{ "ticker": { "uuid": "b34bd1a7-bf46-4712-8b17-41e61b81f3fd", "symbol": "NCMI", "name": "National CineMedia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/b34bd1a7-bf46-4712-8b17-41e61b81f3fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/b34bd1a7-bf46-4712-8b17-41e61b81f3fd/" }, "ticker_metadata": { "id": 7290, "uuid": "b34bd1a7-bf46-4712-8b17-41e61b81f3fd", "symbol": "NCMI", "name": "National CineMedia Inc", "asset_type": "equity", "market_cap": 285092000, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "National CineMedia, Inc., through its subsidiary, National CineMedia, LLC, operates a theatrical advertising network in North America. The company is headquartered in Centennial, Colorado.", "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": "b34bd1a7-bf46-4712-8b17-41e61b81f3fd", "symbol": "NCMI", "name": "National CineMedia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/b34bd1a7-bf46-4712-8b17-41e61b81f3fd/", "api_url": "https://sharemaestro.com/factors/api/tickers/b34bd1a7-bf46-4712-8b17-41e61b81f3fd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.75, "quality": 0.18, "momentum": 0.09, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 3.55, "market_cap": 330892919.15, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1045, "shareholder_yield": 0.0429, "roe": -0.0244, "piotroski_f_score": 6, "momentum_12_1": -0.2765, "volatility_252d": 0.4406 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.460431+00:00", "batch_id": "" }, "size": { "price_close": 3.55, "market_cap": 330892919.15, "market_cap_usd": 330892919.15, "enterprise_value": 292792919.15, "shares_outstanding": 93209273, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9597, "ptbv_ratio": 7.6067, "ps_ratio": 1.3651, "pcf_ratio": 15.0406, "pfcf_ratio": 12.1652, "ev_ebitda": 9.5684, "ev_ebit": -46.4751, "ev_sales": 1.2079, "ev_fcf": 10.7644, "earnings_yield": null, "fcf_yield": 0.0929, "price_to_sales": 1.3651, "price_to_book": 0.9597, "price_to_cashflow": 15.0406, "ebitda_to_ev": 0.1045, "sales_yield": 0.8279 }, "yield": { "dividend_yield": 0.0429, "buyback_yield": 0, "shareholder_yield": 0.0429, "debt_paydown_yield": null, "total_yield": 0.0429 }, "quality": { "gross_margin": 0.3639, "operating_margin": -0.026, "net_margin": -0.0347, "ebitda_margin": 0.1262, "fcf_margin": 0.1122, "roe": -0.0244, "roa": -0.0179, "roic": -0.0154, "roc_greenblatt": null, "asset_turnover": 0.5172, "cash_conversion": -3.2381, "accruals_ratio": -0.0649, "sbc_to_revenue": 0.0342, "piotroski_f_score": 6, "altman_z_score": 2.8301, "earnings_stability_5y": 6.5504, "revenue_stability_5y": 0.5326, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1882, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3593, "net_debt_to_ebitda": -1.2451, "debt_to_assets": 0.0288, "interest_coverage": -10.5, "current_ratio": 1.8153, "quick_ratio": 1.8153, "net_debt": -38100000, "local_beta": 0.0004, "volatility_252d": 0.4406, "volatility_60d": 1.0435, "max_drawdown_12m": -0.4558, "risk_adjusted_momentum": -0.6275 }, "growth": { "revenue_growth_1y": 0.0172, "revenue_growth_3y_cagr": -0.0081, "revenue_growth_5y_cagr": 0.2189, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4237, "book_value_growth_1y": 0.0179, "revenue_growth": 0.0172, "earnings_growth": null }, "momentum": { "price_return_1m": -0.023, "price_return_3m": 0.0186, "price_return_6m": -0.1265, "price_return_9m": -0.17, "price_return_12m": -0.2931, "price_return_12m_ex1m": -0.2765, "momentum_6m": -0.1265, "momentum_12m": -0.2931, "momentum_12_1": -0.2765, "distance_from_52w_high": -0.3032, "distance_from_52w_low": 0.2806, "relative_strength": -0.451 }, "raw_ttm": { "revenue_ttm": 242400000, "gross_profit_ttm": 88200001, "ebit_ttm": -6300000, "ebitda_ttm": 30600000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.0901, "operating_cash_flow_ttm": 22000000, "capital_expenditure_ttm": 5200000, "fcf_ttm": 27200000, "dividends_paid_ttm": 14200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 51600000, "total_current_assets": 125800000, "total_current_liabilities": 69300000, "net_ppe": null, "total_assets": 468700000, "total_debt": 13500000, "total_equity": 344800000, "net_working_capital": 6400000, "book_value_per_share": 3.6992, "retained_earnings": 204300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43500000, "tangible_book_per_share": 0.4667 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 77, "rank_ps": 36, "rank_pcf": 65, "rank_ev_ebitda": 36, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 74, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 62, "rank_fcf_margin": 67, "rank_piotroski": 45, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 87 }, "composites": { "value_composite": 25, "quality_composite": 82, "momentum_composite": 91, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 59, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.3674, "os_score": 0.41, "value_percentile": 0.75, "quality_percentile": 0.18, "momentum_percentile": 0.09, "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": 75, "small_cap_core_rank": 24, "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": 2047, "ticker_id": 7290, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.460431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.55, "market_cap": 330892919.15, "market_cap_usd": 330892919.15, "enterprise_value": 292792919.15, "shares_outstanding": 93209273, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95966624, "ptbv_ratio": 7.60673377, "ps_ratio": 1.3650698, "pcf_ratio": 15.04058723, "pfcf_ratio": 12.16518085, "ev_ebitda": 9.56839605, "ev_ebit": -46.47506653, "ev_sales": 1.20789158, "ev_fcf": 10.76444556, "earnings_yield": null, "fcf_yield": 0.09289842, "dividend_yield": 0.04291419, "buyback_yield": 0, "shareholder_yield": 0.04291419, "debt_paydown_yield": null, "total_yield": 0.04291419, "gross_margin": 0.36386139, "operating_margin": -0.0259901, "net_margin": -0.03465347, "ebitda_margin": 0.12623762, "fcf_margin": 0.11221122, "roe": -0.02436195, "roa": -0.01792191, "roic": -0.01540593, "roc_greenblatt": null, "asset_turnover": 0.51717517, "cash_conversion": -3.23809524, "accruals_ratio": -0.06486025, "sbc_to_revenue": 0.03424092, "debt_to_equity": 0.35933875, "net_debt_to_ebitda": -1.24509804, "debt_to_assets": 0.02880307, "interest_coverage": -10.5, "current_ratio": 1.81529582, "quick_ratio": 1.81529582, "net_debt": -38100000, "revenue_growth_1y": 0.0172052, "revenue_growth_3y_cagr": -0.00809097, "revenue_growth_5y_cagr": 0.2188746, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.42372881, "book_value_growth_1y": 0.01787595, "piotroski_f_score": 6, "altman_z_score": 2.83010197, "earnings_stability_5y": 6.550402, "revenue_stability_5y": 0.532607, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0229806, "price_return_3m": 0.01862213, "price_return_6m": -0.12654086, "price_return_9m": -0.16995955, "price_return_12m": -0.29309624, "price_return_12m_ex1m": -0.27646907, "distance_from_52w_high": -0.30317009, "distance_from_52w_low": 0.28057139, "relative_strength": -0.45103729, "local_beta": 0.0004, "volatility_252d": 0.440604, "volatility_60d": 1.043542, "max_drawdown_12m": -0.45584454, "revenue_ttm": 242400000, "gross_profit_ttm": 88200001, "ebit_ttm": -6300000, "ebitda_ttm": 30600000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.09011979, "operating_cash_flow_ttm": 22000000, "capital_expenditure_ttm": 5200000, "fcf_ttm": 27200000, "dividends_paid_ttm": 14200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 51600000, "total_current_assets": 125800000, "total_current_liabilities": 69300000, "net_ppe": null, "total_assets": 468700000, "total_debt": 13500000, "total_equity": 344800000, "net_working_capital": 6400000, "book_value_per_share": 3.69920276, "retained_earnings": 204300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43500000, "tangible_book_per_share": 0.46669176, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 77, "rank_ps": 36, "rank_pcf": 65, "rank_ev_ebitda": 36, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 74, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 62, "rank_fcf_margin": 67, "rank_piotroski": 45, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 87, "value_composite": 25, "quality_composite": 82, "momentum_composite": 91, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 59, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 24, "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": 3.55, "os": 0.41, "value": 0.75, "quality": 0.18, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0429, "roe": -0.0244, "momentum_12_1": -0.2765, "complete_fields": { "id": 2047, "ticker_id": 7290, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.460431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.55, "market_cap": 330892919.15, "market_cap_usd": 330892919.15, "enterprise_value": 292792919.15, "shares_outstanding": 93209273, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95966624, "ptbv_ratio": 7.60673377, "ps_ratio": 1.3650698, "pcf_ratio": 15.04058723, "pfcf_ratio": 12.16518085, "ev_ebitda": 9.56839605, "ev_ebit": -46.47506653, "ev_sales": 1.20789158, "ev_fcf": 10.76444556, "earnings_yield": null, "fcf_yield": 0.09289842, "dividend_yield": 0.04291419, "buyback_yield": 0, "shareholder_yield": 0.04291419, "debt_paydown_yield": null, "total_yield": 0.04291419, "gross_margin": 0.36386139, "operating_margin": -0.0259901, "net_margin": -0.03465347, "ebitda_margin": 0.12623762, "fcf_margin": 0.11221122, "roe": -0.02436195, "roa": -0.01792191, "roic": -0.01540593, "roc_greenblatt": null, "asset_turnover": 0.51717517, "cash_conversion": -3.23809524, "accruals_ratio": -0.06486025, "sbc_to_revenue": 0.03424092, "debt_to_equity": 0.35933875, "net_debt_to_ebitda": -1.24509804, "debt_to_assets": 0.02880307, "interest_coverage": -10.5, "current_ratio": 1.81529582, "quick_ratio": 1.81529582, "net_debt": -38100000, "revenue_growth_1y": 0.0172052, "revenue_growth_3y_cagr": -0.00809097, "revenue_growth_5y_cagr": 0.2188746, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.42372881, "book_value_growth_1y": 0.01787595, "piotroski_f_score": 6, "altman_z_score": 2.83010197, "earnings_stability_5y": 6.550402, "revenue_stability_5y": 0.532607, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0229806, "price_return_3m": 0.01862213, "price_return_6m": -0.12654086, "price_return_9m": -0.16995955, "price_return_12m": -0.29309624, "price_return_12m_ex1m": -0.27646907, "distance_from_52w_high": -0.30317009, "distance_from_52w_low": 0.28057139, "relative_strength": -0.45103729, "local_beta": 0.0004, "volatility_252d": 0.440604, "volatility_60d": 1.043542, "max_drawdown_12m": -0.45584454, "revenue_ttm": 242400000, "gross_profit_ttm": 88200001, "ebit_ttm": -6300000, "ebitda_ttm": 30600000, "net_income_ttm": -8400000, "eps_diluted_ttm": -0.09011979, "operating_cash_flow_ttm": 22000000, "capital_expenditure_ttm": 5200000, "fcf_ttm": 27200000, "dividends_paid_ttm": 14200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 600000, "cash_and_equivalents": 51600000, "total_current_assets": 125800000, "total_current_liabilities": 69300000, "net_ppe": null, "total_assets": 468700000, "total_debt": 13500000, "total_equity": 344800000, "net_working_capital": 6400000, "book_value_per_share": 3.69920276, "retained_earnings": 204300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43500000, "tangible_book_per_share": 0.46669176, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 77, "rank_ps": 36, "rank_pcf": 65, "rank_ev_ebitda": 36, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 43, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 74, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 62, "rank_fcf_margin": 67, "rank_piotroski": 45, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 87, "value_composite": 25, "quality_composite": 82, "momentum_composite": 91, "growth_composite": 75, "yield_composite": 12, "svqf_composite": 59, "vc1_composite": 25, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 24, "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 243200000, "cost_of_revenue": 169400000, "gross_profit": 73800000, "ebit": -13900000, "ebitda": 24000000, "pretax_income": -10600000, "tax_provision": null, "net_income": -10600000, "net_income_to_common": -10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 177900000, "total_assets": 568600000, "short_term_debt": null, "long_term_debt": 12000000, "total_debt": 12000000, "total_liabilities": 157400000, "total_equity": 411200000, "shares_outstanding": 94182400, "goodwill_and_intangibles": 351300000 }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 5600000, "free_cash_flow": 14000000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128234, "ticker_id": 7290, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13900000", "ebitda": "24000000", "netIncome": "-10600000", "grossProfit": "73800000", "depreciation": "None", "totalRevenue": "243200000", "costOfRevenue": "169400000", "interestIncome": "1400000", "incomeBeforeTax": "-10600000", "interestExpense": "600000", "operatingIncome": "-13900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "800000", "nonInterestIncome": "None", "operatingExpenses": "87700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "46100000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "12000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17500000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22500000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "9300000", "otherCurrentLiabilities": "26900000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "94182400", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33500000", "cashflowFromInvestment": "-15400000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243200000, "cost_of_revenue": 169400000, "gross_profit": 73800000, "research_and_development": null, "selling_general_admin": 46100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13900000, "depreciation_amortisation": 37900000, "ebitda": 24000000, "interest_expense": 600000, "interest_income": null, "other_non_operating": null, "pretax_income": -10600000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10600000, "net_income_continuing_ops": -10600000, "net_income_to_common": -10600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": null, "net_receivables": 85300000, "inventory": null, "other_current_assets": null, "total_current_assets": 177900000, "net_ppe": null, "goodwill": 500000, "intangible_assets": 350800000, "goodwill_and_intangibles": 351300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390700000, "total_assets": 568600000, "short_term_debt": null, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73500000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83900000, "total_liabilities": 