{ "ticker": { "uuid": "b23c6d64-6c72-4cae-b7ff-961a54bda475", "symbol": "CYRX", "name": "Cryoport Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/b23c6d64-6c72-4cae-b7ff-961a54bda475/", "api_url": "https://sharemaestro.com/factors/api/tickers/b23c6d64-6c72-4cae-b7ff-961a54bda475/" }, "ticker_metadata": { "id": 5618, "uuid": "b23c6d64-6c72-4cae-b7ff-961a54bda475", "symbol": "CYRX", "name": "Cryoport Inc", "asset_type": "equity", "market_cap": 790812000, "stock_exchange_id": 2, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Cryoport, Inc., a life sciences services company, provides temperature controlled logistics solutions in the Americas, Europe, the Middle East, Africa, and Asia Pacific. The company is headquartered in Brentwood, Tennessee.", "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": "b23c6d64-6c72-4cae-b7ff-961a54bda475", "symbol": "CYRX", "name": "Cryoport Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/b23c6d64-6c72-4cae-b7ff-961a54bda475/", "api_url": "https://sharemaestro.com/factors/api/tickers/b23c6d64-6c72-4cae-b7ff-961a54bda475/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.74, "quality": 0.13, "momentum": 0.93, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 15.7, "market_cap": 783395726.9, "pe_ratio": 10.1527, "earnings_yield": 0.0985, "ebitda_to_ev": null, "shareholder_yield": 0.0102, "roe": 0.1559, "piotroski_f_score": 4, "momentum_12_1": 0.9429, "volatility_252d": 0.6249 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:09.447168+00:00", "batch_id": "" }, "size": { "price_close": 15.7, "market_cap": 783395726.9, "market_cap_usd": 783395726.9, "enterprise_value": 701119726.9, "shares_outstanding": 49897817, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.1527, "pb_ratio": 1.5827, "ptbv_ratio": 2.3446, "ps_ratio": 4.2824, "pcf_ratio": null, "pfcf_ratio": 33.9794, "ev_ebitda": null, "ev_ebit": -20.9183, "ev_sales": 3.8326, "ev_fcf": 30.4107, "earnings_yield": 0.0985, "fcf_yield": 0.0329, "price_to_sales": 4.2824, "price_to_book": 1.5827, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2609 }, "yield": { "dividend_yield": 0.0102, "buyback_yield": 0, "shareholder_yield": 0.0102, "debt_paydown_yield": null, "total_yield": 0.0102 }, "quality": { "gross_margin": 0.4719, "operating_margin": -0.1832, "net_margin": 0.4218, "ebitda_margin": -0.0385, "fcf_margin": 0.126, "roe": 0.1559, "roa": 0.101, "roic": -0.0609, "roc_greenblatt": null, "asset_turnover": 0.2396, "cash_conversion": 0.2988, "accruals_ratio": 0.1017, "sbc_to_revenue": 0.0604, "piotroski_f_score": 4, "altman_z_score": 0.9483, "earnings_stability_5y": 13.1462, "revenue_stability_5y": 0.4799, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1131, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5427, "net_debt_to_ebitda": 11.672, "debt_to_assets": 0.2497, "interest_coverage": -15.1661, "current_ratio": 2.0925, "quick_ratio": 1.9958, "net_debt": -82276000, "local_beta": 0, "volatility_252d": 0.6249, "volatility_60d": 1.3268, "max_drawdown_12m": -0.291, "risk_adjusted_momentum": 1.5088 }, "growth": { "revenue_growth_1y": -0.0711, "revenue_growth_3y_cagr": -0.075, "revenue_growth_5y_cagr": 0.1749, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.2173, "revenue_growth": -0.0711, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1544, "price_return_3m": 0.9407, "price_return_6m": 0.6457, "price_return_9m": 0.5169, "price_return_12m": 1.2429, "price_return_12m_ex1m": 0.9429, "momentum_6m": 0.6457, "momentum_12m": 1.2429, "momentum_12_1": 0.9429, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4647, "relative_strength": 1.0849 }, "raw_ttm": { "revenue_ttm": 182935000, "gross_profit_ttm": 86326000, "ebit_ttm": -33517000, "ebitda_ttm": -7049000, "net_income_ttm": 77161000, "eps_diluted_ttm": 1.5464, "operating_cash_flow_ttm": -503000, "capital_expenditure_ttm": 23558000, "fcf_ttm": 23055000, "dividends_paid_ttm": 8000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2210000, "cash_and_equivalents": 272912000, "total_current_assets": 470535000, "total_current_liabilities": 224867000, "net_ppe": null, "total_assets": 763609000, "total_debt": 190636000, "total_equity": 494989000, "net_working_capital": 162365000, "book_value_per_share": 9.9201, "retained_earnings": -699428000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334131000, "tangible_book_per_share": 6.6963 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 41, "rank_ptbv": 48, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 20, "rank_fcf_yield": 76, "rank_dividend_yield": 45, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 27, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 48, "rank_fcf_margin": 64, "rank_piotroski": 71, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 9 }, "composites": { "value_composite": 26, "quality_composite": 87, "momentum_composite": 7, "growth_composite": 84, "yield_composite": 31, "svqf_composite": 10, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.3102, "os_score": 0.78, "value_percentile": 0.74, "quality_percentile": 0.13, "momentum_percentile": 0.93, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 38, "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": 834, "ticker_id": 5618, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:09.447168+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.7, "market_cap": 783395726.9, "market_cap_usd": 783395726.9, "enterprise_value": 701119726.9, "shares_outstanding": 49897817, "fx_rate_to_usd": null, "pe_ratio": 10.15274202, "pb_ratio": 1.5826528, "ptbv_ratio": 2.34457661, "ps_ratio": 4.28237203, "pcf_ratio": null, "pfcf_ratio": 33.97942862, "ev_ebitda": null, "ev_ebit": -20.9183318, "ev_sales": 3.83261665, "ev_fcf": 30.41074504, "earnings_yield": 0.09849556, "fcf_yield": 0.03288311, "dividend_yield": 0.01021195, "buyback_yield": 0, "shareholder_yield": 0.01021195, "debt_paydown_yield": null, "total_yield": 0.01021195, "gross_margin": 0.47189439, "operating_margin": -0.18321808, "net_margin": 0.42179463, "ebitda_margin": -0.03853281, "fcf_margin": 0.12602837, "roe": 0.15588427, "roa": 0.10104779, "roic": -0.06090855, "roc_greenblatt": null, "asset_turnover": 0.23956632, "cash_conversion": 0.29879084, "accruals_ratio": 0.1017065, "sbc_to_revenue": 0.0604149, "debt_to_equity": 0.54267873, "net_debt_to_ebitda": 11.67201021, "debt_to_assets": 0.24965133, "interest_coverage": -15.16606335, "current_ratio": 2.09250357, "quick_ratio": 1.99577973, "net_debt": -82276000, "revenue_growth_1y": -0.07113661, "revenue_growth_3y_cagr": -0.0750119, "revenue_growth_5y_cagr": 0.17489569, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.21733355, "piotroski_f_score": 4, "altman_z_score": 0.94827567, "earnings_stability_5y": 13.146156, "revenue_stability_5y": 0.479903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15441176, "price_return_3m": 0.94066749, "price_return_6m": 0.64570231, "price_return_9m": 0.51690821, "price_return_12m": 1.24285714, "price_return_12m_ex1m": 0.94285714, "distance_from_52w_high": 0, "distance_from_52w_low": 1.46467818, "relative_strength": 1.08491609, "local_beta": 0, "volatility_252d": 0.624887, "volatility_60d": 1.326789, "max_drawdown_12m": -0.29102448, "revenue_ttm": 182935000, "gross_profit_ttm": 86326000, "ebit_ttm": -33517000, "ebitda_ttm": -7049000, "net_income_ttm": 77161000, "eps_diluted_ttm": 1.54638028, "operating_cash_flow_ttm": -503000, "capital_expenditure_ttm": 23558000, "fcf_ttm": 23055000, "dividends_paid_ttm": 8000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2210000, "cash_and_equivalents": 272912000, "total_current_assets": 470535000, "total_current_liabilities": 224867000, "net_ppe": null, "total_assets": 763609000, "total_debt": 190636000, "total_equity": 494989000, "net_working_capital": 162365000, "book_value_per_share": 9.92005322, "retained_earnings": -699428000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334131000, "tangible_book_per_share": 6.69630497, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 20, "rank_pb": 41, "rank_ptbv": 48, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 20, "rank_fcf_yield": 76, "rank_dividend_yield": 45, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 27, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 48, "rank_fcf_margin": 64, "rank_piotroski": 71, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 9, "value_composite": 26, "quality_composite": 87, "momentum_composite": 7, "growth_composite": 84, "yield_composite": 31, "svqf_composite": 10, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 38, "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": 15.7, "os": 0.78, "value": 0.74, "quality": 0.13, "momentum": 0.93, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 10.1527, "earnings_yield": 0.0985, "shareholder_yield": 0.0102, "roe": 0.1559, "momentum_12_1": 0.9429, "complete_fields": { "id": 834, "ticker_id": 5618, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:09.447168+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.7, "market_cap": 783395726.9, "market_cap_usd": 783395726.9, "enterprise_value": 701119726.9, "shares_outstanding": 49897817, "fx_rate_to_usd": null, "pe_ratio": 10.15274202, "pb_ratio": 1.5826528, "ptbv_ratio": 2.34457661, "ps_ratio": 4.28237203, "pcf_ratio": null, "pfcf_ratio": 33.97942862, "ev_ebitda": null, "ev_ebit": -20.9183318, "ev_sales": 3.83261665, "ev_fcf": 30.41074504, "earnings_yield": 0.09849556, "fcf_yield": 0.03288311, "dividend_yield": 0.01021195, "buyback_yield": 0, "shareholder_yield": 0.01021195, "debt_paydown_yield": null, "total_yield": 0.01021195, "gross_margin": 0.47189439, "operating_margin": -0.18321808, "net_margin": 0.42179463, "ebitda_margin": -0.03853281, "fcf_margin": 0.12602837, "roe": 0.15588427, "roa": 0.10104779, "roic": -0.06090855, "roc_greenblatt": null, "asset_turnover": 0.23956632, "cash_conversion": 0.29879084, "accruals_ratio": 0.1017065, "sbc_to_revenue": 0.0604149, "debt_to_equity": 0.54267873, "net_debt_to_ebitda": 11.67201021, "debt_to_assets": 0.24965133, "interest_coverage": -15.16606335, "current_ratio": 2.09250357, "quick_ratio": 1.99577973, "net_debt": -82276000, "revenue_growth_1y": -0.07113661, "revenue_growth_3y_cagr": -0.0750119, "revenue_growth_5y_cagr": 0.17489569, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.21733355, "piotroski_f_score": 4, "altman_z_score": 0.94827567, "earnings_stability_5y": 13.146156, "revenue_stability_5y": 0.479903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15441176, "price_return_3m": 0.94066749, "price_return_6m": 0.64570231, "price_return_9m": 0.51690821, "price_return_12m": 1.24285714, "price_return_12m_ex1m": 0.94285714, "distance_from_52w_high": 0, "distance_from_52w_low": 1.46467818, "relative_strength": 1.08491609, "local_beta": 0, "volatility_252d": 0.624887, "volatility_60d": 1.326789, "max_drawdown_12m": -0.29102448, "revenue_ttm": 182935000, "gross_profit_ttm": 86326000, "ebit_ttm": -33517000, "ebitda_ttm": -7049000, "net_income_ttm": 77161000, "eps_diluted_ttm": 1.54638028, "operating_cash_flow_ttm": -503000, "capital_expenditure_ttm": 23558000, "fcf_ttm": 23055000, "dividends_paid_ttm": 8000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2210000, "cash_and_equivalents": 272912000, "total_current_assets": 470535000, "total_current_liabilities": 224867000, "net_ppe": null, "total_assets": 763609000, "total_debt": 190636000, "total_equity": 494989000, "net_working_capital": 162365000, "book_value_per_share": 9.92005322, "retained_earnings": -699428000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 334131000, "tangible_book_per_share": 6.69630497, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 20, "rank_pb": 41, "rank_ptbv": 48, "rank_ps": 75, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 9, "rank_earnings_yield": 20, "rank_fcf_yield": 76, "rank_dividend_yield": 45, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 27, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 48, "rank_fcf_margin": 64, "rank_piotroski": 71, "rank_accruals": 96, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 88, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 9, "value_composite": 26, "quality_composite": 87, "momentum_composite": 7, "growth_composite": 84, "yield_composite": 31, "svqf_composite": 10, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 38, "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 176177000, "cost_of_revenue": 93123000, "gross_profit": 83054000, "ebit": -29809000, "ebitda": -2097000, "pretax_income": -32170000, "tax_provision": 1799000, "net_income": 78301000, "net_income_to_common": 78301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250494000, "total_current_assets": 476174000, "total_assets": 764989000, "short_term_debt": 189812000, "long_term_debt": 1087000, "total_debt": 190899000, "total_liabilities": 262351000, "total_equity": 502638000, "shares_outstanding": 50071665, "goodwill_and_intangibles": 160482000 }, "cash_flow": { "operating_cash_flow": -8580000, "capital_expenditure": 19505000, "free_cash_flow": 10925000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54554, "ticker_id": 5618, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29809000", "ebitda": "-2097000", "netIncome": "78301000", "grossProfit": "83054000", "depreciation": "None", "totalRevenue": "176177000", "costOfRevenue": "93123000", "interestIncome": "None", "incomeBeforeTax": "-32170000", "interestExpense": "2361000", "operatingIncome": "-36806000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1799000", "reportedCurrency": "USD", "netInterestIncome": "-2361000", "nonInterestIncome": "None", "operatingExpenses": "119860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27712000", "sellingGeneralAndAdministrative": "102819000", "netIncomeFromContinuingOperations": "-33969000" }, "balance": { "goodwill": "22400000", "inventory": "23188000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "764989000", "longTermDebt": "1087000", "shortTermDebt": "189812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138082000", "reportedCurrency": "USD", "retainedEarnings": "-688884000", "totalLiabilities": "262351000", "otherCurrentAssets": "8419000", "totalCurrentAssets": "476174000", "currentLongTermDebt": "185257000", "longTermInvestments": "None", "shortTermInvestments": "160714000", "currentNetReceivables": "33359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288815000", "currentAccountsPayable": "15283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230718000", "totalShareholderEquity": "502638000", "capitalLeaseObligations": "44374000", "otherCurrentLiabilities": "12980000", "totalCurrentLiabilities": "219018000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "43333000", "cashAndShortTermInvestments": "250494000", "commonStockSharesOutstanding": "50071665", "intangibleAssetsExcludingGoodwill": "138082000", "cashAndCashEquivalentsAtCarryingValue": "250494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78301000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2185000", "operatingCashflow": "-8580000", "capitalExpenditures": "19505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21074000", "cashflowFromInvestment": "250323000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27712000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176177000, "cost_of_revenue": 93123000, "gross_profit": 83054000, "research_and_development": 17041000, "selling_general_admin": 102819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29809000, "depreciation_amortisation": 27712000, "ebitda": -2097000, "interest_expense": 2361000, "interest_income": null, "other_non_operating": null, "pretax_income": -32170000, "tax_provision": 1799000, "effective_tax_rate": null, "net_income": 78301000, "net_income_continuing_ops": -33969000, "net_income_to_common": 78301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250494000, "short_term_investments": 160714000, "net_receivables": 33359000, "inventory": 23188000, "other_current_assets": null, "total_current_assets": 476174000, "net_ppe": null, "goodwill": 22400000, "intangible_assets": 138082000, "goodwill_and_intangibles": 160482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288815000, "total_assets": 764989000, "short_term_debt": 189812000, "accounts_payable": 15283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219018000, "long_term_debt": 1087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43333000, "total_liabilities": 262351000, "total_debt": 190899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -688884000, "total_equity": 502638000, "shares_outstanding": 50071665, "operating_cash_flow": -8580000, "stock_based_compensation": 11032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 250323000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21074000, "free_cash_flow": 10925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29809000", "ebitda": "-2097000", "netIncome": "78301000", "grossProfit": "83054000", "depreciation": "None", "totalRevenue": "176177000", "costOfRevenue": "93123000", "interestIncome": "None", "incomeBeforeTax": "-32170000", "interestExpense": "2361000", "operatingIncome": "-36806000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1799000", "reportedCurrency": "USD", "netInterestIncome": "-2361000", "nonInterestIncome": "None", "operatingExpenses": "119860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27712000", "sellingGeneralAndAdministrative": "102819000", "netIncomeFromContinuingOperations": "-33969000" }, "balance": { "goodwill": "22400000", "inventory": "23188000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "764989000", "longTermDebt": "1087000", "shortTermDebt": "189812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138082000", "reportedCurrency": "USD", "retainedEarnings": "-688884000", "totalLiabilities": "262351000", "otherCurrentAssets": "8419000", "totalCurrentAssets": "476174000", "currentLongTermDebt": "185257000", "longTermInvestments": "None", "shortTermInvestments": "160714000", "currentNetReceivables": "33359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288815000", "currentAccountsPayable": "15283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230718000", "totalShareholderEquity": "502638000", "capitalLeaseObligations": "44374000", "otherCurrentLiabilities": "12980000", "totalCurrentLiabilities": "219018000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "43333000", "cashAndShortTermInvestments": "250494000", "commonStockSharesOutstanding": "50071665", "intangibleAssetsExcludingGoodwill": "138082000", "cashAndCashEquivalentsAtCarryingValue": "250494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78301000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2185000", "operatingCashflow": "-8580000", "capitalExpenditures": "19505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21074000", "cashflowFromInvestment": "250323000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27712000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 