157400000, "total_debt": 12000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 411200000, "shares_outstanding": 94182400, "operating_cash_flow": 8400000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15400000, "dividends_paid": 11400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33500000, "free_cash_flow": 14000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13900000", "ebitda": "24000000", "netIncome": "-10600000", "grossProfit": "73800000", "depreciation": "None", "totalRevenue": "243200000", "costOfRevenue": "169400000", "interestIncome": "1400000", "incomeBeforeTax": "-10600000", "interestExpense": "600000", "operatingIncome": "-13900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "800000", "nonInterestIncome": "None", "operatingExpenses": "87700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37900000", "sellingGeneralAndAdministrative": "46100000", "netIncomeFromContinuingOperations": "-10600000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "12000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17500000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22500000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "9300000", "otherCurrentLiabilities": "26900000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "94182400", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10600000", "profitLoss": "None", "dividendPayout": "11400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8400000", "capitalExpenditures": "5600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33500000", "cashflowFromInvestment": "-15400000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37900000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 240800000, "cost_of_revenue": 168000000, "gross_profit": 72800000, "ebit": -20400000, "ebitda": 22000000, "pretax_income": -22100000, "tax_provision": 200000, "net_income": -22300000, "net_income_to_common": -22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 177900000, "total_assets": 568600000, "short_term_debt": 1700000, "long_term_debt": 10000000, "total_debt": 11700000, "total_liabilities": 157400000, "total_equity": 411200000, "shares_outstanding": 95866000, "goodwill_and_intangibles": 350800000 }, "cash_flow": { "operating_cash_flow": 60300000, "capital_expenditure": 5800000, "free_cash_flow": 66100000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128239, "ticker_id": 7290, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20400000", "ebitda": "22000000", "netIncome": "-22300000", "grossProfit": "72800000", "depreciation": "None", "totalRevenue": "240800000", "costOfRevenue": "168000000", "interestIncome": "2400000", "incomeBeforeTax": "-22100000", "interestExpense": "1700000", "operatingIncome": "-19500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "700000", "nonInterestIncome": "None", "operatingExpenses": "92300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42400000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "-22300000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "10000000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "3800000", "shortTermInvestments": "100000", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24200000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "12500000", "otherCurrentLiabilities": "25200000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "95866000", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22300000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60300000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14100000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240800000, "cost_of_revenue": 168000000, "gross_profit": 72800000, "research_and_development": 3300000, "selling_general_admin": 50700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20400000, "depreciation_amortisation": 42400000, "ebitda": 22000000, "interest_expense": 1700000, "interest_income": null, "other_non_operating": null, "pretax_income": -22100000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": -22300000, "net_income_continuing_ops": -22300000, "net_income_to_common": -22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": 100000, "net_receivables": 85300000, "inventory": null, "other_current_assets": null, "total_current_assets": 177900000, "net_ppe": null, "goodwill": 0, "intangible_assets": 350800000, "goodwill_and_intangibles": 350800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390700000, "total_assets": 568600000, "short_term_debt": 1700000, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73500000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83900000, "total_liabilities": 157400000, "total_debt": 11700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 411200000, "shares_outstanding": 95866000, "operating_cash_flow": 60300000, "stock_based_compensation": 12200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5700000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14100000, "free_cash_flow": 66100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20400000", "ebitda": "22000000", "netIncome": "-22300000", "grossProfit": "72800000", "depreciation": "None", "totalRevenue": "240800000", "costOfRevenue": "168000000", "interestIncome": "2400000", "incomeBeforeTax": "-22100000", "interestExpense": "1700000", "operatingIncome": "-19500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "700000", "nonInterestIncome": "None", "operatingExpenses": "92300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42400000", "sellingGeneralAndAdministrative": "50700000", "netIncomeFromContinuingOperations": "-22300000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "10000000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "3800000", "shortTermInvestments": "100000", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24200000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "12500000", "otherCurrentLiabilities": "25200000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "95866000", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22300000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60300000", "capitalExpenditures": "5800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14100000", "cashflowFromInvestment": "-5700000", "stockBasedCompensation": "12200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42400000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 165200000, "cost_of_revenue": 80100000, "gross_profit": 85100000, "ebit": 724600000, "ebitda": 750100000, "pretax_income": 696700000, "tax_provision": -8500000, "net_income": 705200000, "net_income_to_common": 705200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34600000, "total_current_assets": 143800000, "total_assets": 567700000, "short_term_debt": 1000000, "long_term_debt": 10000000, "total_debt": 11000000, "total_liabilities": 133200000, "total_equity": 434500000, "shares_outstanding": 48574583, "goodwill_and_intangibles": 394300000 }, "cash_flow": { "operating_cash_flow": -6700000, "capital_expenditure": 3300000, "free_cash_flow": -3400000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128244, "ticker_id": 7290, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "724600000", "ebitda": "750100000", "netIncome": "705200000", "grossProfit": "85100000", "depreciation": "None", "totalRevenue": "165200000", "costOfRevenue": "80100000", "interestIncome": "100000", "incomeBeforeTax": "696700000", "interestExpense": "27900000", "operatingIncome": "-27300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "112400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "57300000", "netIncomeFromContinuingOperations": "683100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "567700000", "longTermDebt": "10000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "394300000", "reportedCurrency": "USD", "retainedEarnings": "316600000", "totalLiabilities": "133200000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "143800000", "currentLongTermDebt": "None", "longTermInvestments": "700000", "shortTermInvestments": "0", "currentNetReceivables": "96600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423900000", "currentAccountsPayable": "21700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16000000", "totalShareholderEquity": "434500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "58400000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "74800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "48574583", "intangibleAssetsExcludingGoodwill": "394300000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "705200000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6700000", "capitalExpenditures": "3300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52100000", "cashflowFromInvestment": "32600000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165200000, "cost_of_revenue": 80100000, "gross_profit": 85100000, "research_and_development": 3000000, "selling_general_admin": 57300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 724600000, "depreciation_amortisation": 25500000, "ebitda": 750100000, "interest_expense": 27900000, "interest_income": null, "other_non_operating": null, "pretax_income": 696700000, "tax_provision": -8500000, "effective_tax_rate": null, "net_income": 705200000, "net_income_continuing_ops": 683100000, "net_income_to_common": 705200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34600000, "short_term_investments": 0, "net_receivables": 96600000, "inventory": null, "other_current_assets": null, "total_current_assets": 143800000, "net_ppe": null, "goodwill": null, "intangible_assets": 394300000, "goodwill_and_intangibles": 394300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423900000, "total_assets": 567700000, "short_term_debt": 1000000, "accounts_payable": 21700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58400000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74800000, "total_liabilities": 133200000, "total_debt": 11000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 316600000, "total_equity": 434500000, "shares_outstanding": 48574583, "operating_cash_flow": -6700000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32600000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52100000, "free_cash_flow": -3400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "724600000", "ebitda": "750100000", "netIncome": "705200000", "grossProfit": "85100000", "depreciation": "None", "totalRevenue": "165200000", "costOfRevenue": "80100000", "interestIncome": "100000", "incomeBeforeTax": "696700000", "interestExpense": "27900000", "operatingIncome": "-27300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8500000", "reportedCurrency": "USD", "netInterestIncome": "-49900000", "nonInterestIncome": "None", "operatingExpenses": "112400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25500000", "sellingGeneralAndAdministrative": "57300000", "netIncomeFromContinuingOperations": "683100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "567700000", "longTermDebt": "10000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "394300000", "reportedCurrency": "USD", "retainedEarnings": "316600000", "totalLiabilities": "133200000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "143800000", "currentLongTermDebt": "None", "longTermInvestments": "700000", "shortTermInvestments": "0", "currentNetReceivables": "96600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423900000", "currentAccountsPayable": "21700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16000000", "totalShareholderEquity": "434500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "58400000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "74800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "48574583", "intangibleAssetsExcludingGoodwill": "394300000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "705200000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6700000", "capitalExpenditures": "3300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52100000", "cashflowFromInvestment": "32600000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25500000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 249200000, "cost_of_revenue": 117900000, "gross_profit": 131300000, "ebit": 13500000, "ebitda": 45000000, "pretax_income": -66200000, "tax_provision": -37600000, "net_income": -28700000, "net_income_to_common": -28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61700000, "total_current_assets": 164400000, "total_assets": 792400000, "short_term_debt": 1123300000, "long_term_debt": null, "total_debt": 1123300000, "total_liabilities": 1256400000, "total_equity": -464000000, "shares_outstanding": 8196800, "goodwill_and_intangibles": 625900000 }, "cash_flow": { "operating_cash_flow": -47300000, "capital_expenditure": 2900000, "free_cash_flow": -44400000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128249, "ticker_id": 7290, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13500000", "ebitda": "45000000", "netIncome": "-28700000", "grossProfit": "131300000", "depreciation": "None", "totalRevenue": "249200000", "costOfRevenue": "117900000", "interestIncome": "100000", "incomeBeforeTax": "-66200000", "interestExpense": "79700000", "operatingIncome": "6900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-37600000", "reportedCurrency": "USD", "netInterestIncome": "-79700000", "nonInterestIncome": "None", "operatingExpenses": "124400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4600000", "otherNonOperatingIncome": "-9600000", "costofGoodsAndServicesSold": "117900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "44300000", "netIncomeFromContinuingOperations": "-66200000" }, "balance": { "goodwill": "19600000", "inventory": "2100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "792400000", "longTermDebt": "None", "shortTermDebt": "1123300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "606300000", "reportedCurrency": "USD", "retainedEarnings": "-370400000", "totalLiabilities": "1256400000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "164400000", "currentLongTermDebt": "1121100000", "longTermInvestments": "1200000", "shortTermInvestments": "700000", "currentNetReceivables": "92000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "628000000", "currentAccountsPayable": "25000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13000000", "shortLongTermDebtTotal": "1121100000", "totalShareholderEquity": "-464000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44600000", "totalCurrentLiabilities": "1203100000", "otherNonCurrentLiabilities": "53300000", "totalNonCurrentLiabilities": "53300000", "cashAndShortTermInvestments": "61700000", "commonStockSharesOutstanding": "8196800", "intangibleAssetsExcludingGoodwill": "606300000", "cashAndCashEquivalentsAtCarryingValue": "61700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66200000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "40000000", "operatingCashflow": "-47300000", "capitalExpenditures": "2900000", "changeInReceivables": "-40000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10300000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249200000, "cost_of_revenue": 117900000, "gross_profit": 131300000, "research_and_development": 4600000, "selling_general_admin": 44300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13500000, "depreciation_amortisation": 31500000, "ebitda": 45000000, "interest_expense": 79700000, "interest_income": null, "other_non_operating": null, "pretax_income": -66200000, "tax_provision": -37600000, "effective_tax_rate": null, "net_income": -28700000, "net_income_continuing_ops": -66200000, "net_income_to_common": -28700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61700000, "short_term_investments": 700000, "net_receivables": 92000000, "inventory": 2100000, "other_current_assets": null, "total_current_assets": 164400000, "net_ppe": null, "goodwill": 19600000, "intangible_assets": 606300000, "goodwill_and_intangibles": 625900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 628000000, "total_assets": 792400000, "short_term_debt": 1123300000, "accounts_payable": 25000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1203100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53300000, "total_liabilities": 1256400000, "total_debt": 1123300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370400000, "total_equity": -464000000, "shares_outstanding": 8196800, "operating_cash_flow": -47300000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000, "dividends_paid": 9500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10300000, "free_cash_flow": -44400000, "net_change_in_cash": -37400000 }, "raw_data": { "income": { "ebit": "13500000", "ebitda": "45000000", "netIncome": "-28700000", "grossProfit": "131300000", "depreciation": "None", "totalRevenue": "249200000", "costOfRevenue": "117900000", "interestIncome": "100000", "incomeBeforeTax": "-66200000", "interestExpense": "79700000", "operatingIncome": "6900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-37600000", "reportedCurrency": "USD", "netInterestIncome": "-79700000", "nonInterestIncome": "None", "operatingExpenses": "124400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4600000", "otherNonOperatingIncome": "-9600000", "costofGoodsAndServicesSold": "117900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31500000", "sellingGeneralAndAdministrative": "44300000", "netIncomeFromContinuingOperations": "-66200000" }, "balance": { "goodwill": "19600000", "inventory": "2100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "792400000", "longTermDebt": "None", "shortTermDebt": "1123300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "606300000", "reportedCurrency": "USD", "retainedEarnings": "-370400000", "totalLiabilities": "1256400000", "otherCurrentAssets": "7900000", "totalCurrentAssets": "164400000", "currentLongTermDebt": "1121100000", "longTermInvestments": "1200000", "shortTermInvestments": "700000", "currentNetReceivables": "92000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "628000000", "currentAccountsPayable": "25000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13000000", "shortLongTermDebtTotal": "1121100000", "totalShareholderEquity": "-464000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44600000", "totalCurrentLiabilities": "1203100000", "otherNonCurrentLiabilities": "53300000", "totalNonCurrentLiabilities": "53300000", "cashAndShortTermInvestments": "61700000", "commonStockSharesOutstanding": "8196800", "intangibleAssetsExcludingGoodwill": "606300000", "cashAndCashEquivalentsAtCarryingValue": "61700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66200000", "profitLoss": "None", "dividendPayout": "9500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "40000000", "operatingCashflow": "-47300000", "capitalExpenditures": "2900000", "changeInReceivables": "-40000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10300000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 114600000, "cost_of_revenue": 76900000, "gross_profit": 37700000, "ebit": -53600000, "ebitda": -18000000, "pretax_income": -118400000, "tax_provision": -4900000, "net_income": -48700000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101200000, "total_current_assets": 158400000, "total_assets": 817400000, "short_term_debt": 5300000, "long_term_debt": 1094300000, "total_debt": 1099600000, "total_liabilities": 1200900000, "total_equity": -526700000, "shares_outstanding": 7986733, "goodwill_and_intangibles": 606300000 }, "cash_flow": { "operating_cash_flow": -95200000, "capital_expenditure": 5700000, "free_cash_flow": -89500000, "dividends_paid": 16900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128254, "ticker_id": 7290, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53600000", "ebitda": "-18000000", "netIncome": "-48700000", "grossProfit": "37700000", "depreciation": "None", "totalRevenue": "114600000", "costOfRevenue": "76900000", "interestIncome": "100000", "incomeBeforeTax": "-118400000", "interestExpense": "64800000", "operatingIncome": "-68600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4900000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "76900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-118400000" }, "balance": { "goodwill": "None", "inventory": "-1000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "817400000", "longTermDebt": "1094300000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "606300000", "reportedCurrency": "USD", "retainedEarnings": "-332000000", "totalLiabilities": "1200900000", "otherCurrentAssets": "3900000", "totalCurrentAssets": "158400000", "currentLongTermDebt": "3200000", "longTermInvestments": "1800000", "shortTermInvestments": "300000", "currentNetReceivables": "53000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659000000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21300000", "shortLongTermDebtTotal": "1120000000", "totalShareholderEquity": "-526700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35600000", "totalCurrentLiabilities": "69800000", "otherNonCurrentLiabilities": "36800000", "totalNonCurrentLiabilities": "1131100000", "cashAndShortTermInvestments": "101200000", "commonStockSharesOutstanding": "7986733", "intangibleAssetsExcludingGoodwill": "606300000", "cashAndCashEquivalentsAtCarryingValue": "101200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118400000", "profitLoss": "None", "dividendPayout": "16900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "36800000", "operatingCashflow": "-95200000", "capitalExpenditures": "5700000", "changeInReceivables": "-36800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21500000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114600000, "cost_of_revenue": 76900000, "gross_profit": 37700000, "research_and_development": 1700000, "selling_general_admin": 36000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53600000, "depreciation_amortisation": 35600000, "ebitda": -18000000, "interest_expense": 64800000, "interest_income": null, "other_non_operating": null, "pretax_income": -118400000, "tax_provision": -4900000, "effective_tax_rate": null, "net_income": -48700000, "net_income_continuing_ops": -118400000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101200000, "short_term_investments": 300000, "net_receivables": 53000000, "inventory": -1000000, "other_current_assets": null, "total_current_assets": 158400000, "net_ppe": null, "goodwill": null, "intangible_assets": 606300000, "goodwill_and_intangibles": 606300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 659000000, "total_assets": 817400000, "short_term_debt": 5300000, "accounts_payable": 16300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69800000, "long_term_debt": 1094300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131100000, "total_liabilities": 1200900000, "total_debt": 1099600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -332000000, "total_equity": -526700000, "shares_outstanding": 7986733, "operating_cash_flow": -95200000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5400000, "dividends_paid": 16900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21500000, "free_cash_flow": -89500000, "net_change_in_cash": -79100000 }, "raw_data": { "income": { "ebit": "-53600000", "ebitda": "-18000000", "netIncome": "-48700000", "grossProfit": "37700000", "depreciation": "None", "totalRevenue": "114600000", "costOfRevenue": "76900000", "interestIncome": "100000", "incomeBeforeTax": "-118400000", "interestExpense": "64800000", "operatingIncome": "-68600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4900000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "106300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "76900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-118400000" }, "balance": { "goodwill": "None", "inventory": "-1000000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "817400000", "longTermDebt": "1094300000", "shortTermDebt": "5300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "606300000", "reportedCurrency": "USD", "retainedEarnings": "-332000000", "totalLiabilities": "1200900000", "otherCurrentAssets": "3900000", "totalCurrentAssets": "158400000", "currentLongTermDebt": "3200000", "longTermInvestments": "1800000", "shortTermInvestments": "300000", "currentNetReceivables": "53000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659000000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21300000", "shortLongTermDebtTotal": "1120000000", "totalShareholderEquity": "-526700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35600000", "totalCurrentLiabilities": "69800000", "otherNonCurrentLiabilities": "36800000", "totalNonCurrentLiabilities": "1131100000", "cashAndShortTermInvestments": "101200000", "commonStockSharesOutstanding": "7986733", "intangibleAssetsExcludingGoodwill": "606300000", "cashAndCashEquivalentsAtCarryingValue": "101200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118400000", "profitLoss": "None", "dividendPayout": "16900000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "36800000", "operatingCashflow": "-95200000", "capitalExpenditures": "5700000", "changeInReceivables": "-36800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21500000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "8100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-79100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 90400000, "cost_of_revenue": 43500000, "gross_profit": 46900000, "ebit": 91700000, "ebitda": 129400000, "pretax_income": 35900000, "tax_provision": 162200000, "net_income": -65400000, "net_income_to_common": -65400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180300000, "total_current_assets": 199900000, "total_assets": 886200000, "short_term_debt": 4500000, "long_term_debt": 1049600000, "total_debt": 1054100000, "total_liabilities": 1154800000, "total_equity": -473100000, "shares_outstanding": 7795567, "goodwill_and_intangibles": 627800000 }, "cash_flow": { "operating_cash_flow": 55300000, "capital_expenditure": 8000000, "free_cash_flow": 63300000, "dividends_paid": 68800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128259, "ticker_id": 7290, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91700000", "ebitda": "129400000", "netIncome": "-65400000", "grossProfit": "46900000", "depreciation": "None", "totalRevenue": "90400000", "costOfRevenue": "43500000", "interestIncome": "600000", "incomeBeforeTax": "35900000", "interestExpense": "55800000", "operatingIncome": "-61000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "162200000", "reportedCurrency": "USD", "netInterestIncome": "-55200000", "nonInterestIncome": "None", "operatingExpenses": "107900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "152700000", "costofGoodsAndServicesSold": "43500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37700000", "sellingGeneralAndAdministrative": "30900000", "netIncomeFromContinuingOperations": "-126300000" }, "balance": { "goodwill": "None", "inventory": "-1200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "886200000", "longTermDebt": "1049600000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "627800000", "reportedCurrency": "USD", "retainedEarnings": "-266399999", "totalLiabilities": "1154800000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "199900000", "currentLongTermDebt": "2700000", "longTermInvestments": "2000000", "shortTermInvestments": "300000", "currentNetReceivables": "14300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686300000", "currentAccountsPayable": "13700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27500000", "shortLongTermDebtTotal": "1076699999", "totalShareholderEquity": "-473100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31800000", "totalCurrentLiabilities": "50000000", "otherNonCurrentLiabilities": "55200000", "totalNonCurrentLiabilities": "1104800000", "cashAndShortTermInvestments": "180300000", "commonStockSharesOutstanding": "7795567", "intangibleAssetsExcludingGoodwill": "627800000", "cashAndCashEquivalentsAtCarryingValue": "180300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126300000", "profitLoss": "None", "dividendPayout": "68800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "55300000", "capitalExpenditures": "8000000", "changeInReceivables": "158000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "53500000", "cashflowFromInvestment": "15600000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90400000, "cost_of_revenue": 43500000, "gross_profit": 46900000, "research_and_development": 1900000, "selling_general_admin": 30900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91700000, "depreciation_amortisation": 37700000, "ebitda": 129400000, "interest_expense": 55800000, "interest_income": null, "other_non_operating": null, "pretax_income": 35900000, "tax_provision": 162200000, "effective_tax_rate": null, "net_income": -65400000, "net_income_continuing_ops": -126300000, "net_income_to_common": -65400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180300000, "short_term_investments": 300000, "net_receivables": 14300000, "inventory": -1200000, "other_current_assets": null, "total_current_assets": 199900000, "net_ppe": null, "goodwill": null, "intangible_assets": 627800000, "goodwill_and_intangibles": 627800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 