233255000, "cost_of_revenue": 133923000, "gross_profit": 99332000, "ebit": -93845000, "ebitda": -66358000, "pretax_income": -99348000, "tax_provision": 239000, "net_income": -99587000, "net_income_to_common": -99587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45289000, "total_current_assets": 341571000, "total_assets": 703492000, "short_term_debt": 20348000, "long_term_debt": 185033000, "total_debt": 205381000, "total_liabilities": 301594000, "total_equity": 401898000, "shares_outstanding": 48737377, "goodwill_and_intangibles": 222124000 }, "cash_flow": { "operating_cash_flow": -16323000, "capital_expenditure": 17254000, "free_cash_flow": 931000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54559, "ticker_id": 5618, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93845000", "ebitda": "-66358000", "netIncome": "-99587000", "grossProfit": "99332000", "depreciation": "None", "totalRevenue": "233255000", "costOfRevenue": "133923000", "interestIncome": "None", "incomeBeforeTax": "-99348000", "interestExpense": "5503000", "operatingIncome": "-115157000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-4108000", "nonInterestIncome": "None", "operatingExpenses": "214489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27487000", "sellingGeneralAndAdministrative": "148978000", "netIncomeFromContinuingOperations": "-114756000" }, "balance": { "goodwill": "51660000", "inventory": "22470000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "703492000", "longTermDebt": "185033000", "shortTermDebt": "20348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170464000", "reportedCurrency": "USD", "retainedEarnings": "-757175000", "totalLiabilities": "301594000", "otherCurrentAssets": "11574000", "totalCurrentAssets": "341571000", "currentLongTermDebt": "14441000", "longTermInvestments": "None", "shortTermInvestments": "216460000", "currentNetReceivables": "45778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361921000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250703000", "totalShareholderEquity": "401898000", "capitalLeaseObligations": "51229000", "otherCurrentLiabilities": "16941000", "totalCurrentLiabilities": "64563000", "otherNonCurrentLiabilities": "4145000", "totalNonCurrentLiabilities": "237031000", "cashAndShortTermInvestments": "45289000", "commonStockSharesOutstanding": "48737377", "intangibleAssetsExcludingGoodwill": "170464000", "cashAndCashEquivalentsAtCarryingValue": "45289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114756000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3252000", "operatingCashflow": "-16323000", "capitalExpenditures": "17254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161531000", "cashflowFromInvestment": "176815000", "stockBasedCompensation": "19704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233255000, "cost_of_revenue": 133923000, "gross_profit": 99332000, "research_and_development": 18040000, "selling_general_admin": 148978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93845000, "depreciation_amortisation": 27487000, "ebitda": -66358000, "interest_expense": 5503000, "interest_income": null, "other_non_operating": null, "pretax_income": -99348000, "tax_provision": 239000, "effective_tax_rate": null, "net_income": -99587000, "net_income_continuing_ops": -114756000, "net_income_to_common": -99587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45289000, "short_term_investments": 216460000, "net_receivables": 45778000, "inventory": 22470000, "other_current_assets": null, "total_current_assets": 341571000, "net_ppe": null, "goodwill": 51660000, "intangible_assets": 170464000, "goodwill_and_intangibles": 222124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361921000, "total_assets": 703492000, "short_term_debt": 20348000, "accounts_payable": 26168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64563000, "long_term_debt": 185033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237031000, "total_liabilities": 301594000, "total_debt": 205381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -757175000, "total_equity": 401898000, "shares_outstanding": 48737377, "operating_cash_flow": -16323000, "stock_based_compensation": 19704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 176815000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161531000, "free_cash_flow": 931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93845000", "ebitda": "-66358000", "netIncome": "-99587000", "grossProfit": "99332000", "depreciation": "None", "totalRevenue": "233255000", "costOfRevenue": "133923000", "interestIncome": "None", "incomeBeforeTax": "-99348000", "interestExpense": "5503000", "operatingIncome": "-115157000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000", "reportedCurrency": "USD", "netInterestIncome": "-4108000", "nonInterestIncome": "None", "operatingExpenses": "214489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133923000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27487000", "sellingGeneralAndAdministrative": "148978000", "netIncomeFromContinuingOperations": "-114756000" }, "balance": { "goodwill": "51660000", "inventory": "22470000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "703492000", "longTermDebt": "185033000", "shortTermDebt": "20348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170464000", "reportedCurrency": "USD", "retainedEarnings": "-757175000", "totalLiabilities": "301594000", "otherCurrentAssets": "11574000", "totalCurrentAssets": "341571000", "currentLongTermDebt": "14441000", "longTermInvestments": "None", "shortTermInvestments": "216460000", "currentNetReceivables": "45778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361921000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250703000", "totalShareholderEquity": "401898000", "capitalLeaseObligations": "51229000", "otherCurrentLiabilities": "16941000", "totalCurrentLiabilities": "64563000", "otherNonCurrentLiabilities": "4145000", "totalNonCurrentLiabilities": "237031000", "cashAndShortTermInvestments": "45289000", "commonStockSharesOutstanding": "48737377", "intangibleAssetsExcludingGoodwill": "170464000", "cashAndCashEquivalentsAtCarryingValue": "45289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114756000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3252000", "operatingCashflow": "-16323000", "capitalExpenditures": "17254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161531000", "cashflowFromInvestment": "176815000", "stockBasedCompensation": "19704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30757000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 237277000, "cost_of_revenue": 133404000, "gross_profit": 103873000, "ebit": -28952000, "ebitda": -6187000, "pretax_income": -35094000, "tax_provision": 2239000, "net_income": -37333000, "net_income_to_common": -37333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46346000, "total_current_assets": 535112000, "total_assets": 957744000, "short_term_debt": 5806000, "long_term_debt": 379888000, "total_debt": 385694000, "total_liabilities": 468721000, "total_equity": 489023000, "shares_outstanding": 48987295, "goodwill_and_intangibles": 302785000 }, "cash_flow": { "operating_cash_flow": -757000, "capital_expenditure": 44900000, "free_cash_flow": 44143000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54564, "ticker_id": 5618, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28952000", "ebitda": "-6187000", "netIncome": "-37333000", "grossProfit": "103873000", "depreciation": "None", "totalRevenue": "237277000", "costOfRevenue": "133404000", "interestIncome": "None", "incomeBeforeTax": "-35094000", "interestExpense": "6142000", "operatingIncome": "-31904000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2239000", "reportedCurrency": "USD", "netInterestIncome": "-5653000", "nonInterestIncome": "None", "operatingExpenses": "135777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22765000", "sellingGeneralAndAdministrative": "140701000", "netIncomeFromContinuingOperations": "-46634000" }, "balance": { "goodwill": "108403000", "inventory": "26206000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "957744000", "longTermDebt": "379888000", "shortTermDebt": "5806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "194382000", "reportedCurrency": "USD", "retainedEarnings": "-642419000", "totalLiabilities": "468721000", "otherCurrentAssets": "10077000", "totalCurrentAssets": "535112000", "currentLongTermDebt": "149000", "longTermInvestments": "None", "shortTermInvestments": "410409000", "currentNetReceivables": "42074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422632000", "currentAccountsPayable": "26055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416003000", "totalShareholderEquity": "489023000", "capitalLeaseObligations": "35966000", "otherCurrentLiabilities": "12441000", "totalCurrentLiabilities": "45610000", "otherNonCurrentLiabilities": "10098000", "totalNonCurrentLiabilities": "423111000", "cashAndShortTermInvestments": "46346000", "commonStockSharesOutstanding": "48987295", "intangibleAssetsExcludingGoodwill": "194382000", "cashAndCashEquivalentsAtCarryingValue": "46346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99587000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1508000", "operatingCashflow": "-757000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23798000", "cashflowFromInvestment": "36045000", "stockBasedCompensation": "22808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237277000, "cost_of_revenue": 133404000, "gross_profit": 103873000, "research_and_development": 15722000, "selling_general_admin": 140701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28952000, "depreciation_amortisation": 22765000, "ebitda": -6187000, "interest_expense": 6142000, "interest_income": null, "other_non_operating": null, "pretax_income": -35094000, "tax_provision": 2239000, "effective_tax_rate": null, "net_income": -37333000, "net_income_continuing_ops": -46634000, "net_income_to_common": -37333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46346000, "short_term_investments": 410409000, "net_receivables": 42074000, "inventory": 26206000, "other_current_assets": null, "total_current_assets": 535112000, "net_ppe": null, "goodwill": 108403000, "intangible_assets": 194382000, "goodwill_and_intangibles": 302785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422632000, "total_assets": 957744000, "short_term_debt": 5806000, "accounts_payable": 26055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45610000, "long_term_debt": 379888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423111000, "total_liabilities": 468721000, "total_debt": 385694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642419000, "total_equity": 489023000, "shares_outstanding": 48987295, "operating_cash_flow": -757000, "stock_based_compensation": 22808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36045000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23798000, "free_cash_flow": 44143000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28952000", "ebitda": "-6187000", "netIncome": "-37333000", "grossProfit": "103873000", "depreciation": "None", "totalRevenue": "237277000", "costOfRevenue": "133404000", "interestIncome": "None", "incomeBeforeTax": "-35094000", "interestExpense": "6142000", "operatingIncome": "-31904000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2239000", "reportedCurrency": "USD", "netInterestIncome": "-5653000", "nonInterestIncome": "None", "operatingExpenses": "135777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22765000", "sellingGeneralAndAdministrative": "140701000", "netIncomeFromContinuingOperations": "-46634000" }, "balance": { "goodwill": "108403000", "inventory": "26206000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "957744000", "longTermDebt": "379888000", "shortTermDebt": "5806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "194382000", "reportedCurrency": "USD", "retainedEarnings": "-642419000", "totalLiabilities": "468721000", "otherCurrentAssets": "10077000", "totalCurrentAssets": "535112000", "currentLongTermDebt": "149000", "longTermInvestments": "None", "shortTermInvestments": "410409000", "currentNetReceivables": "42074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422632000", "currentAccountsPayable": "26055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416003000", "totalShareholderEquity": "489023000", "capitalLeaseObligations": "35966000", "otherCurrentLiabilities": "12441000", "totalCurrentLiabilities": "45610000", "otherNonCurrentLiabilities": "10098000", "totalNonCurrentLiabilities": "423111000", "cashAndShortTermInvestments": "46346000", "commonStockSharesOutstanding": "48987295", "intangibleAssetsExcludingGoodwill": "194382000", "cashAndCashEquivalentsAtCarryingValue": "46346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99587000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1508000", "operatingCashflow": "-757000", "capitalExpenditures": "44900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23798000", "cashflowFromInvestment": "36045000", "stockBasedCompensation": "22808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27487000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 222608000, "cost_of_revenue": 126031000, "gross_profit": 96577000, "ebit": -269153000, "ebitda": -248906000, "pretax_income": -273842000, "tax_provision": 1686000, "net_income": -275528000, "net_income_to_common": -275528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36595000, "total_current_assets": 604176000, "total_assets": 1038746000, "short_term_debt": 3908000, "long_term_debt": 407063000, "total_debt": 410971000, "total_liabilities": 482908000, "total_equity": 555838000, "shares_outstanding": 45927591, "goodwill_and_intangibles": 342126000 }, "cash_flow": { "operating_cash_flow": -1851000, "capital_expenditure": 24197000, "free_cash_flow": 22346000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54569, "ticker_id": 5618, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-269153000", "ebitda": "-248906000", "netIncome": "-275528000", "grossProfit": "96577000", "depreciation": "None", "totalRevenue": "222608000", "costOfRevenue": "126031000", "interestIncome": "None", "incomeBeforeTax": "-273842000", "interestExpense": "4689000", "operatingIncome": "-17829000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-6142000", "nonInterestIncome": "None", "operatingExpenses": "114406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "120055000", "netIncomeFromContinuingOperations": "-37333000" }, "balance": { "goodwill": "151117000", "inventory": "27678000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1038746000", "longTermDebt": "407063000", "shortTermDebt": "3908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "191009000", "reportedCurrency": "USD", "retainedEarnings": "-542832000", "totalLiabilities": "482908000", "otherCurrentAssets": "9317000", "totalCurrentAssets": "604176000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "486728000", "currentNetReceivables": "43858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "434570000", "currentAccountsPayable": "27046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90480000", "shortLongTermDebtTotal": "435908000", "totalShareholderEquity": "555838000", "capitalLeaseObligations": "28717000", "otherCurrentLiabilities": "9458000", "totalCurrentLiabilities": "40851000", "otherNonCurrentLiabilities": "5128000", "totalNonCurrentLiabilities": "442057000", "cashAndShortTermInvestments": "36595000", "commonStockSharesOutstanding": "45927591", "intangibleAssetsExcludingGoodwill": "191009000", "cashAndCashEquivalentsAtCarryingValue": "36595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37333000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14204000", "operatingCashflow": "-1851000", "capitalExpenditures": "24197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39174000", "cashflowFromInvestment": "-59681000", "stockBasedCompensation": "20082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222608000, "cost_of_revenue": 126031000, "gross_profit": 96577000, "research_and_development": 16843000, "selling_general_admin": 120055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -269153000, "depreciation_amortisation": 20247000, "ebitda": -248906000, "interest_expense": 4689000, "interest_income": null, "other_non_operating": null, "pretax_income": -273842000, "tax_provision": 1686000, "effective_tax_rate": null, "net_income": -275528000, "net_income_continuing_ops": -37333000, "net_income_to_common": -275528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36595000, "short_term_investments": 486728000, "net_receivables": 43858000, "inventory": 27678000, "other_current_assets": null, "total_current_assets": 604176000, "net_ppe": null, "goodwill": 151117000, "intangible_assets": 191009000, "goodwill_and_intangibles": 342126000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 434570000, "total_assets": 1038746000, "short_term_debt": 3908000, "accounts_payable": 27046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40851000, "long_term_debt": 407063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442057000, "total_liabilities": 482908000, "total_debt": 410971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -542832000, "total_equity": 555838000, "shares_outstanding": 45927591, "operating_cash_flow": -1851000, "stock_based_compensation": 