686300000, "total_assets": 886200000, "short_term_debt": 4500000, "accounts_payable": 13700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50000000, "long_term_debt": 1049600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1104800000, "total_liabilities": 1154800000, "total_debt": 1054100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266399999, "total_equity": -473100000, "shares_outstanding": 7795567, "operating_cash_flow": 55300000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15600000, "dividends_paid": 68800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53500000, "free_cash_flow": 63300000, "net_change_in_cash": 124400000 }, "raw_data": { "income": { "ebit": "91700000", "ebitda": "129400000", "netIncome": "-65400000", "grossProfit": "46900000", "depreciation": "None", "totalRevenue": "90400000", "costOfRevenue": "43500000", "interestIncome": "600000", "incomeBeforeTax": "35900000", "interestExpense": "55800000", "operatingIncome": "-61000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "162200000", "reportedCurrency": "USD", "netInterestIncome": "-55200000", "nonInterestIncome": "None", "operatingExpenses": "107900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1900000", "otherNonOperatingIncome": "152700000", "costofGoodsAndServicesSold": "43500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37700000", "sellingGeneralAndAdministrative": "30900000", "netIncomeFromContinuingOperations": "-126300000" }, "balance": { "goodwill": "None", "inventory": "-1200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "886200000", "longTermDebt": "1049600000", "shortTermDebt": "4500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "627800000", "reportedCurrency": "USD", "retainedEarnings": "-266399999", "totalLiabilities": "1154800000", "otherCurrentAssets": "5000000", "totalCurrentAssets": "199900000", "currentLongTermDebt": "2700000", "longTermInvestments": "2000000", "shortTermInvestments": "300000", "currentNetReceivables": "14300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "686300000", "currentAccountsPayable": "13700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27500000", "shortLongTermDebtTotal": "1076699999", "totalShareholderEquity": "-473100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31800000", "totalCurrentLiabilities": "50000000", "otherNonCurrentLiabilities": "55200000", "totalNonCurrentLiabilities": "1104800000", "cashAndShortTermInvestments": "180300000", "commonStockSharesOutstanding": "7795567", "intangibleAssetsExcludingGoodwill": "627800000", "cashAndCashEquivalentsAtCarryingValue": "180300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126300000", "profitLoss": "None", "dividendPayout": "68800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "55300000", "capitalExpenditures": "8000000", "changeInReceivables": "158000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "53500000", "cashflowFromInvestment": "15600000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "124400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37700000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 444800000, "cost_of_revenue": 134500000, "gross_profit": 310300000, "ebit": 157100000, "ebitda": 197400000, "pretax_income": 99100000, "tax_provision": 12400000, "net_income": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55900000, "total_current_assets": 254300000, "total_assets": 1130000000, "short_term_debt": 4300000, "long_term_debt": 923900000, "total_debt": 928200000, "total_liabilities": 1251200000, "total_equity": -379500000, "shares_outstanding": 7778256, "goodwill_and_intangibles": 643700000 }, "cash_flow": { "operating_cash_flow": 143600000, "capital_expenditure": 14000000, "free_cash_flow": 157600000, "dividends_paid": 125500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128264, "ticker_id": 7290, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157100000", "ebitda": "197400000", "netIncome": "36100000", "grossProfit": "310300000", "depreciation": "None", "totalRevenue": "444800000", "costOfRevenue": "134500000", "interestIncome": "2100000", "incomeBeforeTax": "99100000", "interestExpense": "58000000", "operatingIncome": "161300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-55900000", "nonInterestIncome": "None", "operatingExpenses": "149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "-4200000", "costofGoodsAndServicesSold": "134500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "86700000" }, "balance": { "goodwill": "None", "inventory": "-7500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "1130000000", "longTermDebt": "923900000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "643700000", "reportedCurrency": "USD", "retainedEarnings": "-171100000", "totalLiabilities": "1251200000", "otherCurrentAssets": "3500000", "totalCurrentAssets": "254300000", "currentLongTermDebt": "2700000", "longTermInvestments": "8500000", "shortTermInvestments": "17500000", "currentNetReceivables": "177400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875700000", "currentAccountsPayable": "20700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33200000", "shortLongTermDebtTotal": "952200000", "totalShareholderEquity": "-379500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86900000", "totalCurrentLiabilities": "119500000", "otherNonCurrentLiabilities": "207800000", "totalNonCurrentLiabilities": "1131700000", "cashAndShortTermInvestments": "55900000", "commonStockSharesOutstanding": "7778256", "intangibleAssetsExcludingGoodwill": "643700000", "cashAndCashEquivalentsAtCarryingValue": "55900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86700000", "profitLoss": "None", "dividendPayout": "125500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "143600000", "capitalExpenditures": "14000000", "changeInReceivables": "-20900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130700000", "cashflowFromInvestment": "1600000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444800000, "cost_of_revenue": 134500000, "gross_profit": 310300000, "research_and_development": 3600000, "selling_general_admin": 43800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157100000, "depreciation_amortisation": 40300000, "ebitda": 197400000, "interest_expense": 58000000, "interest_income": null, "other_non_operating": null, "pretax_income": 99100000, "tax_provision": 12400000, "effective_tax_rate": null, "net_income": 36100000, "net_income_continuing_ops": 86700000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55900000, "short_term_investments": 17500000, "net_receivables": 177400000, "inventory": -7500000, "other_current_assets": null, "total_current_assets": 254300000, "net_ppe": null, "goodwill": null, "intangible_assets": 643700000, "goodwill_and_intangibles": 643700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 875700000, "total_assets": 1130000000, "short_term_debt": 4300000, "accounts_payable": 20700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119500000, "long_term_debt": 923900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131700000, "total_liabilities": 1251200000, "total_debt": 928200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171100000, "total_equity": -379500000, "shares_outstanding": 7778256, "operating_cash_flow": 143600000, "stock_based_compensation": 5500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1600000, "dividends_paid": 125500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130700000, "free_cash_flow": 157600000, "net_change_in_cash": 14500000 }, "raw_data": { "income": { "ebit": "157100000", "ebitda": "197400000", "netIncome": "36100000", "grossProfit": "310300000", "depreciation": "None", "totalRevenue": "444800000", "costOfRevenue": "134500000", "interestIncome": "2100000", "incomeBeforeTax": "99100000", "interestExpense": "58000000", "operatingIncome": "161300000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-55900000", "nonInterestIncome": "None", "operatingExpenses": "149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3600000", "otherNonOperatingIncome": "-4200000", "costofGoodsAndServicesSold": "134500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "43800000", "netIncomeFromContinuingOperations": "86700000" }, "balance": { "goodwill": "None", "inventory": "-7500000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "1130000000", "longTermDebt": "923900000", "shortTermDebt": "4300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "643700000", "reportedCurrency": "USD", "retainedEarnings": "-171100000", "totalLiabilities": "1251200000", "otherCurrentAssets": "3500000", "totalCurrentAssets": "254300000", "currentLongTermDebt": "2700000", "longTermInvestments": "8500000", "shortTermInvestments": "17500000", "currentNetReceivables": "177400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875700000", "currentAccountsPayable": "20700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33200000", "shortLongTermDebtTotal": "952200000", "totalShareholderEquity": "-379500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86900000", "totalCurrentLiabilities": "119500000", "otherNonCurrentLiabilities": "207800000", "totalNonCurrentLiabilities": "1131700000", "cashAndShortTermInvestments": "55900000", "commonStockSharesOutstanding": "7778256", "intangibleAssetsExcludingGoodwill": "643700000", "cashAndCashEquivalentsAtCarryingValue": "55900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86700000", "profitLoss": "None", "dividendPayout": "125500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "20900000", "operatingCashflow": "143600000", "capitalExpenditures": "14000000", "changeInReceivables": "-20900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130700000", "cashflowFromInvestment": "1600000", "stockBasedCompensation": "5500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 441400000, "cost_of_revenue": 37400000, "gross_profit": 404000000, "ebit": 159100000, "ebitda": 199000000, "pretax_income": 103700000, "tax_provision": 23500000, "net_income": 29800000, "net_income_to_common": 29800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75600000, "total_current_assets": 230900000, "total_assets": 1141800000, "short_term_debt": 2700000, "long_term_debt": 920900000, "total_debt": 923600000, "total_liabilities": 1231000000, "total_equity": -89200000, "shares_outstanding": 8087305, "goodwill_and_intangibles": 684500000 }, "cash_flow": { "operating_cash_flow": 150300000, "capital_expenditure": 14300000, "free_cash_flow": 164600000, "dividends_paid": 136500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128269, "ticker_id": 7290, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159100000", "ebitda": "199000000", "netIncome": "29800000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "441400000", "costOfRevenue": "37400000", "interestIncome": "1500000", "incomeBeforeTax": "103700000", "interestExpense": "55400000", "operatingIncome": "154300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "249700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "4800000", "costofGoodsAndServicesSold": "37400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "48300000", "netIncomeFromContinuingOperations": "80200000" }, "balance": { "goodwill": "None", "inventory": "-10200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "1141800000", "longTermDebt": "920900000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "684500000", "reportedCurrency": "USD", "retainedEarnings": "-153600000", "totalLiabilities": "1231000000", "otherCurrentAssets": "3900000", "totalCurrentAssets": "230900000", "currentLongTermDebt": "2700000", "longTermInvestments": "13200000", "shortTermInvestments": "24000000", "currentNetReceivables": "161600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910900000", "currentAccountsPayable": "18000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33600000", "shortLongTermDebtTotal": "923600000", "totalShareholderEquity": "-89200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82500000", "totalCurrentLiabilities": "110500000", "otherNonCurrentLiabilities": "199600000", "totalNonCurrentLiabilities": "1120500000", "cashAndShortTermInvestments": "75600000", "commonStockSharesOutstanding": "8087305", "intangibleAssetsExcludingGoodwill": "684500000", "cashAndCashEquivalentsAtCarryingValue": "75600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80200000", "profitLoss": "None", "dividendPayout": "136500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150300000", "capitalExpenditures": "14300000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441400000, "cost_of_revenue": 37400000, "gross_profit": 404000000, "research_and_development": 1700000, "selling_general_admin": 48300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159100000, "depreciation_amortisation": 39900000, "ebitda": 199000000, "interest_expense": 55400000, "interest_income": null, "other_non_operating": null, "pretax_income": 103700000, "tax_provision": 23500000, "effective_tax_rate": null, "net_income": 29800000, "net_income_continuing_ops": 80200000, "net_income_to_common": 29800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75600000, "short_term_investments": 24000000, "net_receivables": 161600000, "inventory": -10200000, "other_current_assets": null, "total_current_assets": 230900000, "net_ppe": null, "goodwill": null, "intangible_assets": 684500000, "goodwill_and_intangibles": 684500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 910900000, "total_assets": 1141800000, "short_term_debt": 2700000, "accounts_payable": 18000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110500000, "long_term_debt": 920900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1120500000, "total_liabilities": 1231000000, "total_debt": 923600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153600000, "total_equity": -89200000, "shares_outstanding": 8087305, "operating_cash_flow": 150300000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16100000, "dividends_paid": 136500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123000000, "free_cash_flow": 164600000, "net_change_in_cash": 11200000 }, "raw_data": { "income": { "ebit": "159100000", "ebitda": "199000000", "netIncome": "29800000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "441400000", "costOfRevenue": "37400000", "interestIncome": "1500000", "incomeBeforeTax": "103700000", "interestExpense": "55400000", "operatingIncome": "154300000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "23500000", "reportedCurrency": "USD", "netInterestIncome": "-53900000", "nonInterestIncome": "None", "operatingExpenses": "249700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "4800000", "costofGoodsAndServicesSold": "37400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "48300000", "netIncomeFromContinuingOperations": "80200000" }, "balance": { "goodwill": "None", "inventory": "-10200000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "1141800000", "longTermDebt": "920900000", "shortTermDebt": "2700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "684500000", "reportedCurrency": "USD", "retainedEarnings": "-153600000", "totalLiabilities": "1231000000", "otherCurrentAssets": "3900000", "totalCurrentAssets": "230900000", "currentLongTermDebt": "2700000", "longTermInvestments": "13200000", "shortTermInvestments": "24000000", "currentNetReceivables": "161600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "910900000", "currentAccountsPayable": "18000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33600000", "shortLongTermDebtTotal": "923600000", "totalShareholderEquity": "-89200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82500000", "totalCurrentLiabilities": "110500000", "otherNonCurrentLiabilities": "199600000", "totalNonCurrentLiabilities": "1120500000", "cashAndShortTermInvestments": "75600000", "commonStockSharesOutstanding": "8087305", "intangibleAssetsExcludingGoodwill": "684500000", "cashAndCashEquivalentsAtCarryingValue": "75600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80200000", "profitLoss": "None", "dividendPayout": "136500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150300000", "capitalExpenditures": "14300000", "changeInReceivables": "10700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "-16100000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39900000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 34000000, "cost_of_revenue": 38100000, "gross_profit": -4099999, "ebit": -26900000, "ebitda": -17400000, "pretax_income": -28600000, "tax_provision": null, "net_income": -28600000, "net_income_to_common": -28600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51600000, "total_current_assets": 125800000, "total_assets": 468700000, "short_term_debt": 1500000, "long_term_debt": 12000000, "total_debt": 13500000, "total_liabilities": 123900000, "total_equity": 344800000, "shares_outstanding": 93209273, "goodwill_and_intangibles": 301300000 }, "cash_flow": { "operating_cash_flow": 18100000, "capital_expenditure": 300000, "free_cash_flow": 18400000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128232, "ticker_id": 7290, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26900000", "ebitda": "-17400000", "netIncome": "-28600000", "grossProfit": "-4099999", "depreciation": "None", "totalRevenue": "34000000", "costOfRevenue": "38100000", "interestIncome": "200000", "incomeBeforeTax": "-28600000", "interestExpense": "200000", "operatingIncome": "-26900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "22800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9500000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "-28600000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "468700000", "longTermDebt": "12000000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300800000", "reportedCurrency": "USD", "retainedEarnings": "204300000", "totalLiabilities": "123900000", "otherCurrentAssets": "4100000", "totalCurrentAssets": "125800000", "currentLongTermDebt": "None", "longTermInvestments": "8900000", "shortTermInvestments": "None", "currentNetReceivables": "70100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342900000", "currentAccountsPayable": "26100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22300000", "totalShareholderEquity": "344800000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "15400000", "totalCurrentLiabilities": "69300000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "54600000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "93209273", "intangibleAssetsExcludingGoodwill": "300800000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28600000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18100000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34000000, "cost_of_revenue": 38100000, "gross_profit": -4099999, "research_and_development": null, "selling_general_admin": 13300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26900000, "depreciation_amortisation": 9500000, "ebitda": -17400000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": -28600000, "tax_provision": null, "effective_tax_rate": null, "net_income": -28600000, "net_income_continuing_ops": -28600000, "net_income_to_common": -28600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51600000, "short_term_investments": null, "net_receivables": 70100000, "inventory": null, "other_current_assets": null, "total_current_assets": 125800000, "net_ppe": null, "goodwill": 500000, "intangible_assets": 300800000, "goodwill_and_intangibles": 301300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 342900000, "total_assets": 468700000, "short_term_debt": 1500000, "accounts_payable": 26100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69300000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54600000, "total_liabilities": 123900000, "total_debt": 13500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204300000, "total_equity": 344800000, "shares_outstanding": 93209273, "operating_cash_flow": 18100000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4000000, "free_cash_flow": 18400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26900000", "ebitda": "-17400000", "netIncome": "-28600000", "grossProfit": "-4099999", "depreciation": "None", "totalRevenue": "34000000", "costOfRevenue": "38100000", "interestIncome": "200000", "incomeBeforeTax": "-28600000", "interestExpense": "200000", "operatingIncome": "-26900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "22800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9500000", "sellingGeneralAndAdministrative": "13300000", "netIncomeFromContinuingOperations": "-28600000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "468700000", "longTermDebt": "12000000", "shortTermDebt": "1500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300800000", "reportedCurrency": "USD", "retainedEarnings": "204300000", "totalLiabilities": "123900000", "otherCurrentAssets": "4100000", "totalCurrentAssets": "125800000", "currentLongTermDebt": "None", "longTermInvestments": "8900000", "shortTermInvestments": "None", "currentNetReceivables": "70100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342900000", "currentAccountsPayable": "26100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22300000", "totalShareholderEquity": "344800000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "15400000", "totalCurrentLiabilities": "69300000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "54600000", "cashAndShortTermInvestments": "51600000", "commonStockSharesOutstanding": "93209273", "intangibleAssetsExcludingGoodwill": "300800000", "cashAndCashEquivalentsAtCarryingValue": "51600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28600000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18100000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4000000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9500000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 93200000, "cost_of_revenue": 37200000, "gross_profit": 56000000, "ebit": 29500000, "ebitda": 38600000, "pretax_income": 29300000, "tax_provision": null, "net_income": 29300000, "net_income_to_common": 29300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 177900000, "total_assets": 568600000, "short_term_debt": null, "long_term_debt": 12000000, "total_debt": 12000000, "total_liabilities": 157400000, "total_equity": 411200000, "shares_outstanding": 93701751, "goodwill_and_intangibles": 351300000 }, "cash_flow": { "operating_cash_flow": 8300000, "capital_expenditure": 2200000, "free_cash_flow": 10500000, "dividends_paid": 2900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128233, "ticker_id": 7290, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29500000", "ebitda": "38600000", "netIncome": "29300000", "grossProfit": "56000000", "depreciation": "None", "totalRevenue": "93200000", "costOfRevenue": "37200000", "interestIncome": "200000", "incomeBeforeTax": "29300000", "interestExpense": "200000", "operatingIncome": "23800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "32200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9100000", "sellingGeneralAndAdministrative": "12100000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "12000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17500000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22500000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "9300000", "otherCurrentLiabilities": "26900000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "93701751", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39800000", "profitLoss": "None", "dividendPayout": "2900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8300000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93200000, "cost_of_revenue": 37200000, "gross_profit": 56000000, "research_and_development": null, "selling_general_admin": 12100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29500000, "depreciation_amortisation": 9100000, "ebitda": 38600000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": 29300000, "tax_provision": null, "effective_tax_rate": null, "net_income": 29300000, "net_income_continuing_ops": 29300000, "net_income_to_common": 29300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": null, "net_receivables": 85300000, "inventory": null, "other_current_assets": null, "total_current_assets": 177900000, "net_ppe": null, "goodwill": 500000, "intangible_assets": 350800000, "goodwill_and_intangibles": 351300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390700000, "total_assets": 568600000, "short_term_debt": null, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73500000, "long_term_debt": 12000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83900000, "total_liabilities": 157400000, "total_debt": 12000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 411200000, "shares_outstanding": 93701751, "operating_cash_flow": 8300000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9600000, "dividends_paid": 2900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000000, "free_cash_flow": 10500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29500000", "ebitda": "38600000", "netIncome": "29300000", "grossProfit": "56000000", "depreciation": "None", "totalRevenue": "93200000", "costOfRevenue": "37200000", "interestIncome": "200000", "incomeBeforeTax": "29300000", "interestExpense": "200000", "operatingIncome": "23800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "32200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9100000", "sellingGeneralAndAdministrative": "12100000", "netIncomeFromContinuingOperations": "29300000" }, "balance": { "goodwill": "500000", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "12000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17500000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22500000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "9300000", "otherCurrentLiabilities": "26900000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "900000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "93701751", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39800000", "profitLoss": "None", "dividendPayout": "2900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8300000", "capitalExpenditures": "2200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-9600000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9100000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 63400000, "cost_of_revenue": 35500000, "gross_profit": 27900000, "ebit": 1700000, "ebitda": 10700000, "pretax_income": 1600000, "tax_provision": null, "net_income": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29900000, "total_current_assets": 95700000, "total_assets": 451900000, "short_term_debt": 2000000, "long_term_debt": null, "total_debt": 2000000, "total_liabilities": 101400000, "total_equity": 350500000, "shares_outstanding": 94311340, "goodwill_and_intangibles": 314400000 }, "cash_flow": { "operating_cash_flow": 500000, "capital_expenditure": 1000000, "free_cash_flow": 1500000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128235, "ticker_id": 7290, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1700000", "ebitda": "10700000", "netIncome": "1600000", "grossProfit": "27900000", "depreciation": "None", "totalRevenue": "63400000", "costOfRevenue": "35500000", "interestIncome": "300000", "incomeBeforeTax": "1600000", "interestExpense": "100000", "operatingIncome": "-1800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "200000", "nonInterestIncome": "None", "operatingExpenses": "29700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "1600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "451900000", "longTermDebt": "None", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "314400000", "reportedCurrency": "USD", "retainedEarnings": "213500000", "totalLiabilities": "101400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "95700000", "currentLongTermDebt": "None", "longTermInvestments": "7100000", "shortTermInvestments": "0", "currentNetReceivables": "59100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "356200000", "currentAccountsPayable": "20800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13000000", "totalShareholderEquity": "350500000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "18100000", "totalCurrentLiabilities": "50500000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "50900000", "cashAndShortTermInvestments": "29900000", "commonStockSharesOutstanding": "94311340", "intangibleAssetsExcludingGoodwill": "314400000", "cashAndCashEquivalentsAtCarryingValue": "29900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1600000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "500000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4500000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63400000, "cost_of_revenue": 35500000, "gross_profit": 27900000, "research_and_development": null, "selling_general_admin": 10600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1700000, "depreciation_amortisation": 9000000, "ebitda": 10700000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1600000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1600000, "net_income_continuing_ops": 1600000, "net_income_to_common": 1600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29900000, "short_term_investments": 0, "net_receivables": 59100000, "inventory": null, "other_current_assets": null, "total_current_assets": 