20082000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59681000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39174000, "free_cash_flow": 22346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-269153000", "ebitda": "-248906000", "netIncome": "-275528000", "grossProfit": "96577000", "depreciation": "None", "totalRevenue": "222608000", "costOfRevenue": "126031000", "interestIncome": "None", "incomeBeforeTax": "-273842000", "interestExpense": "4689000", "operatingIncome": "-17829000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-6142000", "nonInterestIncome": "None", "operatingExpenses": "114406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "120055000", "netIncomeFromContinuingOperations": "-37333000" }, "balance": { "goodwill": "151117000", "inventory": "27678000", "commonStock": "48000", "currentDebt": "None", "investments": "None", "totalAssets": "1038746000", "longTermDebt": "407063000", "shortTermDebt": "3908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "191009000", "reportedCurrency": "USD", "retainedEarnings": "-542832000", "totalLiabilities": "482908000", "otherCurrentAssets": "9317000", "totalCurrentAssets": "604176000", "currentLongTermDebt": "128000", "longTermInvestments": "None", "shortTermInvestments": "486728000", "currentNetReceivables": "43858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "434570000", "currentAccountsPayable": "27046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90480000", "shortLongTermDebtTotal": "435908000", "totalShareholderEquity": "555838000", "capitalLeaseObligations": "28717000", "otherCurrentLiabilities": "9458000", "totalCurrentLiabilities": "40851000", "otherNonCurrentLiabilities": "5128000", "totalNonCurrentLiabilities": "442057000", "cashAndShortTermInvestments": "36595000", "commonStockSharesOutstanding": "45927591", "intangibleAssetsExcludingGoodwill": "191009000", "cashAndCashEquivalentsAtCarryingValue": "36595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37333000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-14204000", "operatingCashflow": "-1851000", "capitalExpenditures": "24197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39174000", "cashflowFromInvestment": "-59681000", "stockBasedCompensation": "20082000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37960000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22765000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 222608000, "cost_of_revenue": 126031000, "gross_profit": 96577000, "ebit": -269153000, "ebitda": -248906000, "pretax_income": -273842000, "tax_provision": 1686000, "net_income": -275528000, "net_income_to_common": -275528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139101000, "total_current_assets": 693516000, "total_assets": 1112970000, "short_term_debt": 3603000, "long_term_debt": 405257000, "total_debt": 408860000, "total_liabilities": 471142000, "total_equity": 641828000, "shares_outstanding": 45927591, "goodwill_and_intangibles": 348381000 }, "cash_flow": { "operating_cash_flow": 8126000, "capital_expenditure": 25007000, "free_cash_flow": 33133000, "dividends_paid": 8196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54574, "ticker_id": 5618, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-269153000", "ebitda": "-248906000", "netIncome": "-275528000", "grossProfit": "96577000", "depreciation": "None", "totalRevenue": "222608000", "costOfRevenue": "126031000", "interestIncome": "None", "incomeBeforeTax": "-273842000", "interestExpense": "4689000", "operatingIncome": "-17829000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-4689000", "nonInterestIncome": "None", "operatingExpenses": "114406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16843000", "otherNonOperatingIncome": "-251324000", "costofGoodsAndServicesSold": "126031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "97563000", "netIncomeFromContinuingOperations": "-275528000" }, "balance": { "goodwill": "146954000", "inventory": "16501000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "1112970000", "longTermDebt": "405257000", "shortTermDebt": "3603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201427000", "reportedCurrency": "USD", "retainedEarnings": "-467541000", "totalLiabilities": "471142000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "693516000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "489698000", "currentNetReceivables": "39412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419454000", "currentAccountsPayable": "28583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69704000", "shortLongTermDebtTotal": "427055000", "totalShareholderEquity": "641828000", "capitalLeaseObligations": "21798000", "otherCurrentLiabilities": "9912000", "totalCurrentLiabilities": "42645000", "otherNonCurrentLiabilities": "1027000", "totalNonCurrentLiabilities": "428497000", "cashAndShortTermInvestments": "139101000", "commonStockSharesOutstanding": "45927591", "intangibleAssetsExcludingGoodwill": "201427000", "cashAndCashEquivalentsAtCarryingValue": "139101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275528000", "profitLoss": "None", "dividendPayout": "8196000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5979000", "operatingCashflow": "8126000", "capitalExpenditures": "25007000", "changeInReceivables": "-7270000", "changeInExchangeRate": "None", "cashflowFromFinancing": "564342000", "cashflowFromInvestment": "-469254000", "stockBasedCompensation": "15345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103214000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222608000, "cost_of_revenue": 126031000, "gross_profit": 96577000, "research_and_development": 16843000, "selling_general_admin": 97563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -269153000, "depreciation_amortisation": 20247000, "ebitda": -248906000, "interest_expense": 4689000, "interest_income": null, "other_non_operating": null, "pretax_income": -273842000, "tax_provision": 1686000, "effective_tax_rate": null, "net_income": -275528000, "net_income_continuing_ops": -275528000, "net_income_to_common": -275528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139101000, "short_term_investments": 489698000, "net_receivables": 39412000, "inventory": 16501000, "other_current_assets": null, "total_current_assets": 693516000, "net_ppe": null, "goodwill": 146954000, "intangible_assets": 201427000, "goodwill_and_intangibles": 348381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 419454000, "total_assets": 1112970000, "short_term_debt": 3603000, "accounts_payable": 28583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42645000, "long_term_debt": 405257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428497000, "total_liabilities": 471142000, "total_debt": 408860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -467541000, "total_equity": 641828000, "shares_outstanding": 45927591, "operating_cash_flow": 8126000, "stock_based_compensation": 15345000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469254000, "dividends_paid": 8196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 564342000, "free_cash_flow": 33133000, "net_change_in_cash": 103214000 }, "raw_data": { "income": { "ebit": "-269153000", "ebitda": "-248906000", "netIncome": "-275528000", "grossProfit": "96577000", "depreciation": "None", "totalRevenue": "222608000", "costOfRevenue": "126031000", "interestIncome": "None", "incomeBeforeTax": "-273842000", "interestExpense": "4689000", "operatingIncome": "-17829000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-4689000", "nonInterestIncome": "None", "operatingExpenses": "114406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16843000", "otherNonOperatingIncome": "-251324000", "costofGoodsAndServicesSold": "126031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "97563000", "netIncomeFromContinuingOperations": "-275528000" }, "balance": { "goodwill": "146954000", "inventory": "16501000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "1112970000", "longTermDebt": "405257000", "shortTermDebt": "3603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201427000", "reportedCurrency": "USD", "retainedEarnings": "-467541000", "totalLiabilities": "471142000", "otherCurrentAssets": "8804000", "totalCurrentAssets": "693516000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "489698000", "currentNetReceivables": "39412000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419454000", "currentAccountsPayable": "28583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69704000", "shortLongTermDebtTotal": "427055000", "totalShareholderEquity": "641828000", "capitalLeaseObligations": "21798000", "otherCurrentLiabilities": "9912000", "totalCurrentLiabilities": "42645000", "otherNonCurrentLiabilities": "1027000", "totalNonCurrentLiabilities": "428497000", "cashAndShortTermInvestments": "139101000", "commonStockSharesOutstanding": "45927591", "intangibleAssetsExcludingGoodwill": "201427000", "cashAndCashEquivalentsAtCarryingValue": "139101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275528000", "profitLoss": "None", "dividendPayout": "8196000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5979000", "operatingCashflow": "8126000", "capitalExpenditures": "25007000", "changeInReceivables": "-7270000", "changeInExchangeRate": "None", "cashflowFromFinancing": "564342000", "cashflowFromInvestment": "-469254000", "stockBasedCompensation": "15345000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "103214000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20247000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 78696000, "cost_of_revenue": 42362000, "gross_profit": 36334000, "ebit": -30178000, "ebitda": -20309000, "pretax_income": -32738000, "tax_provision": -45000, "net_income": -32693000, "net_income_to_common": -32693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36873000, "total_current_assets": 147157000, "total_assets": 552405000, "short_term_debt": 2290000, "long_term_debt": 116256000, "total_debt": 118546000, "total_liabilities": 169707000, "total_equity": 382698000, "shares_outstanding": 38582432, "goodwill_and_intangibles": 359190000 }, "cash_flow": { "operating_cash_flow": -14866000, "capital_expenditure": 9669000, "free_cash_flow": -5197000, "dividends_paid": 2844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54579, "ticker_id": 5618, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30178000", "ebitda": "-20309000", "netIncome": "-32693000", "grossProfit": "36334000", "depreciation": "None", "totalRevenue": "78696000", "costOfRevenue": "42362000", "interestIncome": "None", "incomeBeforeTax": "-32738000", "interestExpense": "2560000", "operatingIncome": "-30010000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-2560000", "nonInterestIncome": "None", "operatingExpenses": "66344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9484000", "otherNonOperatingIncome": "-168000", "costofGoodsAndServicesSold": "42362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9869000", "sellingGeneralAndAdministrative": "56860000", "netIncomeFromContinuingOperations": "-32693000" }, "balance": { "goodwill": "145282000", "inventory": "10535000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "552405000", "longTermDebt": "116256000", "shortTermDebt": "2290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "213908000", "reportedCurrency": "USD", "retainedEarnings": "-192013000", "totalLiabilities": "169707000", "otherCurrentAssets": "11928000", "totalCurrentAssets": "147157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "56444000", "currentNetReceivables": "31377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405248000", "currentAccountsPayable": "24844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30036000", "shortLongTermDebtTotal": "130919000", "totalShareholderEquity": "382698000", "capitalLeaseObligations": "14663000", "otherCurrentLiabilities": "7441000", "totalCurrentLiabilities": "35020000", "otherNonCurrentLiabilities": "176000", "totalNonCurrentLiabilities": "134687000", "cashAndShortTermInvestments": "36873000", "commonStockSharesOutstanding": "38582432", "intangibleAssetsExcludingGoodwill": "213908000", "cashAndCashEquivalentsAtCarryingValue": "36873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32693000", "profitLoss": "None", "dividendPayout": "2844000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1322000", "operatingCashflow": "-14866000", "capitalExpenditures": "9669000", "changeInReceivables": "-2617000", "changeInExchangeRate": "None", "cashflowFromFinancing": "385585000", "cashflowFromInvestment": "-382312000", "stockBasedCompensation": "8916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11593000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78696000, "cost_of_revenue": 42362000, "gross_profit": 36334000, "research_and_development": 9484000, "selling_general_admin": 56860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30178000, "depreciation_amortisation": 9869000, "ebitda": -20309000, "interest_expense": 2560000, "interest_income": null, "other_non_operating": null, "pretax_income": -32738000, "tax_provision": -45000, "effective_tax_rate": null, "net_income": -32693000, "net_income_continuing_ops": -32693000, "net_income_to_common": -32693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36873000, "short_term_investments": 56444000, "net_receivables": 31377000, "inventory": 10535000, "other_current_assets": null, "total_current_assets": 147157000, "net_ppe": null, "goodwill": 145282000, "intangible_assets": 213908000, "goodwill_and_intangibles": 359190000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 405248000, "total_assets": 552405000, "short_term_debt": 2290000, "accounts_payable": 24844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35020000, "long_term_debt": 116256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134687000, "total_liabilities": 169707000, "total_debt": 118546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -192013000, "total_equity": 382698000, "shares_outstanding": 38582432, "operating_cash_flow": -14866000, "stock_based_compensation": 8916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9669000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382312000, "dividends_paid": 2844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 385585000, "free_cash_flow": -5197000, "net_change_in_cash": -11593000 }, "raw_data": { "income": { "ebit": "-30178000", "ebitda": "-20309000", "netIncome": "-32693000", "grossProfit": "36334000", "depreciation": "None", "totalRevenue": "78696000", "costOfRevenue": "42362000", "interestIncome": "None", "incomeBeforeTax": "-32738000", "interestExpense": "2560000", "operatingIncome": "-30010000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-2560000", "nonInterestIncome": "None", "operatingExpenses": "66344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9484000", "otherNonOperatingIncome": "-168000", "costofGoodsAndServicesSold": "42362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9869000", "sellingGeneralAndAdministrative": "56860000", "netIncomeFromContinuingOperations": "-32693000" }, "balance": { "goodwill": "145282000", "inventory": "10535000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "552405000", "longTermDebt": "116256000", "shortTermDebt": "2290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "213908000", "reportedCurrency": "USD", "retainedEarnings": "-192013000", "totalLiabilities": "169707000", "otherCurrentAssets": "11928000", "totalCurrentAssets": "147157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "56444000", "currentNetReceivables": "31377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405248000", "currentAccountsPayable": "24844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30036000", "shortLongTermDebtTotal": "130919000", "totalShareholderEquity": "382698000", "capitalLeaseObligations": "14663000", "otherCurrentLiabilities": "7441000", "totalCurrentLiabilities": "35020000", "otherNonCurrentLiabilities": "176000", "totalNonCurrentLiabilities": "134687000", "cashAndShortTermInvestments": "36873000", "commonStockSharesOutstanding": "38582432", "intangibleAssetsExcludingGoodwill": "213908000", "cashAndCashEquivalentsAtCarryingValue": "36873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32693000", "profitLoss": "None", "dividendPayout": "2844000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1322000", "operatingCashflow": "-14866000", "capitalExpenditures": "9669000", "changeInReceivables": "-2617000", "changeInExchangeRate": "None", "cashflowFromFinancing": "385585000", "cashflowFromInvestment": "-382312000", "stockBasedCompensation": "8916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11593000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9869000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 33942000, "cost_of_revenue": 16590000, "gross_profit": 17352000, "ebit": -16903000, "ebitda": -14488000, "pretax_income": -18270000, "tax_provision": 62000, "net_income": -18332000, "net_income_to_common": -18332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47235000, "total_current_assets": 102965000, "total_assets": 135873000, "short_term_debt": 691000, "long_term_debt": null, "total_debt": 691000, "total_liabilities": 9592000, "total_equity": 126281000, "shares_outstanding": 33394285, "goodwill_and_intangibles": 16178000 }, "cash_flow": { "operating_cash_flow": -1324000, "capital_expenditure": 5409000, "free_cash_flow": 4085000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54584, "ticker_id": 