95700000, "net_ppe": null, "goodwill": null, "intangible_assets": 314400000, "goodwill_and_intangibles": 314400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 356200000, "total_assets": 451900000, "short_term_debt": 2000000, "accounts_payable": 20800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50900000, "total_liabilities": 101400000, "total_debt": 2000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213500000, "total_equity": 350500000, "shares_outstanding": 94311340, "operating_cash_flow": 500000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3400000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4500000, "free_cash_flow": 1500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1700000", "ebitda": "10700000", "netIncome": "1600000", "grossProfit": "27900000", "depreciation": "None", "totalRevenue": "63400000", "costOfRevenue": "35500000", "interestIncome": "300000", "incomeBeforeTax": "1600000", "interestExpense": "100000", "operatingIncome": "-1800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "200000", "nonInterestIncome": "None", "operatingExpenses": "29700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "1600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "451900000", "longTermDebt": "None", "shortTermDebt": "2000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "314400000", "reportedCurrency": "USD", "retainedEarnings": "213500000", "totalLiabilities": "101400000", "otherCurrentAssets": "6700000", "totalCurrentAssets": "95700000", "currentLongTermDebt": "None", "longTermInvestments": "7100000", "shortTermInvestments": "0", "currentNetReceivables": "59100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "356200000", "currentAccountsPayable": "20800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13000000", "totalShareholderEquity": "350500000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "18100000", "totalCurrentLiabilities": "50500000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "50900000", "cashAndShortTermInvestments": "29900000", "commonStockSharesOutstanding": "94311340", "intangibleAssetsExcludingGoodwill": "314400000", "cashAndCashEquivalentsAtCarryingValue": "29900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1600000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "500000", "capitalExpenditures": "1000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4500000", "cashflowFromInvestment": "-3400000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 51800000, "cost_of_revenue": 43400000, "gross_profit": 8400000, "ebit": -10600000, "ebitda": -1300000, "pretax_income": -10700000, "tax_provision": null, "net_income": -10700000, "net_income_to_common": -10700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40300000, "total_current_assets": 101000000, "total_assets": 462000000, "short_term_debt": 2100000, "long_term_debt": null, "total_debt": 2100000, "total_liabilities": 112000000, "total_equity": 350000000, "shares_outstanding": 93978031, "goodwill_and_intangibles": 322000000 }, "cash_flow": { "operating_cash_flow": -4900000, "capital_expenditure": 1700000, "free_cash_flow": -3200000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128236, "ticker_id": 7290, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10600000", "ebitda": "-1300000", "netIncome": "-10700000", "grossProfit": "8400000", "depreciation": "None", "totalRevenue": "51800000", "costOfRevenue": "43400000", "interestIncome": "400000", "incomeBeforeTax": "-10700000", "interestExpense": "100000", "operatingIncome": "-12000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "20400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9300000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "-10700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "462000000", "longTermDebt": "None", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "322000000", "reportedCurrency": "USD", "retainedEarnings": "214800000", "totalLiabilities": "112000000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "101000000", "currentLongTermDebt": "None", "longTermInvestments": "4300000", "shortTermInvestments": "0", "currentNetReceivables": "57100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361000000", "currentAccountsPayable": "19400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13500000", "totalShareholderEquity": "350000000", "capitalLeaseObligations": "11400000", "otherCurrentLiabilities": "17800000", "totalCurrentLiabilities": "57900000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "54100000", "cashAndShortTermInvestments": "40300000", "commonStockSharesOutstanding": "93978031", "intangibleAssetsExcludingGoodwill": "322000000", "cashAndCashEquivalentsAtCarryingValue": "40300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10700000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4900000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16100000", "cashflowFromInvestment": "-1700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51800000, "cost_of_revenue": 43400000, "gross_profit": 8400000, "research_and_development": null, "selling_general_admin": 10600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10600000, "depreciation_amortisation": 9300000, "ebitda": -1300000, "interest_expense": 100000, "interest_income": null, "other_non_operating": null, "pretax_income": -10700000, "tax_provision": null, "effective_tax_rate": null, "net_income": -10700000, "net_income_continuing_ops": -10700000, "net_income_to_common": -10700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40300000, "short_term_investments": 0, "net_receivables": 57100000, "inventory": null, "other_current_assets": null, "total_current_assets": 101000000, "net_ppe": null, "goodwill": null, "intangible_assets": 322000000, "goodwill_and_intangibles": 322000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361000000, "total_assets": 462000000, "short_term_debt": 2100000, "accounts_payable": 19400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57900000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54100000, "total_liabilities": 112000000, "total_debt": 2100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214800000, "total_equity": 350000000, "shares_outstanding": 93978031, "operating_cash_flow": -4900000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1700000, "dividends_paid": 5700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16100000, "free_cash_flow": -3200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10600000", "ebitda": "-1300000", "netIncome": "-10700000", "grossProfit": "8400000", "depreciation": "None", "totalRevenue": "51800000", "costOfRevenue": "43400000", "interestIncome": "400000", "incomeBeforeTax": "-10700000", "interestExpense": "100000", "operatingIncome": "-12000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "20400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9300000", "sellingGeneralAndAdministrative": "10600000", "netIncomeFromContinuingOperations": "-10700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "462000000", "longTermDebt": "None", "shortTermDebt": "2100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "322000000", "reportedCurrency": "USD", "retainedEarnings": "214800000", "totalLiabilities": "112000000", "otherCurrentAssets": "3600000", "totalCurrentAssets": "101000000", "currentLongTermDebt": "None", "longTermInvestments": "4300000", "shortTermInvestments": "0", "currentNetReceivables": "57100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361000000", "currentAccountsPayable": "19400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13500000", "totalShareholderEquity": "350000000", "capitalLeaseObligations": "11400000", "otherCurrentLiabilities": "17800000", "totalCurrentLiabilities": "57900000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "54100000", "cashAndShortTermInvestments": "40300000", "commonStockSharesOutstanding": "93978031", "intangibleAssetsExcludingGoodwill": "322000000", "cashAndCashEquivalentsAtCarryingValue": "40300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10700000", "profitLoss": "None", "dividendPayout": "5700000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4900000", "capitalExpenditures": "1700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16100000", "cashflowFromInvestment": "-1700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9300000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 34900000, "cost_of_revenue": 24800000, "gross_profit": 10100000, "ebit": -30500000, "ebitda": -20100000, "pretax_income": -30700000, "tax_provision": null, "net_income": -30700000, "net_income_to_common": -30700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59700000, "total_current_assets": 124200000, "total_assets": 503800000, "short_term_debt": 1900000, "long_term_debt": null, "total_debt": 1900000, "total_liabilities": 133000000, "total_equity": 370800000, "shares_outstanding": 95385000, "goodwill_and_intangibles": 341100000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 700000, "free_cash_flow": 6700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128237, "ticker_id": 7290, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30500000", "ebitda": "-20100000", "netIncome": "-30700000", "grossProfit": "10100000", "depreciation": "None", "totalRevenue": "34900000", "costOfRevenue": "24800000", "interestIncome": "600000", "incomeBeforeTax": "-30700000", "interestExpense": "200000", "operatingIncome": "-23900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "400000", "nonInterestIncome": "None", "operatingExpenses": "34000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-30700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "503800000", "longTermDebt": "None", "shortTermDebt": "1900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "341100000", "reportedCurrency": "USD", "retainedEarnings": "237900000", "totalLiabilities": "133000000", "otherCurrentAssets": "7100000", "totalCurrentAssets": "124200000", "currentLongTermDebt": "None", "longTermInvestments": "3900000", "shortTermInvestments": "100000", "currentNetReceivables": "57300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379600000", "currentAccountsPayable": "19800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11900000", "totalShareholderEquity": "370800000", "capitalLeaseObligations": "11900000", "otherCurrentLiabilities": "16100000", "totalCurrentLiabilities": "54300000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "78700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "95385000", "intangibleAssetsExcludingGoodwill": "341100000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6000000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20400000", "cashflowFromInvestment": "-700000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34900000, "cost_of_revenue": 24800000, "gross_profit": 10100000, "research_and_development": null, "selling_general_admin": 12900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30500000, "depreciation_amortisation": 10400000, "ebitda": -20100000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": -30700000, "tax_provision": null, "effective_tax_rate": null, "net_income": -30700000, "net_income_continuing_ops": -30700000, "net_income_to_common": -30700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59700000, "short_term_investments": 100000, "net_receivables": 57300000, "inventory": null, "other_current_assets": null, "total_current_assets": 124200000, "net_ppe": null, "goodwill": null, "intangible_assets": 341100000, "goodwill_and_intangibles": 341100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379600000, "total_assets": 503800000, "short_term_debt": 1900000, "accounts_payable": 19800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78700000, "total_liabilities": 133000000, "total_debt": 1900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237900000, "total_equity": 370800000, "shares_outstanding": 95385000, "operating_cash_flow": 6000000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20400000, "free_cash_flow": 6700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30500000", "ebitda": "-20100000", "netIncome": "-30700000", "grossProfit": "10100000", "depreciation": "None", "totalRevenue": "34900000", "costOfRevenue": "24800000", "interestIncome": "600000", "incomeBeforeTax": "-30700000", "interestExpense": "200000", "operatingIncome": "-23900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "400000", "nonInterestIncome": "None", "operatingExpenses": "34000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10400000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-30700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "503800000", "longTermDebt": "None", "shortTermDebt": "1900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "341100000", "reportedCurrency": "USD", "retainedEarnings": "237900000", "totalLiabilities": "133000000", "otherCurrentAssets": "7100000", "totalCurrentAssets": "124200000", "currentLongTermDebt": "None", "longTermInvestments": "3900000", "shortTermInvestments": "100000", "currentNetReceivables": "57300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379600000", "currentAccountsPayable": "19800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11900000", "totalShareholderEquity": "370800000", "capitalLeaseObligations": "11900000", "otherCurrentLiabilities": "16100000", "totalCurrentLiabilities": "54300000", "otherNonCurrentLiabilities": "1500000", "totalNonCurrentLiabilities": "78700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "95385000", "intangibleAssetsExcludingGoodwill": "341100000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6000000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20400000", "cashflowFromInvestment": "-700000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10400000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 86300000, "cost_of_revenue": 32900000, "gross_profit": 53400000, "ebit": 25300000, "ebitda": 35900000, "pretax_income": 24900000, "tax_provision": 200000, "net_income": 24700000, "net_income_to_common": 24700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75100000, "total_current_assets": 177900000, "total_assets": 568600000, "short_term_debt": 1700000, "long_term_debt": 10000000, "total_debt": 11700000, "total_liabilities": 157400000, "total_equity": 411200000, "shares_outstanding": 96983000, "goodwill_and_intangibles": 350800000 }, "cash_flow": { "operating_cash_flow": 30500000, "capital_expenditure": 2400000, "free_cash_flow": 32900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128238, "ticker_id": 