5618, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16903000", "ebitda": "-14488000", "netIncome": "-18332000", "grossProfit": "17352000", "depreciation": "None", "totalRevenue": "33942000", "costOfRevenue": "16590000", "interestIncome": "1366920", "incomeBeforeTax": "-18270000", "interestExpense": "1367000", "operatingIncome": "-17675000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-1366924", "nonInterestIncome": "None", "operatingExpenses": "35027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3741000", "otherNonOperatingIncome": "772065", "costofGoodsAndServicesSold": "16590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2415000", "sellingGeneralAndAdministrative": "17465191", "netIncomeFromContinuingOperations": "-18331479" }, "balance": { "goodwill": "11000000", "inventory": "474000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "135873000", "longTermDebt": "None", "shortTermDebt": "691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5178000", "reportedCurrency": "USD", "retainedEarnings": "-159320000", "totalLiabilities": "9592000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "102965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "47061000", "currentNetReceivables": "7098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32908000", "currentAccountsPayable": "2498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16293000", "shortLongTermDebtTotal": "4801000", "totalShareholderEquity": "126281000", "capitalLeaseObligations": "4800293", "otherCurrentLiabilities": "1904000", "totalCurrentLiabilities": "5461000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4131000", "cashAndShortTermInvestments": "47235000", "commonStockSharesOutstanding": "33394285", "intangibleAssetsExcludingGoodwill": "5178000", "cashAndCashEquivalentsAtCarryingValue": "47235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000", "operatingCashflow": "-1324000", "capitalExpenditures": "5409000", "changeInReceivables": "-3596610", "changeInExchangeRate": "None", "cashflowFromFinancing": "74150269", "cashflowFromInvestment": "-62927000", "stockBasedCompensation": "16524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9899294", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74173460", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33942000, "cost_of_revenue": 16590000, "gross_profit": 17352000, "research_and_development": 3741000, "selling_general_admin": 17465191, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16903000, "depreciation_amortisation": 2415000, "ebitda": -14488000, "interest_expense": 1367000, "interest_income": null, "other_non_operating": null, "pretax_income": -18270000, "tax_provision": 62000, "effective_tax_rate": null, "net_income": -18332000, "net_income_continuing_ops": -18331479, "net_income_to_common": -18332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47235000, "short_term_investments": 47061000, "net_receivables": 7098000, "inventory": 474000, "other_current_assets": null, "total_current_assets": 102965000, "net_ppe": null, "goodwill": 11000000, "intangible_assets": 5178000, "goodwill_and_intangibles": 16178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32908000, "total_assets": 135873000, "short_term_debt": 691000, "accounts_payable": 2498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5461000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4131000, "total_liabilities": 9592000, "total_debt": 691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159320000, "total_equity": 126281000, "shares_outstanding": 33394285, "operating_cash_flow": -1324000, "stock_based_compensation": 16524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74150269, "free_cash_flow": 4085000, "net_change_in_cash": 9899294 }, "raw_data": { "income": { "ebit": "-16903000", "ebitda": "-14488000", "netIncome": "-18332000", "grossProfit": "17352000", "depreciation": "None", "totalRevenue": "33942000", "costOfRevenue": "16590000", "interestIncome": "1366920", "incomeBeforeTax": "-18270000", "interestExpense": "1367000", "operatingIncome": "-17675000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-1366924", "nonInterestIncome": "None", "operatingExpenses": "35027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3741000", "otherNonOperatingIncome": "772065", "costofGoodsAndServicesSold": "16590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2415000", "sellingGeneralAndAdministrative": "17465191", "netIncomeFromContinuingOperations": "-18331479" }, "balance": { "goodwill": "11000000", "inventory": "474000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "135873000", "longTermDebt": "None", "shortTermDebt": "691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5178000", "reportedCurrency": "USD", "retainedEarnings": "-159320000", "totalLiabilities": "9592000", "otherCurrentAssets": "1097000", "totalCurrentAssets": "102965000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "47061000", "currentNetReceivables": "7098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32908000", "currentAccountsPayable": "2498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16293000", "shortLongTermDebtTotal": "4801000", "totalShareholderEquity": "126281000", "capitalLeaseObligations": "4800293", "otherCurrentLiabilities": "1904000", "totalCurrentLiabilities": "5461000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4131000", "cashAndShortTermInvestments": "47235000", "commonStockSharesOutstanding": "33394285", "intangibleAssetsExcludingGoodwill": "5178000", "cashAndCashEquivalentsAtCarryingValue": "47235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000", "operatingCashflow": "-1324000", "capitalExpenditures": "5409000", "changeInReceivables": "-3596610", "changeInExchangeRate": "None", "cashflowFromFinancing": "74150269", "cashflowFromInvestment": "-62927000", "stockBasedCompensation": "16524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9899294", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74173460", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2415000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 19626453, "cost_of_revenue": 9386188, "gross_profit": 10240265, "ebit": -9466395, "ebitda": -8608456, "pretax_income": -9535647, "tax_provision": 19954, "net_income": -9555601, "net_income_to_common": -9555601, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37327125, "total_current_assets": 51774542, "total_assets": 56620097, "short_term_debt": 23191, "long_term_debt": 14711580, "total_debt": 14734771, "total_liabilities": 18073532, "total_equity": 38546565, "shares_outstanding": 28210648, "goodwill_and_intangibles": 137220 }, "cash_flow": { "operating_cash_flow": -3352380, "capital_expenditure": 2960603, "free_cash_flow": -391777, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54589, "ticker_id": 5618, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9466395", "ebitda": "-8608456", "netIncome": "-9555601", "grossProfit": "10240265", "depreciation": "None", "totalRevenue": "19626453", "costOfRevenue": "9386188", "interestIncome": "69250", "incomeBeforeTax": "-9535647", "interestExpense": "69253", "operatingIncome": "-8644615", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "19954", "reportedCurrency": "USD", "netInterestIncome": "-69253", "nonInterestIncome": "None", "operatingExpenses": "18884880", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1840443", "otherNonOperatingIncome": "-821779", "costofGoodsAndServicesSold": "9386188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "857939", "sellingGeneralAndAdministrative": "9798793", "netIncomeFromContinuingOperations": "-9555601" }, "balance": { "goodwill": "None", "inventory": "220514", "commonStock": "30319", "currentDebt": "None", "investments": "None", "totalAssets": "56620097", "longTermDebt": "14711580", "shortTermDebt": "23191", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "137220", "reportedCurrency": "USD", "retainedEarnings": "-140988484", "totalLiabilities": "18073532", "otherCurrentAssets": "752269", "totalCurrentAssets": "51774542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9930968", "currentNetReceivables": "3543666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4845555", "currentAccountsPayable": "1709397", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4357498", "shortLongTermDebtTotal": "14767931", "totalShareholderEquity": "38546565", "capitalLeaseObligations": "56347", "otherCurrentLiabilities": "1262478", "totalCurrentLiabilities": "3061381", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15012151", "cashAndShortTermInvestments": "37327125", "commonStockSharesOutstanding": "28210648", "intangibleAssetsExcludingGoodwill": "137220", "cashAndCashEquivalentsAtCarryingValue": "37327125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9555601", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-105718", "operatingCashflow": "-3352380", "capitalExpenditures": "2960603", "changeInReceivables": "-1958405", "changeInExchangeRate": "-9554", "cashflowFromFinancing": "38531092", "cashflowFromInvestment": "-12884222", "stockBasedCompensation": "5478625", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22284936", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20471056", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "857939", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19626453, "cost_of_revenue": 9386188, "gross_profit": 10240265, "research_and_development": 1840443, "selling_general_admin": 9798793, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9466395, "depreciation_amortisation": 857939, "ebitda": -8608456, "interest_expense": 69253, "interest_income": null, "other_non_operating": null, "pretax_income": -9535647, "tax_provision": 19954, "effective_tax_rate": null, "net_income": -9555601, "net_income_continuing_ops": -9555601, "net_income_to_common": -9555601, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37327125, "short_term_investments": 9930968, "net_receivables": 3543666, "inventory": 220514, "other_current_assets": null, "total_current_assets": 51774542, "net_ppe": null, "goodwill": null, "intangible_assets": 137220, "goodwill_and_intangibles": 137220, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4845555, "total_assets": 56620097, "short_term_debt": 23191, "accounts_payable": 1709397, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3061381, "long_term_debt": 14711580, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15012151, "total_liabilities": 18073532, "total_debt": 14734771, "preferred_stock": null, "minority_interest": null, "retained_earnings": -140988484, "total_equity": 38546565, "shares_outstanding": 28210648, "operating_cash_flow": -3352380, "stock_based_compensation": 5478625, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2960603, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12884222, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38531092, "free_cash_flow": -391777, "net_change_in_cash": 22284936 }, "raw_data": { "income": { "ebit": "-9466395", "ebitda": "-8608456", "netIncome": "-9555601", "grossProfit": "10240265", "depreciation": "None", "totalRevenue": "19626453", "costOfRevenue": "9386188", "interestIncome": "69250", "incomeBeforeTax": "-9535647", "interestExpense": "69253", "operatingIncome": "-8644615", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "19954", "reportedCurrency": "USD", "netInterestIncome": "-69253", "nonInterestIncome": "None", "operatingExpenses": "18884880", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1840443", "otherNonOperatingIncome": "-821779", "costofGoodsAndServicesSold": "9386188", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "857939", "sellingGeneralAndAdministrative": "9798793", "netIncomeFromContinuingOperations": "-9555601" }, "balance": { "goodwill": "None", "inventory": "220514", "commonStock": "30319", "currentDebt": "None", "investments": "None", "totalAssets": "56620097", "longTermDebt": "14711580", "shortTermDebt": "23191", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "137220", "reportedCurrency": "USD", "retainedEarnings": "-140988484", "totalLiabilities": "18073532", "otherCurrentAssets": "752269", "totalCurrentAssets": "51774542", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9930968", "currentNetReceivables": "3543666", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4845555", "currentAccountsPayable": "1709397", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4357498", "shortLongTermDebtTotal": "14767931", "totalShareholderEquity": "38546565", "capitalLeaseObligations": "56347", "otherCurrentLiabilities": "1262478", "totalCurrentLiabilities": "3061381", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15012151", "cashAndShortTermInvestments": "37327125", "commonStockSharesOutstanding": "28210648", "intangibleAssetsExcludingGoodwill": "137220", "cashAndCashEquivalentsAtCarryingValue": "37327125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9555601", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-105718", "operatingCashflow": "-3352380", "capitalExpenditures": "2960603", "changeInReceivables": "-1958405", "changeInExchangeRate": "-9554", "cashflowFromFinancing": "38531092", "cashflowFromInvestment": "-12884222", "stockBasedCompensation": "5478625", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22284936", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20471056", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "857939", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 47798000, "cost_of_revenue": 25885000, "gross_profit": 21913000, "ebit": -9629000, "ebitda": -3227000, "pretax_income": -9324000, "tax_provision": 108000, "net_income": -9432000, "net_income_to_common": -9432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272912000, "total_current_assets": 470535000, "total_assets": 763609000, "short_term_debt": 189609000, "long_term_debt": 1027000, "total_debt": 190636000, "total_liabilities": 268620000, "total_equity": 494989000, "shares_outstanding": 49897817, "goodwill_and_intangibles": 160858000 }, "cash_flow": { "operating_cash_flow": 3735000, "capital_expenditure": 9981000, "free_cash_flow": 13716000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54552, "ticker_id": 5618, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9629000", "ebitda": "-3227000", "netIncome": "-9432000", "grossProfit": "21913000", "depreciation": "None", "totalRevenue": "47798000", "costOfRevenue": "25885000", "interestIncome": "None", "incomeBeforeTax": "-9324000", "interestExpense": "432000", "operatingIncome": "-9614000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "-432000", "nonInterestIncome": "None", "operatingExpenses": "31527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6402000", "sellingGeneralAndAdministrative": "27620000", "netIncomeFromContinuingOperations": "-9432000" }, "balance": { "goodwill": "22137000", "inventory": "21750000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "763609000", "longTermDebt": "1027000", "shortTermDebt": "189609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "138721000", "reportedCurrency": "USD", "retainedEarnings": "-699428000", "totalLiabilities": "268620000", "otherCurrentAssets": "6147000", "totalCurrentAssets": "470535000", "currentLongTermDebt": "185549000", "longTermInvestments": "None", "shortTermInvestments": "130722000", "currentNetReceivables": "39004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293074000", "currentAccountsPayable": "15937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230489000", "totalShareholderEquity": "494989000", "capitalLeaseObligations": "43913000", "otherCurrentLiabilities": "17007000", "totalCurrentLiabilities": "224867000", "otherNonCurrentLiabilities": "1293000", "totalNonCurrentLiabilities": "43753000", "cashAndShortTermInvestments": "272912000", "commonStockSharesOutstanding": "49897817", "intangibleAssetsExcludingGoodwill": "138721000", "cashAndCashEquivalentsAtCarryingValue": "272912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1319000", "operatingCashflow": "3735000", "capitalExpenditures": "9981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000", "cashflowFromInvestment": "18718000", "stockBasedCompensation": "2395000", "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": "6402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47798000, "cost_of_revenue": 25885000, "gross_profit": 21913000, "research_and_development": 3907000, "selling_general_admin": 27620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9629000, "depreciation_amortisation": 6402000, "ebitda": -3227000, "interest_expense": 432000, "interest_income": null, "other_non_operating": null, "pretax_income": -9324000, "tax_provision": 108000, "effective_tax_rate": null, "net_income": -9432000, "net_income_continuing_ops": -9432000, "net_income_to_common": -9432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272912000, "short_term_investments": 130722000, "net_receivables": 39004000, "inventory": 21750000, "other_current_assets": null, "total_current_assets": 470535000, "net_ppe": null, "goodwill": 22137000, "intangible_assets": 138721000, "goodwill_and_intangibles": 160858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293074000, "total_assets": 763609000, "short_term_debt": 189609000, "accounts_payable": 15937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224867000, "long_term_debt": 1027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43753000, "total_liabilities": 268620000, "total_debt": 190636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699428000, "total_equity": 494989000, "shares_outstanding": 49897817, "operating_cash_flow": 3735000, "stock_based_compensation": 2395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85000, "free_cash_flow": 13716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9629000", "ebitda": "-3227000", "netIncome": "-9432000", "grossProfit": "21913000", "depreciation": "None", "totalRevenue": "47798000", "costOfRevenue": "25885000", "interestIncome": "None", "incomeBeforeTax": "-9324000", "interestExpense": "432000", "operatingIncome": "-9614000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "-432000", "nonInterestIncome": "None", "operatingExpenses": "31527000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3907000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6402000", "sellingGeneralAndAdministrative": "27620000", "netIncomeFromContinuingOperations": "-9432000" }, "balance": { "goodwill": "22137000", "inventory": "21750000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "763609000", "longTermDebt": "1027000", "shortTermDebt": "189609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "138721000", "reportedCurrency": "USD", "retainedEarnings": "-699428000", "totalLiabilities": "268620000", "otherCurrentAssets": "6147000", "totalCurrentAssets": "470535000", "currentLongTermDebt": "185549000", "longTermInvestments": "None", "shortTermInvestments": "130722000", "currentNetReceivables": "39004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293074000", "currentAccountsPayable": "15937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230489000", "totalShareholderEquity": "494989000", "capitalLeaseObligations": "43913000", "otherCurrentLiabilities": "17007000", "totalCurrentLiabilities": "224867000", "otherNonCurrentLiabilities": "1293000", "totalNonCurrentLiabilities": "43753000", "cashAndShortTermInvestments": "272912000", "commonStockSharesOutstanding": "49897817", "intangibleAssetsExcludingGoodwill": "138721000", "cashAndCashEquivalentsAtCarryingValue": "272912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1319000", "operatingCashflow": "3735000", "capitalExpenditures": "9981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000", "cashflowFromInvestment": "18718000", "stockBasedCompensation": "2395000", "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": "6402000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 45450000, "cost_of_revenue": 23739000, "gross_profit": 21711000, "ebit": -6761000, "ebitda": -406000, "pretax_income": -7395000, "tax_provision": 1126000, "net_income": -11644000, "net_income_to_common": -11644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250494000, "total_current_assets": 476174000, "total_assets": 764989000, "short_term_debt": 189812000, "long_term_debt": 1087000, "total_debt": 190899000, "total_liabilities": 262351000, "total_equity": 502638000, "shares_outstanding": 49759264, "goodwill_and_intangibles": 160482000 }, "cash_flow": { "operating_cash_flow": 919000, "capital_expenditure": 4944000, "free_cash_flow": 5863000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54553, "ticker_id": 5618, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6761000", "ebitda": "-406000", "netIncome": "-11644000", "grossProfit": "21711000", "depreciation": "None", "totalRevenue": "45450000", "costOfRevenue": "23739000", "interestIncome": "None", "incomeBeforeTax": "-7395000", "interestExpense": "634000", "operatingIncome": "-10031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1126000", "reportedCurrency": "USD", "netInterestIncome": "-634000", "nonInterestIncome": "None", "operatingExpenses": "31742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4466000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6355000", "sellingGeneralAndAdministrative": "27276000", "netIncomeFromContinuingOperations": "-8521000" }, "balance": { "goodwill": "22400000", "inventory": "23188000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "764989000", "longTermDebt": "1087000", "shortTermDebt": "189812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138082000", "reportedCurrency": "USD", "retainedEarnings": "-688884000", "totalLiabilities": "262351000", "otherCurrentAssets": "8419000", "totalCurrentAssets": "476174000", "currentLongTermDebt": "185257000", "longTermInvestments": "None", "shortTermInvestments": "160714000", "currentNetReceivables": "33359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288815000", "currentAccountsPayable": "15283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230718000", "totalShareholderEquity": "502638000", "capitalLeaseObligations": "44374000", "otherCurrentLiabilities": "12980000", "totalCurrentLiabilities": "219018000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "43333000", "cashAndShortTermInvestments": "250494000", "commonStockSharesOutstanding": "49759264", "intangibleAssetsExcludingGoodwill": "138082000", "cashAndCashEquivalentsAtCarryingValue": "250494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11644000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "919000", "capitalExpenditures": "4944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2153000", "cashflowFromInvestment": "56000", "stockBasedCompensation": "2431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45450000, "cost_of_revenue": 23739000, "gross_profit": 21711000, "research_and_development": 4466000, "selling_general_admin": 27276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6761000, "depreciation_amortisation": 6355000, "ebitda": -406000, "interest_expense": 634000, "interest_income": null, "other_non_operating": null, "pretax_income": -7395000, "tax_provision": 1126000, "effective_tax_rate": null, "net_income": -11644000, "net_income_continuing_ops": -8521000, "net_income_to_common": -11644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250494000, "short_term_investments": 160714000, "net_receivables": 33359000, "inventory": 23188000, "other_current_assets": null, "total_current_assets": 476174000, "net_ppe": null, "goodwill": 22400000, "intangible_assets": 138082000, "goodwill_and_intangibles": 160482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288815000, "total_assets": 764989000, "short_term_debt": 189812000, "accounts_payable": 15283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219018000, "long_term_debt": 1087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43333000, "total_liabilities": 262351000, "total_debt": 190899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -688884000, "total_equity": 502638000, "shares_outstanding": 49759264, "operating_cash_flow": 919000, "stock_based_compensation": 2431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2153000, "free_cash_flow": 5863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6761000", "ebitda": "-406000", "netIncome": "-11644000", "grossProfit": "21711000", "depreciation": "None", "totalRevenue": "45450000", "costOfRevenue": "23739000", "interestIncome": "None", "incomeBeforeTax": "-7395000", "interestExpense": "634000", "operatingIncome": "-10031000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1126000", "reportedCurrency": "USD", "netInterestIncome": "-634000", "nonInterestIncome": "None", "operatingExpenses": "31742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4466000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6355000", "sellingGeneralAndAdministrative": "27276000", "netIncomeFromContinuingOperations": "-8521000" }, "balance": { "goodwill": "22400000", "inventory": "23188000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "764989000", "longTermDebt": "1087000", "shortTermDebt": "189812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "138082000", "reportedCurrency": "USD", "retainedEarnings": "-688884000", "totalLiabilities": "262351000", "otherCurrentAssets": "8419000", "totalCurrentAssets": "476174000", "currentLongTermDebt": "185257000", "longTermInvestments": "None", "shortTermInvestments": "160714000", "currentNetReceivables": "33359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288815000", "currentAccountsPayable": "15283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230718000", "totalShareholderEquity": "502638000", "capitalLeaseObligations": "44374000", "otherCurrentLiabilities": "12980000", "totalCurrentLiabilities": "219018000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "43333000", "cashAndShortTermInvestments": "250494000", "commonStockSharesOutstanding": "49759264", "intangibleAssetsExcludingGoodwill": "138082000", "cashAndCashEquivalentsAtCarryingValue": "250494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11644000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "919000", "capitalExpenditures": "4944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2153000", "cashflowFromInvestment": "56000", "stockBasedCompensation": "2431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6355000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 44233000, "cost_of_revenue": 22908000, "gross_profit": 21325000, "ebit": -6005000, "ebitda": 410000, "pretax_income": -6531000, "tax_provision": 165000, "net_income": -6943000, "net_income_to_common": -6943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255811000, "total_current_assets": 484843000, "total_assets": 774328000, "short_term_debt": 4554000, "long_term_debt": 186090000, "total_debt": 190644000, "total_liabilities": 261057000, "total_equity": 513271000, "shares_outstanding": 50125268, "goodwill_and_intangibles": 163663000 }, "cash_flow": { "operating_cash_flow": 2188000, "capital_expenditure": 4282000, "free_cash_flow": 6470000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54555, "ticker_id": 5618, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6005000", "ebitda": "410000", "netIncome": "-6943000", "grossProfit": "21325000", "depreciation": "None", "totalRevenue": "44233000", "costOfRevenue": "22908000", "interestIncome": "None", "incomeBeforeTax": "-6531000", "interestExpense": "526000", "operatingIncome": "-9932000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "-526000", "nonInterestIncome": "None", "operatingExpenses": "31257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6415000", "sellingGeneralAndAdministrative": "26734000", "netIncomeFromContinuingOperations": "-6696000" }, "balance": { "goodwill": "22409000", "inventory": "23326000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "774328000", "longTermDebt": "186090000", "shortTermDebt": "4554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "141254000", "reportedCurrency": "USD", "retainedEarnings": "-675235000", "totalLiabilities": "261057000", "otherCurrentAssets": "5289000", "totalCurrentAssets": "484843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "165503000", "currentNetReceivables": "34914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289485000", "currentAccountsPayable": "13884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230860000", "totalShareholderEquity": "513271000", "capitalLeaseObligations": "44770000", "otherCurrentLiabilities": "10864000", "totalCurrentLiabilities": "30749000", "otherNonCurrentLiabilities": "3338000", "totalNonCurrentLiabilities": "230308000", "cashAndShortTermInvestments": "255811000", "commonStockSharesOutstanding": "50125268", "intangibleAssetsExcludingGoodwill": "141254000", "cashAndCashEquivalentsAtCarryingValue": "255811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3254000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-421000", "operatingCashflow": "2188000", "capitalExpenditures": "4282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2868000", "cashflowFromInvestment": "14306000", "stockBasedCompensation": "2526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44233000, "cost_of_revenue": 22908000, "gross_profit": 21325000, "research_and_development": 4523000, "selling_general_admin": 26734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6005000, "depreciation_amortisation": 6415000, "ebitda": 410000, "interest_expense": 526000, "interest_income": null, "other_non_operating": null, "pretax_income": -6531000, "tax_provision": 165000, "effective_tax_rate": null, "net_income": -6943000, "net_income_continuing_ops": -6696000, "net_income_to_common": -6943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255811000, "short_term_investments": 165503000, "net_receivables": 34914000, "inventory": 23326000, "other_current_assets": null, "total_current_assets": 484843000, "net_ppe": null, "goodwill": 22409000, "intangible_assets": 141254000, "goodwill_and_intangibles": 163663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289485000, "total_assets": 774328000, "short_term_debt": 4554000, "accounts_payable": 13884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30749000, "long_term_debt": 186090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230308000, "total_liabilities": 261057000, "total_debt": 190644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675235000, "total_equity": 513271000, "shares_outstanding": 50125268, "operating_cash_flow": 2188000, "stock_based_compensation": 2526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14306000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2868000, "free_cash_flow": 6470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6005000", "ebitda": "410000", "netIncome": "-6943000", "grossProfit": "21325000", "depreciation": "None", "totalRevenue": "44233000", "costOfRevenue": "22908000", "interestIncome": "None", "incomeBeforeTax": "-6531000", "interestExpense": "526000", "operatingIncome": "-9932000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "165000", "reportedCurrency": "USD", "netInterestIncome": "-526000", "nonInterestIncome": "None", "operatingExpenses": "31257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6415000", "sellingGeneralAndAdministrative": "26734000", "netIncomeFromContinuingOperations": "-6696000" }, "balance": { "goodwill": "22409000", "inventory": "23326000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "774328000", "longTermDebt": "186090000", "shortTermDebt": "4554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "141254000", "reportedCurrency": "USD", "retainedEarnings": "-675235000", "totalLiabilities": "261057000", "otherCurrentAssets": "5289000", "totalCurrentAssets": "484843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "165503000", "currentNetReceivables": "34914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289485000", "currentAccountsPayable": "13884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230860000", "totalShareholderEquity": "513271000", "capitalLeaseObligations": "44770000", "otherCurrentLiabilities": "10864000", "totalCurrentLiabilities": "30749000", "otherNonCurrentLiabilities": "3338000", "totalNonCurrentLiabilities": "230308000", "cashAndShortTermInvestments": "255811000", "commonStockSharesOutstanding": "50125268", "intangibleAssetsExcludingGoodwill": "141254000", "cashAndCashEquivalentsAtCarryingValue": "255811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3254000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-421000", "operatingCashflow": "2188000", "capitalExpenditures": "4282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2868000", "cashflowFromInvestment": "14306000", "stockBasedCompensation": "2526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6415000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 45454000, "cost_of_revenue": 24077000, "gross_profit": 21377000, "ebit": -11122000, "ebitda": -3826000, "pretax_income": -11740000, "tax_provision": 274000, "net_income": 105180000, "net_income_to_common": 105180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36102000, "total_current_assets": 411276000, "total_assets": 699844000, "short_term_debt": 18476000, "long_term_debt": 185832000, "total_debt": 204308000, "total_liabilities": 301033000, "total_equity": 398811000, "shares_outstanding": 50257112, "goodwill_and_intangibles": 166374000 }, "cash_flow": { "operating_cash_flow": -7345000, "capital_expenditure": 4351000, "free_cash_flow": -2994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54556, "ticker_id": 5618, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11122000", "ebitda": "-3826000", "netIncome": "105180000", "grossProfit": "21377000", "depreciation": "None", "totalRevenue": "45454000", "costOfRevenue": "24077000", "interestIncome": "None", "incomeBeforeTax": "-11740000", "interestExpense": "618000", "operatingIncome": "-9649000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "274000", "reportedCurrency": "USD", "netInterestIncome": "-618000", "nonInterestIncome": "None", "operatingExpenses": "31026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7296000", "sellingGeneralAndAdministrative": "26908000", "netIncomeFromContinuingOperations": "-12014000" }, "balance": { "goodwill": "20960000", "inventory": "23340000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "699844000", "longTermDebt": "185832000", "shortTermDebt": "18476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "145414000", "reportedCurrency": "USD", "retainedEarnings": "-769156000", "totalLiabilities": "301033000", "otherCurrentAssets": "115534000", "totalCurrentAssets": "411276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "207929000", "currentNetReceivables": "28371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288568000", "currentAccountsPayable": "13442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242668000", "totalShareholderEquity": "398811000", "capitalLeaseObligations": "42691000", "otherCurrentLiabilities": "40338000", "totalCurrentLiabilities": "74030000", "otherNonCurrentLiabilities": "3195000", "totalNonCurrentLiabilities": "227003000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "50257112", "intangibleAssetsExcludingGoodwill": "145414000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "638000", "operatingCashflow": "-7345000", "capitalExpenditures": "4351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15864000", "cashflowFromInvestment": "230039000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45454000, "cost_of_revenue": 24077000, "gross_profit": 21377000, "research_and_development": 4118000, "selling_general_admin": 26908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11122000, "depreciation_amortisation": 7296000, "ebitda": -3826000, "interest_expense": 618000, "interest_income": null, "other_non_operating": null, "pretax_income": -11740000, "tax_provision": 274000, "effective_tax_rate": null, "net_income": 105180000, "net_income_continuing_ops": -12014000, "net_income_to_common": 105180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36102000, "short_term_investments": 207929000, "net_receivables": 28371000, "inventory": 23340000, "other_current_assets": null, "total_current_assets": 411276000, "net_ppe": null, "goodwill": 20960000, "intangible_assets": 145414000, "goodwill_and_intangibles": 166374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288568000, "total_assets": 699844000, "short_term_debt": 18476000, "accounts_payable": 13442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74030000, "long_term_debt": 185832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227003000, "total_liabilities": 301033000, "total_debt": 204308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769156000, "total_equity": 398811000, "shares_outstanding": 50257112, "operating_cash_flow": -7345000, "stock_based_compensation": 3700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 