7290, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25300000", "ebitda": "35900000", "netIncome": "24700000", "grossProfit": "53400000", "depreciation": "None", "totalRevenue": "86300000", "costOfRevenue": "32900000", "interestIncome": "700000", "incomeBeforeTax": "24900000", "interestExpense": "400000", "operatingIncome": "19900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "33500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "10900000", "netIncomeFromContinuingOperations": "24700000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "10000000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "3800000", "shortTermInvestments": "100000", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24200000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "12500000", "otherCurrentLiabilities": "25200000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "96983000", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30500000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86300000, "cost_of_revenue": 32900000, "gross_profit": 53400000, "research_and_development": 3300000, "selling_general_admin": 10900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25300000, "depreciation_amortisation": 10600000, "ebitda": 35900000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": 24900000, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 24700000, "net_income_continuing_ops": 24700000, "net_income_to_common": 24700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75100000, "short_term_investments": 100000, "net_receivables": 85300000, "inventory": null, "other_current_assets": null, "total_current_assets": 177900000, "net_ppe": null, "goodwill": 0, "intangible_assets": 350800000, "goodwill_and_intangibles": 350800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 390700000, "total_assets": 568600000, "short_term_debt": 1700000, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73500000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83900000, "total_liabilities": 157400000, "total_debt": 11700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280900000, "total_equity": 411200000, "shares_outstanding": 96983000, "operating_cash_flow": 30500000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2000000, "free_cash_flow": 32900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25300000", "ebitda": "35900000", "netIncome": "24700000", "grossProfit": "53400000", "depreciation": "None", "totalRevenue": "86300000", "costOfRevenue": "32900000", "interestIncome": "700000", "incomeBeforeTax": "24900000", "interestExpense": "400000", "operatingIncome": "19900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "33500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "10900000", "netIncomeFromContinuingOperations": "24700000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "568600000", "longTermDebt": "10000000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "350800000", "reportedCurrency": "USD", "retainedEarnings": "280900000", "totalLiabilities": "157400000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "177900000", "currentLongTermDebt": "None", "longTermInvestments": "3800000", "shortTermInvestments": "100000", "currentNetReceivables": "85300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "390700000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24200000", "totalShareholderEquity": "411200000", "capitalLeaseObligations": "12500000", "otherCurrentLiabilities": "25200000", "totalCurrentLiabilities": "73500000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "83900000", "cashAndShortTermInvestments": "75100000", "commonStockSharesOutstanding": "96983000", "intangibleAssetsExcludingGoodwill": "350800000", "cashAndCashEquivalentsAtCarryingValue": "75100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30500000", "capitalExpenditures": "2400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "-2800000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 62400000, "cost_of_revenue": 36200000, "gross_profit": 26200000, "ebit": -3200000, "ebitda": 7500000, "pretax_income": -3600000, "tax_provision": null, "net_income": -3600000, "net_income_to_common": -3600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49400000, "total_current_assets": 125600000, "total_assets": 526100000, "short_term_debt": 1400000, "long_term_debt": 10000000, "total_debt": 11400000, "total_liabilities": 140600000, "total_equity": 385500000, "shares_outstanding": 95221502, "goodwill_and_intangibles": 364400000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 600000, "free_cash_flow": -1400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128240, "ticker_id": 7290, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3200000", "ebitda": "7500000", "netIncome": "-3600000", "grossProfit": "26200000", "depreciation": "None", "totalRevenue": "62400000", "costOfRevenue": "36200000", "interestIncome": "700000", "incomeBeforeTax": "-3600000", "interestExpense": "400000", "operatingIncome": "-7500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "33700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10700000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-3600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "526100000", "longTermDebt": "10000000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "364400000", "reportedCurrency": "USD", "retainedEarnings": "258300000", "totalLiabilities": "140600000", "otherCurrentAssets": "6600000", "totalCurrentAssets": "125600000", "currentLongTermDebt": "None", "longTermInvestments": "1300000", "shortTermInvestments": "100000", "currentNetReceivables": "69500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400500000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22300000", "totalShareholderEquity": "385500000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "20400000", "totalCurrentLiabilities": "51100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "89500000", "cashAndShortTermInvestments": "49400000", "commonStockSharesOutstanding": "95221502", "intangibleAssetsExcludingGoodwill": "364400000", "cashAndCashEquivalentsAtCarryingValue": "49400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2000000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1900000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62400000, "cost_of_revenue": 36200000, "gross_profit": 26200000, "research_and_development": null, "selling_general_admin": 12900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3200000, "depreciation_amortisation": 10700000, "ebitda": 7500000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": -3600000, "tax_provision": null, "effective_tax_rate": null, "net_income": -3600000, "net_income_continuing_ops": -3600000, "net_income_to_common": -3600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49400000, "short_term_investments": 100000, "net_receivables": 69500000, "inventory": null, "other_current_assets": null, "total_current_assets": 125600000, "net_ppe": null, "goodwill": null, "intangible_assets": 364400000, "goodwill_and_intangibles": 364400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400500000, "total_assets": 526100000, "short_term_debt": 1400000, "accounts_payable": 16200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51100000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89500000, "total_liabilities": 140600000, "total_debt": 11400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 258300000, "total_equity": 385500000, "shares_outstanding": 95221502, "operating_cash_flow": -2000000, "stock_based_compensation": 3100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1900000, "free_cash_flow": -1400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3200000", "ebitda": "7500000", "netIncome": "-3600000", "grossProfit": "26200000", "depreciation": "None", "totalRevenue": "62400000", "costOfRevenue": "36200000", "interestIncome": "700000", "incomeBeforeTax": "-3600000", "interestExpense": "400000", "operatingIncome": "-7500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "33700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10700000", "sellingGeneralAndAdministrative": "12900000", "netIncomeFromContinuingOperations": "-3600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "526100000", "longTermDebt": "10000000", "shortTermDebt": "1400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "364400000", "reportedCurrency": "USD", "retainedEarnings": "258300000", "totalLiabilities": "140600000", "otherCurrentAssets": "6600000", "totalCurrentAssets": "125600000", "currentLongTermDebt": "None", "longTermInvestments": "1300000", "shortTermInvestments": "100000", "currentNetReceivables": "69500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400500000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22300000", "totalShareholderEquity": "385500000", "capitalLeaseObligations": "12300000", "otherCurrentLiabilities": "20400000", "totalCurrentLiabilities": "51100000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "89500000", "cashAndShortTermInvestments": "49400000", "commonStockSharesOutstanding": "95221502", "intangibleAssetsExcludingGoodwill": "364400000", "cashAndCashEquivalentsAtCarryingValue": "49400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2000000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1900000", "cashflowFromInvestment": "-500000", "stockBasedCompensation": "3100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10700000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 54700000, "cost_of_revenue": 41000000, "gross_profit": 13700000, "ebit": -8300000, "ebitda": 2300000, "pretax_income": -8700000, "tax_provision": null, "net_income": -8700000, "net_income_to_common": -8700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53800000, "total_current_assets": 116400000, "total_assets": 527200000, "short_term_debt": 1200000, "long_term_debt": 10000000, "total_debt": 11200000, "total_liabilities": 139300000, "total_equity": 387900000, "shares_outstanding": 96409830, "goodwill_and_intangibles": 375000000 }, "cash_flow": { "operating_cash_flow": 7700000, "capital_expenditure": 1300000, "free_cash_flow": 9000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128241, "ticker_id": 7290, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8300000", "ebitda": "2300000", "netIncome": "-8700000", "grossProfit": "13700000", "depreciation": "None", "totalRevenue": "54700000", "costOfRevenue": "41000000", "interestIncome": "700000", "incomeBeforeTax": "-8700000", "interestExpense": "400000", "operatingIncome": "-9300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "23000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "13400000", "netIncomeFromContinuingOperations": "-8700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "527200000", "longTermDebt": "10000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "375000000", "reportedCurrency": "USD", "retainedEarnings": "263800000", "totalLiabilities": "139300000", "otherCurrentAssets": "11900000", "totalCurrentAssets": "116400000", "currentLongTermDebt": "None", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "50700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410800000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22700000", "totalShareholderEquity": "387900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30000000", "totalCurrentLiabilities": "47500000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "91800000", "cashAndShortTermInvestments": "53800000", "commonStockSharesOutstanding": "96409830", "intangibleAssetsExcludingGoodwill": "375000000", "cashAndCashEquivalentsAtCarryingValue": "53800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7700000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9900000", "cashflowFromInvestment": "-1100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54700000, "cost_of_revenue": 41000000, "gross_profit": 13700000, "research_and_development": null, "selling_general_admin": 13400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8300000, "depreciation_amortisation": 10600000, "ebitda": 2300000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": -8700000, "tax_provision": null, "effective_tax_rate": null, "net_income": -8700000, "net_income_continuing_ops": -8700000, "net_income_to_common": -8700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53800000, "short_term_investments": null, "net_receivables": 50700000, "inventory": null, "other_current_assets": null, "total_current_assets": 116400000, "net_ppe": null, "goodwill": null, "intangible_assets": 375000000, "goodwill_and_intangibles": 375000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410800000, "total_assets": 527200000, "short_term_debt": 1200000, "accounts_payable": 16300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47500000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 91800000, "total_liabilities": 139300000, "total_debt": 11200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 263800000, "total_equity": 387900000, "shares_outstanding": 96409830, "operating_cash_flow": 7700000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9900000, "free_cash_flow": 9000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8300000", "ebitda": "2300000", "netIncome": "-8700000", "grossProfit": "13700000", "depreciation": "None", "totalRevenue": "54700000", "costOfRevenue": "41000000", "interestIncome": "700000", "incomeBeforeTax": "-8700000", "interestExpense": "400000", "operatingIncome": "-9300000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "300000", "nonInterestIncome": "None", "operatingExpenses": "23000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "13400000", "netIncomeFromContinuingOperations": "-8700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "527200000", "longTermDebt": "10000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "375000000", "reportedCurrency": "USD", "retainedEarnings": "263800000", "totalLiabilities": "139300000", "otherCurrentAssets": "11900000", "totalCurrentAssets": "116400000", "currentLongTermDebt": "None", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "50700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410800000", "currentAccountsPayable": "16300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22700000", "totalShareholderEquity": "387900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30000000", "totalCurrentLiabilities": "47500000", "otherNonCurrentLiabilities": "11500000", "totalNonCurrentLiabilities": "91800000", "cashAndShortTermInvestments": "53800000", "commonStockSharesOutstanding": "96409830", "intangibleAssetsExcludingGoodwill": "375000000", "cashAndCashEquivalentsAtCarryingValue": "53800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7700000", "capitalExpenditures": "1300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9900000", "cashflowFromInvestment": "-1100000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 