230039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15864000, "free_cash_flow": -2994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11122000", "ebitda": "-3826000", "netIncome": "105180000", "grossProfit": "21377000", "depreciation": "None", "totalRevenue": "45454000", "costOfRevenue": "24077000", "interestIncome": "None", "incomeBeforeTax": "-11740000", "interestExpense": "618000", "operatingIncome": "-9649000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "274000", "reportedCurrency": "USD", "netInterestIncome": "-618000", "nonInterestIncome": "None", "operatingExpenses": "31026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4118000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7296000", "sellingGeneralAndAdministrative": "26908000", "netIncomeFromContinuingOperations": "-12014000" }, "balance": { "goodwill": "20960000", "inventory": "23340000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "699844000", "longTermDebt": "185832000", "shortTermDebt": "18476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "145414000", "reportedCurrency": "USD", "retainedEarnings": "-769156000", "totalLiabilities": "301033000", "otherCurrentAssets": "115534000", "totalCurrentAssets": "411276000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "207929000", "currentNetReceivables": "28371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288568000", "currentAccountsPayable": "13442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242668000", "totalShareholderEquity": "398811000", "capitalLeaseObligations": "42691000", "otherCurrentLiabilities": "40338000", "totalCurrentLiabilities": "74030000", "otherNonCurrentLiabilities": "3195000", "totalNonCurrentLiabilities": "227003000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "50257112", "intangibleAssetsExcludingGoodwill": "145414000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "638000", "operatingCashflow": "-7345000", "capitalExpenditures": "4351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15864000", "cashflowFromInvestment": "230039000", "stockBasedCompensation": "3700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7296000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 41040000, "cost_of_revenue": 22399000, "gross_profit": 18641000, "ebit": -8211000, "ebitda": -565000, "pretax_income": -8794000, "tax_provision": 234000, "net_income": -11981000, "net_income_to_common": -11981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36102000, "total_current_assets": 411276000, "total_assets": 699844000, "short_term_debt": 18476000, "long_term_debt": 185333000, "total_debt": 203809000, "total_liabilities": 301033000, "total_equity": 398811000, "shares_outstanding": 49947012, "goodwill_and_intangibles": 166374000 }, "cash_flow": { "operating_cash_flow": -4342000, "capital_expenditure": 4078000, "free_cash_flow": -264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54557, "ticker_id": 5618, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8211000", "ebitda": "-565000", "netIncome": "-11981000", "grossProfit": "18641000", "depreciation": "None", "totalRevenue": "41040000", "costOfRevenue": "22399000", "interestIncome": "None", "incomeBeforeTax": "-8794000", "interestExpense": "583000", "operatingIncome": "-9484000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "-583000", "nonInterestIncome": "None", "operatingExpenses": "28125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7646000", "sellingGeneralAndAdministrative": "24191000", "netIncomeFromContinuingOperations": "-9028000" }, "balance": { "goodwill": "20960000", "inventory": "23340000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "699844000", "longTermDebt": "185333000", "shortTermDebt": "18476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145414000", "reportedCurrency": "USD", "retainedEarnings": "-769156000", "totalLiabilities": "301033000", "otherCurrentAssets": "115534000", "totalCurrentAssets": "411276000", "currentLongTermDebt": "14475000", "longTermInvestments": "None", "shortTermInvestments": "207929000", "currentNetReceivables": "28371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288568000", "currentAccountsPayable": "13442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242668000", "totalShareholderEquity": "398811000", "capitalLeaseObligations": "42860000", "otherCurrentLiabilities": "40338000", "totalCurrentLiabilities": "74030000", "otherNonCurrentLiabilities": "1933000", "totalNonCurrentLiabilities": "227003000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "49947012", "intangibleAssetsExcludingGoodwill": "145414000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2305000", "operatingCashflow": "-4342000", "capitalExpenditures": "4078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "5922000", "stockBasedCompensation": "3064000", "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": "7646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41040000, "cost_of_revenue": 22399000, "gross_profit": 18641000, "research_and_development": 3934000, "selling_general_admin": 24191000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8211000, "depreciation_amortisation": 7646000, "ebitda": -565000, "interest_expense": 583000, "interest_income": null, "other_non_operating": null, "pretax_income": -8794000, "tax_provision": 234000, "effective_tax_rate": null, "net_income": -11981000, "net_income_continuing_ops": -9028000, "net_income_to_common": -11981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36102000, "short_term_investments": 207929000, "net_receivables": 28371000, "inventory": 23340000, "other_current_assets": null, "total_current_assets": 411276000, "net_ppe": null, "goodwill": 20960000, "intangible_assets": 145414000, "goodwill_and_intangibles": 166374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288568000, "total_assets": 699844000, "short_term_debt": 18476000, "accounts_payable": 13442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74030000, "long_term_debt": 185333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227003000, "total_liabilities": 301033000, "total_debt": 203809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769156000, "total_equity": 398811000, "shares_outstanding": 49947012, "operating_cash_flow": -4342000, "stock_based_compensation": 3064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000, "free_cash_flow": -264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8211000", "ebitda": "-565000", "netIncome": "-11981000", "grossProfit": "18641000", "depreciation": "None", "totalRevenue": "41040000", "costOfRevenue": "22399000", "interestIncome": "None", "incomeBeforeTax": "-8794000", "interestExpense": "583000", "operatingIncome": "-9484000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "-583000", "nonInterestIncome": "None", "operatingExpenses": "28125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7646000", "sellingGeneralAndAdministrative": "24191000", "netIncomeFromContinuingOperations": "-9028000" }, "balance": { "goodwill": "20960000", "inventory": "23340000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "699844000", "longTermDebt": "185333000", "shortTermDebt": "18476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "145414000", "reportedCurrency": "USD", "retainedEarnings": "-769156000", "totalLiabilities": "301033000", "otherCurrentAssets": "115534000", "totalCurrentAssets": "411276000", "currentLongTermDebt": "14475000", "longTermInvestments": "None", "shortTermInvestments": "207929000", "currentNetReceivables": "28371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288568000", "currentAccountsPayable": "13442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "242668000", "totalShareholderEquity": "398811000", "capitalLeaseObligations": "42860000", "otherCurrentLiabilities": "40338000", "totalCurrentLiabilities": "74030000", "otherNonCurrentLiabilities": "1933000", "totalNonCurrentLiabilities": "227003000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "49947012", "intangibleAssetsExcludingGoodwill": "145414000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2305000", "operatingCashflow": "-4342000", "capitalExpenditures": "4078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "5922000", "stockBasedCompensation": "3064000", "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": "7646000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 59532000, "cost_of_revenue": 32251000, "gross_profit": 27281000, "ebit": -18012000, "ebitda": -10118000, "pretax_income": -18648000, "tax_provision": 29000, "net_income": -18677000, "net_income_to_common": -18677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45289000, "total_current_assets": 341571000, "total_assets": 703492000, "short_term_debt": 20348000, "long_term_debt": 185033000, "total_debt": 205381000, "total_liabilities": 301594000, "total_equity": 401898000, "shares_outstanding": 49616806, "goodwill_and_intangibles": 222124000 }, "cash_flow": { "operating_cash_flow": -5480000, "capital_expenditure": 5641000, "free_cash_flow": 161000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54558, "ticker_id": 5618, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18012000", "ebitda": "-10118000", "netIncome": "-18677000", "grossProfit": "27281000", "depreciation": "None", "totalRevenue": "59532000", "costOfRevenue": "32251000", "interestIncome": "None", "incomeBeforeTax": "-18648000", "interestExpense": "636000", "operatingIncome": "-13931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-636000", "nonInterestIncome": "None", "operatingExpenses": "41212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7894000", "sellingGeneralAndAdministrative": "37057000", "netIncomeFromContinuingOperations": "-18677000" }, "balance": { "goodwill": "51660000", "inventory": "22470000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "703492000", "longTermDebt": "185033000", "shortTermDebt": "20348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170464000", "reportedCurrency": "USD", "retainedEarnings": "-757175000", "totalLiabilities": "301594000", "otherCurrentAssets": "11574000", "totalCurrentAssets": "341571000", "currentLongTermDebt": "14441000", "longTermInvestments": "None", "shortTermInvestments": "216460000", "currentNetReceivables": "45778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361921000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250703000", "totalShareholderEquity": "401898000", "capitalLeaseObligations": "51229000", "otherCurrentLiabilities": "16941000", "totalCurrentLiabilities": "64563000", "otherNonCurrentLiabilities": "4145000", "totalNonCurrentLiabilities": "237031000", "cashAndShortTermInvestments": "45289000", "commonStockSharesOutstanding": "49616806", "intangibleAssetsExcludingGoodwill": "170464000", "cashAndCashEquivalentsAtCarryingValue": "45289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18677000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "536000", "operatingCashflow": "-5480000", "capitalExpenditures": "5641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2012000", "cashflowFromInvestment": "3479000", "stockBasedCompensation": "4413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59532000, "cost_of_revenue": 32251000, "gross_profit": 27281000, "research_and_development": 4155000, "selling_general_admin": 37057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18012000, "depreciation_amortisation": 7894000, "ebitda": -10118000, "interest_expense": 636000, "interest_income": null, "other_non_operating": null, "pretax_income": -18648000, "tax_provision": 29000, "effective_tax_rate": null, "net_income": -18677000, "net_income_continuing_ops": -18677000, "net_income_to_common": -18677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45289000, "short_term_investments": 216460000, "net_receivables": 45778000, "inventory": 22470000, "other_current_assets": null, "total_current_assets": 341571000, "net_ppe": null, "goodwill": 51660000, "intangible_assets": 170464000, "goodwill_and_intangibles": 222124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361921000, "total_assets": 703492000, "short_term_debt": 20348000, "accounts_payable": 26168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64563000, "long_term_debt": 185033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237031000, "total_liabilities": 301594000, "total_debt": 205381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -757175000, "total_equity": 401898000, "shares_outstanding": 49616806, "operating_cash_flow": -5480000, "stock_based_compensation": 4413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3479000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2012000, "free_cash_flow": 161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18012000", "ebitda": "-10118000", "netIncome": "-18677000", "grossProfit": "27281000", "depreciation": "None", "totalRevenue": "59532000", "costOfRevenue": "32251000", "interestIncome": "None", "incomeBeforeTax": "-18648000", "interestExpense": "636000", "operatingIncome": "-13931000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29000", "reportedCurrency": "USD", "netInterestIncome": "-636000", "nonInterestIncome": "None", "operatingExpenses": "41212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4155000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7894000", "sellingGeneralAndAdministrative": "37057000", "netIncomeFromContinuingOperations": "-18677000" }, "balance": { "goodwill": "51660000", "inventory": "22470000", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "703492000", "longTermDebt": "185033000", "shortTermDebt": "20348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "170464000", "reportedCurrency": "USD", "retainedEarnings": "-757175000", "totalLiabilities": "301594000", "otherCurrentAssets": "11574000", "totalCurrentAssets": "341571000", "currentLongTermDebt": "14441000", "longTermInvestments": "None", "shortTermInvestments": "216460000", "currentNetReceivables": "45778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361921000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250703000", "totalShareholderEquity": "401898000", "capitalLeaseObligations": "51229000", "otherCurrentLiabilities": "16941000", "totalCurrentLiabilities": "64563000", "otherNonCurrentLiabilities": "4145000", "totalNonCurrentLiabilities": "237031000", "cashAndShortTermInvestments": "45289000", "commonStockSharesOutstanding": "49616806", "intangibleAssetsExcludingGoodwill": "170464000", "cashAndCashEquivalentsAtCarryingValue": "45289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18677000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "536000", "operatingCashflow": "-5480000", "capitalExpenditures": "5641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2012000", "cashflowFromInvestment": "3479000", "stockBasedCompensation": "4413000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7894000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 56664000, "cost_of_revenue": 31279000, "gross_profit": 25385000, "ebit": 2343000, "ebitda": 10179000, "pretax_income": 1454000, "tax_provision": 649000, "net_income": 805000, "net_income_to_common": 805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44665000, "total_current_assets": 350337000, "total_assets": 701765000, "short_term_debt": 20728000, "long_term_debt": 184866000, "total_debt": 205594000, "total_liabilities": 283193000, "total_equity": 418572000, "shares_outstanding": 49417757, "goodwill_and_intangibles": 229872000 }, "cash_flow": { "operating_cash_flow": 447000, "capital_expenditure": 1498000, "free_cash_flow": 1945000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54560, "ticker_id": 5618, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2343000", "ebitda": "10179000", "netIncome": "805000", "grossProfit": "25385000", "depreciation": "None", "totalRevenue": "56664000", "costOfRevenue": "31279000", "interestIncome": "None", "incomeBeforeTax": "1454000", "interestExpense": "889000", "operatingIncome": "-16426000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "649000", "reportedCurrency": "USD", "netInterestIncome": "-889000", "nonInterestIncome": "None", "operatingExpenses": "41811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4157000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7836000", "sellingGeneralAndAdministrative": "37654000", "netIncomeFromContinuingOperations": "805000" }, "balance": { "goodwill": "54057000", "inventory": "23552000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "701765000", "longTermDebt": "184866000", "shortTermDebt": "20728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "175815000", "reportedCurrency": "USD", "retainedEarnings": "-738498000", "totalLiabilities": "283193000", "otherCurrentAssets": "10658000", "totalCurrentAssets": "350337000", "currentLongTermDebt": "14424000", "longTermInvestments": "None", "shortTermInvestments": "228001000", "currentNetReceivables": "43461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351428000", "currentAccountsPayable": "25194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233366000", "totalShareholderEquity": "418572000", "capitalLeaseObligations": "34076000", "otherCurrentLiabilities": "14426000", "totalCurrentLiabilities": "61439000", "otherNonCurrentLiabilities": "5590000", "totalNonCurrentLiabilities": "221754000", "cashAndShortTermInvestments": "44665000", "commonStockSharesOutstanding": "49417757", "intangibleAssetsExcludingGoodwill": "175815000", "cashAndCashEquivalentsAtCarryingValue": "44665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "284000", "operatingCashflow": "447000", "capitalExpenditures": "1498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155291000", "cashflowFromInvestment": "153570000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7836000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56664000, "cost_of_revenue": 31279000, "gross_profit": 25385000, "research_and_development": 4157000, "selling_general_admin": 37654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2343000, "depreciation_amortisation": 7836000, "ebitda": 10179000, "interest_expense": 889000, "interest_income": null, "other_non_operating": null, "pretax_income": 1454000, "tax_provision": 649000, "effective_tax_rate": null, "net_income": 805000, "net_income_continuing_ops": 805000, "net_income_to_common": 805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44665000, "short_term_investments": 228001000, "net_receivables": 43461000, "inventory": 23552000, "other_current_assets": null, "total_current_assets": 350337000, "net_ppe": null, "goodwill": 54057000, "intangible_assets": 175815000, "goodwill_and_intangibles": 229872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351428000, "total_assets": 701765000, "short_term_debt": 20728000, "accounts_payable": 25194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61439000, "long_term_debt": 184866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221754000, "total_liabilities": 283193000, "total_debt": 205594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -738498000, "total_equity": 418572000, "shares_outstanding": 49417757, "operating_cash_flow": 447000, "stock_based_compensation": 4838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 153570000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155291000, "free_cash_flow": 1945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2343000", "ebitda": "10179000", "netIncome": "805000", "grossProfit": "25385000", "depreciation": "None", "totalRevenue": "56664000", "costOfRevenue": "31279000", "interestIncome": "None", "incomeBeforeTax": "1454000", "interestExpense": "889000", "operatingIncome": "-16426000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "649000", "reportedCurrency": "USD", "netInterestIncome": "-889000", "nonInterestIncome": "None", "operatingExpenses": "41811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4157000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7836000", "sellingGeneralAndAdministrative": "37654000", "netIncomeFromContinuingOperations": "805000" }, "balance": { "goodwill": "54057000", "inventory": "23552000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "701765000", "longTermDebt": "184866000", "shortTermDebt": "20728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "175815000", "reportedCurrency": "USD", "retainedEarnings": "-738498000", "totalLiabilities": "283193000", "otherCurrentAssets": "10658000", "totalCurrentAssets": "350337000", "currentLongTermDebt": "14424000", "longTermInvestments": "None", "shortTermInvestments": "228001000", "currentNetReceivables": "43461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351428000", "currentAccountsPayable": "25194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233366000", "totalShareholderEquity": "418572000", "capitalLeaseObligations": "34076000", "otherCurrentLiabilities": "14426000", "totalCurrentLiabilities": "61439000", "otherNonCurrentLiabilities": "5590000", "totalNonCurrentLiabilities": "221754000", "cashAndShortTermInvestments": "44665000", "commonStockSharesOutstanding": "49417757", "intangibleAssetsExcludingGoodwill": "175815000", "cashAndCashEquivalentsAtCarryingValue": "44665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "284000", "operatingCashflow": "447000", "capitalExpenditures": "1498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155291000", "cashflowFromInvestment": "153570000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7836000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 39709000, "cost_of_revenue": 22047000, "gross_profit": 17662000, "ebit": -75113000, "ebitda": -67555000, "pretax_income": -76354000, "tax_provision": 66000, "net_income": -77989000, "net_income_to_common": -77989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46458000, "total_current_assets": 501986000, "total_assets": 852341000, "short_term_debt": 20018000, "long_term_debt": 356923000, "total_debt": 376941000, "total_liabilities": 452246000, "total_equity": 400095000, "shares_outstanding": 49345644, "goodwill_and_intangibles": 230772000 }, "cash_flow": { "operating_cash_flow": -8025000, "capital_expenditure": 5770000, "free_cash_flow": -2255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54561, "ticker_id": 5618, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75113000", "ebitda": "-67555000", "netIncome": "-77989000", "grossProfit": "17662000", "depreciation": "None", "totalRevenue": "39709000", "costOfRevenue": "22047000", "interestIncome": "None", "incomeBeforeTax": "-76354000", "interestExpense": "1241000", "operatingIncome": "-78029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-1245000", "nonInterestIncome": "None", "operatingExpenses": "95691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4646000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7558000", "sellingGeneralAndAdministrative": "35963000", "netIncomeFromContinuingOperations": "-77989000" }, "balance": { "goodwill": "52384000", "inventory": "23609000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "852341000", "longTermDebt": "356923000", "shortTermDebt": "20018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "178388000", "reportedCurrency": "USD", "retainedEarnings": "-739303000", "totalLiabilities": "452246000", "otherCurrentAssets": "11075000", "totalCurrentAssets": "501986000", "currentLongTermDebt": "14354000", "longTermInvestments": "None", "shortTermInvestments": "380684000", "currentNetReceivables": "40160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350355000", "currentAccountsPayable": "24805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404601000", "totalShareholderEquity": "400095000", "capitalLeaseObligations": "33324000", "otherCurrentLiabilities": "13745000", "totalCurrentLiabilities": "59885000", "otherNonCurrentLiabilities": "5127000", "totalNonCurrentLiabilities": "392361000", "cashAndShortTermInvestments": "46458000", "commonStockSharesOutstanding": "49345644", "intangibleAssetsExcludingGoodwill": "178388000", "cashAndCashEquivalentsAtCarryingValue": "46458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1319000", "operatingCashflow": "-8025000", "capitalExpenditures": "5770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8764000", "cashflowFromInvestment": "13321000", "stockBasedCompensation": "4997000", "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": "7558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39709000, "cost_of_revenue": 22047000, "gross_profit": 17662000, "research_and_development": 4646000, "selling_general_admin": 35963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75113000, "depreciation_amortisation": 7558000, "ebitda": -67555000, "interest_expense": 1241000, "interest_income": null, "other_non_operating": null, "pretax_income": -76354000, "tax_provision": 66000, "effective_tax_rate": null, "net_income": -77989000, "net_income_continuing_ops": -77989000, "net_income_to_common": -77989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46458000, "short_term_investments": 380684000, "net_receivables": 40160000, "inventory": 23609000, "other_current_assets": null, "total_current_assets": 501986000, "net_ppe": null, "goodwill": 52384000, "intangible_assets": 178388000, "goodwill_and_intangibles": 230772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350355000, "total_assets": 852341000, "short_term_debt": 20018000, "accounts_payable": 24805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59885000, "long_term_debt": 356923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 392361000, "total_liabilities": 452246000, "total_debt": 376941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -739303000, "total_equity": 400095000, "shares_outstanding": 49345644, "operating_cash_flow": -8025000, "stock_based_compensation": 4997000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8764000, "free_cash_flow": -2255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75113000", "ebitda": "-67555000", "netIncome": "-77989000", "grossProfit": "17662000", "depreciation": "None", "totalRevenue": "39709000", "costOfRevenue": "22047000", "interestIncome": "None", "incomeBeforeTax": "-76354000", "interestExpense": "1241000", "operatingIncome": "-78029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-1245000", "nonInterestIncome": "None", "operatingExpenses": "95691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4646000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7558000", "sellingGeneralAndAdministrative": "35963000", "netIncomeFromContinuingOperations": "-77989000" }, "balance": { "goodwill": "52384000", "inventory": "23609000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "852341000", "longTermDebt": "356923000", "shortTermDebt": "20018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "178388000", "reportedCurrency": "USD", "retainedEarnings": "-739303000", "totalLiabilities": "452246000", "otherCurrentAssets": "11075000", "totalCurrentAssets": "501986000", "currentLongTermDebt": "14354000", "longTermInvestments": "None", "shortTermInvestments": "380684000", "currentNetReceivables": "40160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350355000", "currentAccountsPayable": "24805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404601000", "totalShareholderEquity": "400095000", "capitalLeaseObligations": "33324000", "otherCurrentLiabilities": "13745000", "totalCurrentLiabilities": "59885000", "otherNonCurrentLiabilities": "5127000", "totalNonCurrentLiabilities": "392361000", "cashAndShortTermInvestments": "46458000", "commonStockSharesOutstanding": "49345644", "intangibleAssetsExcludingGoodwill": "178388000", "cashAndCashEquivalentsAtCarryingValue": "46458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1319000", "operatingCashflow": "-8025000", "capitalExpenditures": "5770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8764000", "cashflowFromInvestment": "13321000", "stockBasedCompensation": "4997000", "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": "7558000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 37291000, "cost_of_revenue": 22226000, "gross_profit": 15065000, "ebit": -13649000, "ebitda": -6180000, "pretax_income": -14924000, "tax_provision": 111000, "net_income": -18895000, "net_income_to_common": -18895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49663000, "total_current_assets": 525704000, "total_assets": 942849000, "short_term_debt": 5767000, "long_term_debt": 380458000, "total_debt": 386225000, "total_liabilities": 470659000, "total_equity": 472190000, "shares_outstanding": 49019964, "goodwill_and_intangibles": 297676000 }, "cash_flow": { "operating_cash_flow": -3265000, "capital_expenditure": 4767000, "free_cash_flow": 1502000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54562, "ticker_id": 5618, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13649000", "ebitda": "-6180000", "netIncome": "-18895000", "grossProfit": "15065000", "depreciation": "None", "totalRevenue": "37291000", "costOfRevenue": "22226000", "interestIncome": "None", "incomeBeforeTax": "-14924000", "interestExpense": "1275000", "operatingIncome": "-17508000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-1338000", "nonInterestIncome": "None", "operatingExpenses": "32573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4752000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7469000", "sellingGeneralAndAdministrative": "38304000", "netIncomeFromContinuingOperations": "-18895000" }, "balance": { "goodwill": "107588000", "inventory": "25020000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "942849000", "longTermDebt": "380458000", "shortTermDebt": "5767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "190088000", "reportedCurrency": "USD", "retainedEarnings": "-661314000", "totalLiabilities": "470659000", "otherCurrentAssets": "10887000", "totalCurrentAssets": "525704000", "currentLongTermDebt": "110000", "longTermInvestments": "None", "shortTermInvestments": "398881000", "currentNetReceivables": "41253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417145000", "currentAccountsPayable": "27376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "414939000", "totalShareholderEquity": "472190000", "capitalLeaseObligations": "34371000", "otherCurrentLiabilities": "41438000", "totalCurrentLiabilities": "48982000", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "421677000", "cashAndShortTermInvestments": "49663000", "commonStockSharesOutstanding": "49019964", "intangibleAssetsExcludingGoodwill": "190088000", "cashAndCashEquivalentsAtCarryingValue": "49663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18895000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1113000", "operatingCashflow": "-3265000", "capitalExpenditures": "4767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000", "cashflowFromInvestment": "6445000", "stockBasedCompensation": "5456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37291000, "cost_of_revenue": 22226000, "gross_profit": 15065000, "research_and_development": 4752000, "selling_general_admin": 38304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13649000, "depreciation_amortisation": 7469000, "ebitda": -6180000, "interest_expense": 1275000, "interest_income": null, "other_non_operating": null, "pretax_income": -14924000, "tax_provision": 111000, "effective_tax_rate": null, "net_income": -18895000, "net_income_continuing_ops": -18895000, "net_income_to_common": -18895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49663000, "short_term_investments": 398881000, "net_receivables": 41253000, "inventory": 25020000, "other_current_assets": null, "total_current_assets": 525704000, "net_ppe": null, "goodwill": 107588000, "intangible_assets": 190088000, "goodwill_and_intangibles": 297676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417145000, "total_assets": 942849000, "short_term_debt": 5767000, "accounts_payable": 27376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48982000, "long_term_debt": 380458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421677000, "total_liabilities": 470659000, "total_debt": 386225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661314000, "total_equity": 472190000, "shares_outstanding": 49019964, "operating_cash_flow": -3265000, "stock_based_compensation": 5456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6445000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512000, "free_cash_flow": 1502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13649000", "ebitda": "-6180000", "netIncome": "-18895000", "grossProfit": "15065000", "depreciation": "None", "totalRevenue": "37291000", "costOfRevenue": "22226000", "interestIncome": "None", "incomeBeforeTax": "-14924000", "interestExpense": "1275000", "operatingIncome": "-17508000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "111000", "reportedCurrency": "USD", "netInterestIncome": "-1338000", "nonInterestIncome": "None", "operatingExpenses": "32573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4752000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7469000", "sellingGeneralAndAdministrative": "38304000", "netIncomeFromContinuingOperations": "-18895000" }, "balance": { "goodwill": "107588000", "inventory": "25020000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "942849000", "longTermDebt": "380458000", "shortTermDebt": "5767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "190088000", "reportedCurrency": "USD", "retainedEarnings": "-661314000", "totalLiabilities": "470659000", "otherCurrentAssets": "10887000", "totalCurrentAssets": "525704000", "currentLongTermDebt": "110000", "longTermInvestments": "None", "shortTermInvestments": "398881000", "currentNetReceivables": "41253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417145000", "currentAccountsPayable": "27376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "414939000", "totalShareholderEquity": "472190000", "capitalLeaseObligations": "34371000", "otherCurrentLiabilities": "41438000", "totalCurrentLiabilities": "48982000", "otherNonCurrentLiabilities": "10091000", "totalNonCurrentLiabilities": "421677000", "cashAndShortTermInvestments": "49663000", "commonStockSharesOutstanding": "49019964", "intangibleAssetsExcludingGoodwill": "190088000", "cashAndCashEquivalentsAtCarryingValue": "49663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18895000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1113000", "operatingCashflow": "-3265000", "capitalExpenditures": "4767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000", "cashflowFromInvestment": "6445000", "stockBasedCompensation": "5456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7469000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 57260000, "cost_of_revenue": 33999000, "gross_profit": 23261000, "ebit": -62442000, "ebitda": -54993000, "pretax_income": -63748000, "tax_provision": -1359000, "net_income": -62389000, "net_income_to_common": -62389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46346000, "total_current_assets": 535112000, "total_assets": 957744000, "short_term_debt": 5806000, "long_term_debt": 379888000, "total_debt": 385694000, "total_liabilities": 468721000, "total_equity": 489023000, "shares_outstanding": 48965068, "goodwill_and_intangibles": 302785000 }, "cash_flow": { "operating_cash_flow": 2482000, "capital_expenditure": 12242000, "free_cash_flow": 14724000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54563, "ticker_id": 5618, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62442000", "ebitda": "-54993000", "netIncome": "-62389000", "grossProfit": "23261000", "depreciation": "None", "totalRevenue": "57260000", "costOfRevenue": "33999000", "interestIncome": "None", "incomeBeforeTax": "-63748000", "interestExpense": "1306000", "operatingIncome": "-69871000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1359000", "reportedCurrency": "USD", "netInterestIncome": "-1306000", "nonInterestIncome": "None", "operatingExpenses": "93132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4749000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7449000", "sellingGeneralAndAdministrative": "38814000", "netIncomeFromContinuingOperations": "-62389000" }, "balance": { "goodwill": "108403000", "inventory": "26206000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "957744000", "longTermDebt": "379888000", "shortTermDebt": "5806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "194382000", "reportedCurrency": "USD", "retainedEarnings": "-642419000", "totalLiabilities": "468721000", "otherCurrentAssets": "10077000", "totalCurrentAssets": "535112000", "currentLongTermDebt": "149000", "longTermInvestments": "None", "shortTermInvestments": "410409000", "currentNetReceivables": "42074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422632000", "currentAccountsPayable": "26055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416003000", "totalShareholderEquity": "489023000", "capitalLeaseObligations": "35966000", "otherCurrentLiabilities": "12441000", "totalCurrentLiabilities": "45610000", "otherNonCurrentLiabilities": "10098000", "totalNonCurrentLiabilities": "423111000", "cashAndShortTermInvestments": "46346000", "commonStockSharesOutstanding": "48965068", "intangibleAssetsExcludingGoodwill": "194382000", "cashAndCashEquivalentsAtCarryingValue": "46346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62389000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3080000", "operatingCashflow": "2482000", "capitalExpenditures": "12242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000", "cashflowFromInvestment": "-14760000", "stockBasedCompensation": "5848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57260000, "cost_of_revenue": 