37400000, "cost_of_revenue": 36600000, "gross_profit": 800000, "ebit": -34300000, "ebitda": -23800000, "pretax_income": -34700000, "tax_provision": 10456724, "net_income": -34700000, "net_income_to_common": -34700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60100000, "total_current_assets": 117400000, "total_assets": 538600000, "short_term_debt": 1200000, "long_term_debt": 10000000, "total_debt": 11200000, "total_liabilities": 136300000, "total_equity": 402300000, "shares_outstanding": 96918564, "goodwill_and_intangibles": 384600000 }, "cash_flow": { "operating_cash_flow": 24100000, "capital_expenditure": 1500000, "free_cash_flow": 25600000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128242, "ticker_id": 7290, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34300000", "ebitda": "-23800000", "netIncome": "-34700000", "grossProfit": "800000", "depreciation": "None", "totalRevenue": "37400000", "costOfRevenue": "36600000", "interestIncome": "300000", "incomeBeforeTax": "-34700000", "interestExpense": "400000", "operatingIncome": "-22700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10456724", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "23500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "13500000", "netIncomeFromContinuingOperations": "-34700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "538600000", "longTermDebt": "10000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "384600000", "reportedCurrency": "USD", "retainedEarnings": "281800000", "totalLiabilities": "136300000", "otherCurrentAssets": "8700000", "totalCurrentAssets": "117400000", "currentLongTermDebt": "None", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "48600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421200000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23100000", "totalShareholderEquity": "402300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12100000", "totalCurrentLiabilities": "42500000", "otherNonCurrentLiabilities": "11900000", "totalNonCurrentLiabilities": "93800000", "cashAndShortTermInvestments": "60100000", "commonStockSharesOutstanding": "96918564", "intangibleAssetsExcludingGoodwill": "384600000", "cashAndCashEquivalentsAtCarryingValue": "60100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34700000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24100000", "capitalExpenditures": "1500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37400000, "cost_of_revenue": 36600000, "gross_profit": 800000, "research_and_development": null, "selling_general_admin": 13500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34300000, "depreciation_amortisation": 10500000, "ebitda": -23800000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": -34700000, "tax_provision": 10456724, "effective_tax_rate": null, "net_income": -34700000, "net_income_continuing_ops": -34700000, "net_income_to_common": -34700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60100000, "short_term_investments": null, "net_receivables": 48600000, "inventory": null, "other_current_assets": null, "total_current_assets": 117400000, "net_ppe": null, "goodwill": null, "intangible_assets": 384600000, "goodwill_and_intangibles": 384600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 421200000, "total_assets": 538600000, "short_term_debt": 1200000, "accounts_payable": 16200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42500000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93800000, "total_liabilities": 136300000, "total_debt": 11200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281800000, "total_equity": 402300000, "shares_outstanding": 96918564, "operating_cash_flow": 24100000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1300000, "dividends_paid": 300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000, "free_cash_flow": 25600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34300000", "ebitda": "-23800000", "netIncome": "-34700000", "grossProfit": "800000", "depreciation": "None", "totalRevenue": "37400000", "costOfRevenue": "36600000", "interestIncome": "300000", "incomeBeforeTax": "-34700000", "interestExpense": "400000", "operatingIncome": "-22700000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10456724", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "23500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "13500000", "netIncomeFromContinuingOperations": "-34700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "538600000", "longTermDebt": "10000000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "384600000", "reportedCurrency": "USD", "retainedEarnings": "281800000", "totalLiabilities": "136300000", "otherCurrentAssets": "8700000", "totalCurrentAssets": "117400000", "currentLongTermDebt": "None", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "48600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "421200000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23100000", "totalShareholderEquity": "402300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12100000", "totalCurrentLiabilities": "42500000", "otherNonCurrentLiabilities": "11900000", "totalNonCurrentLiabilities": "93800000", "cashAndShortTermInvestments": "60100000", "commonStockSharesOutstanding": "96918564", "intangibleAssetsExcludingGoodwill": "384600000", "cashAndCashEquivalentsAtCarryingValue": "60100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34700000", "profitLoss": "None", "dividendPayout": "300000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24100000", "capitalExpenditures": "1500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 90800000, "cost_of_revenue": 30400000, "gross_profit": 60400000, "ebit": 24100000, "ebitda": 34700000, "pretax_income": 23700000, "tax_provision": 10556188, "net_income": 23700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34600000, "total_current_assets": 143800000, "total_assets": 567700000, "short_term_debt": 1000000, "long_term_debt": 10000000, "total_debt": 11000000, "total_liabilities": 133200000, "total_equity": 434500000, "shares_outstanding": 96905454, "goodwill_and_intangibles": 394300000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 1600000, "free_cash_flow": 17200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128243, "ticker_id": 7290, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24100000", "ebitda": "34700000", "netIncome": "23700000", "grossProfit": "60400000", "depreciation": "None", "totalRevenue": "90800000", "costOfRevenue": "30400000", "interestIncome": "None", "incomeBeforeTax": "23700000", "interestExpense": "400000", "operatingIncome": "20400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10556188", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "40000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "16700000", "netIncomeFromContinuingOperations": "23700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "567700000", "longTermDebt": "10000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "394300000", "reportedCurrency": "USD", "retainedEarnings": "316600000", "totalLiabilities": "133200000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "143800000", "currentLongTermDebt": "None", "longTermInvestments": "700000", "shortTermInvestments": "0", "currentNetReceivables": "96600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423900000", "currentAccountsPayable": "21700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16000000", "totalShareholderEquity": "434500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "58400000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "74800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "96905454", "intangibleAssetsExcludingGoodwill": "394300000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15600000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90800000, "cost_of_revenue": 30400000, "gross_profit": 60400000, "research_and_development": 3000000, "selling_general_admin": 16700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24100000, "depreciation_amortisation": 10600000, "ebitda": 34700000, "interest_expense": 400000, "interest_income": null, "other_non_operating": null, "pretax_income": 23700000, "tax_provision": 10556188, "effective_tax_rate": null, "net_income": 23700000, "net_income_continuing_ops": 23700000, "net_income_to_common": 23700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34600000, "short_term_investments": 0, "net_receivables": 96600000, "inventory": null, "other_current_assets": null, "total_current_assets": 143800000, "net_ppe": null, "goodwill": null, "intangible_assets": 394300000, "goodwill_and_intangibles": 394300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423900000, "total_assets": 567700000, "short_term_debt": 1000000, "accounts_payable": 21700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58400000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74800000, "total_liabilities": 133200000, "total_debt": 11000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 316600000, "total_equity": 434500000, "shares_outstanding": 96905454, "operating_cash_flow": 15600000, "stock_based_compensation": 1500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 17200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24100000", "ebitda": "34700000", "netIncome": "23700000", "grossProfit": "60400000", "depreciation": "None", "totalRevenue": "90800000", "costOfRevenue": "30400000", "interestIncome": "None", "incomeBeforeTax": "23700000", "interestExpense": "400000", "operatingIncome": "20400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10556188", "reportedCurrency": "USD", "netInterestIncome": "-400000", "nonInterestIncome": "None", "operatingExpenses": "40000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10600000", "sellingGeneralAndAdministrative": "16700000", "netIncomeFromContinuingOperations": "23700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2600000", "currentDebt": "None", "investments": "None", "totalAssets": "567700000", "longTermDebt": "10000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "394300000", "reportedCurrency": "USD", "retainedEarnings": "316600000", "totalLiabilities": "133200000", "otherCurrentAssets": "12600000", "totalCurrentAssets": "143800000", "currentLongTermDebt": "None", "longTermInvestments": "700000", "shortTermInvestments": "0", "currentNetReceivables": "96600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423900000", "currentAccountsPayable": "21700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16000000", "totalShareholderEquity": "434500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35700000", "totalCurrentLiabilities": "58400000", "otherNonCurrentLiabilities": "5000000", "totalNonCurrentLiabilities": "74800000", "cashAndShortTermInvestments": "34600000", "commonStockSharesOutstanding": "96905454", "intangibleAssetsExcludingGoodwill": "394300000", "cashAndCashEquivalentsAtCarryingValue": "34600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15600000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-1000000", "stockBasedCompensation": "1500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10600000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 24700000, "cost_of_revenue": 23400000, "gross_profit": 1300000, "ebit": 182100000, "ebitda": 188400000, "pretax_income": 181800000, "tax_provision": 700000, "net_income": 181800000, "net_income_to_common": 181800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17200000, "total_current_assets": 103400000, "total_assets": 539000000, "short_term_debt": 1100000, "long_term_debt": 10000000, "total_debt": 11100000, "total_liabilities": 129700000, "total_equity": 409300000, "shares_outstanding": 62804688, "goodwill_and_intangibles": 408900000 }, "cash_flow": { "operating_cash_flow": -26800000, "capital_expenditure": 600000, "free_cash_flow": -26200000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128245, "ticker_id": 7290, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182100000", "ebitda": "188400000", "netIncome": "181800000", "grossProfit": "1300000", "depreciation": "None", "totalRevenue": "24700000", "costOfRevenue": "23400000", "interestIncome": "0", "incomeBeforeTax": "181800000", "interestExpense": "300000", "operatingIncome": "-12300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-300000", "nonInterestIncome": "None", "operatingExpenses": "13600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6300000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "None", "inventory": "16400000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "539000000", "longTermDebt": "10000000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "408900000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "129700000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "103400000", "currentLongTermDebt": "None", "longTermInvestments": "900000", "shortTermInvestments": "0", "currentNetReceivables": "69300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435600000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16400000", "totalShareholderEquity": "409300000", "capitalLeaseObligations": "6400000", "otherCurrentLiabilities": "22600000", "totalCurrentLiabilities": "51800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77900000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "62804688", "intangibleAssetsExcludingGoodwill": "408900000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181700000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12300000", "operatingCashflow": "-26800000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "34400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24700000, "cost_of_revenue": 23400000, "gross_profit": 1300000, "research_and_development": null, "selling_general_admin": 7300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182100000, "depreciation_amortisation": 6300000, "ebitda": 188400000, "interest_expense": 300000, "interest_income": null, "other_non_operating": null, "pretax_income": 181800000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": 181800000, "net_income_continuing_ops": 181800000, "net_income_to_common": 181800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17200000, "short_term_investments": 0, "net_receivables": 69300000, "inventory": 16400000, "other_current_assets": null, "total_current_assets": 103400000, "net_ppe": null, "goodwill": null, "intangible_assets": 408900000, "goodwill_and_intangibles": 408900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 435600000, "total_assets": 539000000, "short_term_debt": 