33999000, "gross_profit": 23261000, "research_and_development": 4749000, "selling_general_admin": 38814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62442000, "depreciation_amortisation": 7449000, "ebitda": -54993000, "interest_expense": 1306000, "interest_income": null, "other_non_operating": null, "pretax_income": -63748000, "tax_provision": -1359000, "effective_tax_rate": null, "net_income": -62389000, "net_income_continuing_ops": -62389000, "net_income_to_common": -62389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46346000, "short_term_investments": 410409000, "net_receivables": 42074000, "inventory": 26206000, "other_current_assets": null, "total_current_assets": 535112000, "net_ppe": null, "goodwill": 108403000, "intangible_assets": 194382000, "goodwill_and_intangibles": 302785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422632000, "total_assets": 957744000, "short_term_debt": 5806000, "accounts_payable": 26055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45610000, "long_term_debt": 379888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423111000, "total_liabilities": 468721000, "total_debt": 385694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642419000, "total_equity": 489023000, "shares_outstanding": 48965068, "operating_cash_flow": 2482000, "stock_based_compensation": 5848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14760000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126000, "free_cash_flow": 14724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62442000", "ebitda": "-54993000", "netIncome": "-62389000", "grossProfit": "23261000", "depreciation": "None", "totalRevenue": "57260000", "costOfRevenue": "33999000", "interestIncome": "None", "incomeBeforeTax": "-63748000", "interestExpense": "1306000", "operatingIncome": "-69871000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1359000", "reportedCurrency": "USD", "netInterestIncome": "-1306000", "nonInterestIncome": "None", "operatingExpenses": "93132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4749000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7449000", "sellingGeneralAndAdministrative": "38814000", "netIncomeFromContinuingOperations": "-62389000" }, "balance": { "goodwill": "108403000", "inventory": "26206000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "957744000", "longTermDebt": "379888000", "shortTermDebt": "5806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "194382000", "reportedCurrency": "USD", "retainedEarnings": "-642419000", "totalLiabilities": "468721000", "otherCurrentAssets": "10077000", "totalCurrentAssets": "535112000", "currentLongTermDebt": "149000", "longTermInvestments": "None", "shortTermInvestments": "410409000", "currentNetReceivables": "42074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422632000", "currentAccountsPayable": "26055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416003000", "totalShareholderEquity": "489023000", "capitalLeaseObligations": "35966000", "otherCurrentLiabilities": "12441000", "totalCurrentLiabilities": "45610000", "otherNonCurrentLiabilities": "10098000", "totalNonCurrentLiabilities": "423111000", "cashAndShortTermInvestments": "46346000", "commonStockSharesOutstanding": "48965068", "intangibleAssetsExcludingGoodwill": "194382000", "cashAndCashEquivalentsAtCarryingValue": "46346000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62389000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3080000", "operatingCashflow": "2482000", "capitalExpenditures": "12242000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000", "cashflowFromInvestment": "-14760000", "stockBasedCompensation": "5848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7449000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 56157000, "cost_of_revenue": 31891000, "gross_profit": 24266000, "ebit": -11441000, "ebitda": -4530000, "pretax_income": -12798000, "tax_provision": 471000, "net_income": -13269000, "net_income_to_common": -13269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59473000, "total_current_assets": 549140000, "total_assets": 1000656000, "short_term_debt": 5024000, "long_term_debt": 378262000, "total_debt": 383286000, "total_liabilities": 463128000, "total_equity": 537528000, "shares_outstanding": 48904102, "goodwill_and_intangibles": 341916000 }, "cash_flow": { "operating_cash_flow": -1959000, "capital_expenditure": 11490000, "free_cash_flow": 9531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54565, "ticker_id": 5618, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11441000", "ebitda": "-4530000", "netIncome": "-13269000", "grossProfit": "24266000", "depreciation": "None", "totalRevenue": "56157000", "costOfRevenue": "31891000", "interestIncome": "None", "incomeBeforeTax": "-12798000", "interestExpense": "1357000", "operatingIncome": "-16909000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-1357000", "nonInterestIncome": "None", "operatingExpenses": "41175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6911000", "sellingGeneralAndAdministrative": "36023000", "netIncomeFromContinuingOperations": "-13269000" }, "balance": { "goodwill": "148954000", "inventory": "29104000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1000656000", "longTermDebt": "378262000", "shortTermDebt": "5024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "192962000", "reportedCurrency": "USD", "retainedEarnings": "-580030000", "totalLiabilities": "463128000", "otherCurrentAssets": "11548000", "totalCurrentAssets": "549140000", "currentLongTermDebt": "70000", "longTermInvestments": "None", "shortTermInvestments": "406389000", "currentNetReceivables": "42626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451516000", "currentAccountsPayable": "27875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "413675000", "totalShareholderEquity": "537528000", "capitalLeaseObligations": "35343000", "otherCurrentLiabilities": "10426000", "totalCurrentLiabilities": "44905000", "otherNonCurrentLiabilities": "4864000", "totalNonCurrentLiabilities": "418223000", "cashAndShortTermInvestments": "59473000", "commonStockSharesOutstanding": "48904102", "intangibleAssetsExcludingGoodwill": "192962000", "cashAndCashEquivalentsAtCarryingValue": "59473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-325000", "operatingCashflow": "-1959000", "capitalExpenditures": "11490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24891000", "cashflowFromInvestment": "18510000", "stockBasedCompensation": "5976000", "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": "6911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56157000, "cost_of_revenue": 31891000, "gross_profit": 24266000, "research_and_development": 5152000, "selling_general_admin": 36023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11441000, "depreciation_amortisation": 6911000, "ebitda": -4530000, "interest_expense": 1357000, "interest_income": null, "other_non_operating": null, "pretax_income": -12798000, "tax_provision": 471000, "effective_tax_rate": null, "net_income": -13269000, "net_income_continuing_ops": -13269000, "net_income_to_common": -13269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59473000, "short_term_investments": 406389000, "net_receivables": 42626000, "inventory": 29104000, "other_current_assets": null, "total_current_assets": 549140000, "net_ppe": null, "goodwill": 148954000, "intangible_assets": 192962000, "goodwill_and_intangibles": 341916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 451516000, "total_assets": 1000656000, "short_term_debt": 5024000, "accounts_payable": 27875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44905000, "long_term_debt": 378262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 418223000, "total_liabilities": 463128000, "total_debt": 383286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -580030000, "total_equity": 537528000, "shares_outstanding": 48904102, "operating_cash_flow": -1959000, "stock_based_compensation": 5976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24891000, "free_cash_flow": 9531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11441000", "ebitda": "-4530000", "netIncome": "-13269000", "grossProfit": "24266000", "depreciation": "None", "totalRevenue": "56157000", "costOfRevenue": "31891000", "interestIncome": "None", "incomeBeforeTax": "-12798000", "interestExpense": "1357000", "operatingIncome": "-16909000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-1357000", "nonInterestIncome": "None", "operatingExpenses": "41175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5152000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6911000", "sellingGeneralAndAdministrative": "36023000", "netIncomeFromContinuingOperations": "-13269000" }, "balance": { "goodwill": "148954000", "inventory": "29104000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1000656000", "longTermDebt": "378262000", "shortTermDebt": "5024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "192962000", "reportedCurrency": "USD", "retainedEarnings": "-580030000", "totalLiabilities": "463128000", "otherCurrentAssets": "11548000", "totalCurrentAssets": "549140000", "currentLongTermDebt": "70000", "longTermInvestments": "None", "shortTermInvestments": "406389000", "currentNetReceivables": "42626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451516000", "currentAccountsPayable": "27875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "413675000", "totalShareholderEquity": "537528000", "capitalLeaseObligations": "35343000", "otherCurrentLiabilities": "10426000", "totalCurrentLiabilities": "44905000", "otherNonCurrentLiabilities": "4864000", "totalNonCurrentLiabilities": "418223000", "cashAndShortTermInvestments": "59473000", "commonStockSharesOutstanding": "48904102", "intangibleAssetsExcludingGoodwill": "192962000", "cashAndCashEquivalentsAtCarryingValue": "59473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-325000", "operatingCashflow": "-1959000", "capitalExpenditures": "11490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24891000", "cashflowFromInvestment": "18510000", "stockBasedCompensation": "5976000", "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": "6911000", "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": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "income_statement": { "revenue": 57021000, "cost_of_revenue": 32288000, "gross_profit": 24733000, "ebit": -16389000, "ebitda": -9666000, "pretax_income": -17720000, "tax_provision": 635000, "net_income": -18355000, "net_income_to_common": -18355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67314000, "total_current_assets": 585187000, "total_assets": 1030650000, "short_term_debt": 4486000, "long_term_debt": 408339000, "total_debt": 412825000, "total_liabilities": 486395000, "total_equity": 544255000, "shares_outstanding": 48709384, "goodwill_and_intangibles": 344300000 }, "cash_flow": { "operating_cash_flow": -4054000, "capital_expenditure": 10745000, "free_cash_flow": 6691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54566, "ticker_id": 5618, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:24:53.480094+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16389000", "ebitda": "-9666000", "netIncome": "-18355000", "grossProfit": "24733000", "depreciation": "None", "totalRevenue": "57021000", "costOfRevenue": "32288000", "interestIncome": "None", "incomeBeforeTax": "-17720000", "interestExpense": "1331000", "operatingIncome": "-18332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "635000", "reportedCurrency": "USD", "netInterestIncome": "-1331000", "nonInterestIncome": "None", "operatingExpenses": "43065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4263000", "otherNonOperatingIncome": "1943000", "costofGoodsAndServicesSold": "32288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6723000", "sellingGeneralAndAdministrative": "38802000", "netIncomeFromContinuingOperations": "-18355000" }, "balance": { "goodwill": "149308000", "inventory": "28821000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1030650000", "longTermDebt": "408339000", "shortTermDebt": "4486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "194992000", "reportedCurrency": "USD", "retainedEarnings": "-566761000", "totalLiabilities": "486395000", "otherCurrentAssets": "8616000", "totalCurrentAssets": "585187000", "currentLongTermDebt": "61000", "longTermInvestments": "None", "shortTermInvestments": "437360000", "currentNetReceivables": "43076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "445463000", "currentAccountsPayable": "26124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69008000", "shortLongTermDebtTotal": "440969000", "totalShareholderEquity": "544255000", "capitalLeaseObligations": "32569000", "otherCurrentLiabilities": "8717000", "totalCurrentLiabilities": "40254000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "446141000", "cashAndShortTermInvestments": "67314000", "commonStockSharesOutstanding": "48709384", "intangibleAssetsExcludingGoodwill": "194992000", "cashAndCashEquivalentsAtCarryingValue": "67314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2486000", "operatingCashflow": "-4054000", "capitalExpenditures": "10745000", "changeInReceivables": "2518000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148000", "cashflowFromInvestment": "33678000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57021000, "cost_of_revenue": 32288000, "gross_profit": 24733000, "research_and_development": 4263000, "selling_general_admin": 38802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16389000, "depreciation_amortisation": 6723000, "ebitda": -9666000, "interest_expense": 1331000, "interest_income": null, "other_non_operating": null, "pretax_income": -17720000, "tax_provision": 635000, "effective_tax_rate": null, "net_income": -18355000, "net_income_continuing_ops": -18355000, "net_income_to_common": -18355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67314000, "short_term_investments": 437360000, "net_receivables": 43076000, "inventory": 28821000, "other_current_assets": null, "total_current_assets": 585187000, "net_ppe": null, "goodwill": 149308000, "intangible_assets": 194992000, "goodwill_and_intangibles": 344300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 445463000, "total_assets": 1030650000, "short_term_debt": 4486000, "accounts_payable": 26124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40254000, "long_term_debt": 408339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446141000, "total_liabilities": 486395000, "total_debt": 412825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566761000, "total_equity": 544255000, "shares_outstanding": 48709384, "operating_cash_flow": -4054000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1148000, "free_cash_flow": 6691000, "net_change_in_cash": 30772000 }, "raw_data": { "income": { "ebit": "-16389000", "ebitda": "-9666000", "netIncome": "-18355000", "grossProfit": "24733000", "depreciation": "None", "totalRevenue": "57021000", "costOfRevenue": "32288000", "interestIncome": "None", "incomeBeforeTax": "-17720000", "interestExpense": "1331000", "operatingIncome": "-18332000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "635000", "reportedCurrency": "USD", "netInterestIncome": "-1331000", "nonInterestIncome": "None", "operatingExpenses": "43065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4263000", "otherNonOperatingIncome": "1943000", "costofGoodsAndServicesSold": "32288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6723000", "sellingGeneralAndAdministrative": "38802000", "netIncomeFromContinuingOperations": "-18355000" }, "balance": { "goodwill": "149308000", "inventory": "28821000", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "1030650000", "longTermDebt": "408339000", "shortTermDebt": "4486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "194992000", "reportedCurrency": "USD", "retainedEarnings": "-566761000", "totalLiabilities": "486395000", "otherCurrentAssets": "8616000", "totalCurrentAssets": "585187000", "currentLongTermDebt": "61000", "longTermInvestments": "None", "shortTermInvestments": "437360000", "currentNetReceivables": "43076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "445463000", "currentAccountsPayable": "26124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69008000", "shortLongTermDebtTotal": "440969000", "totalShareholderEquity": "544255000", "capitalLeaseObligations": "32569000", "otherCurrentLiabilities": "8717000", "totalCurrentLiabilities": "40254000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "446141000", "cashAndShortTermInvestments": "67314000", "commonStockSharesOutstanding": "48709384", "intangibleAssetsExcludingGoodwill": "194992000", "cashAndCashEquivalentsAtCarryingValue": "67314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2486000", "operatingCashflow": "-4054000", "capitalExpenditures": "10745000", "changeInReceivables": "2518000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1148000", "cashflowFromInvestment": "33678000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "30772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }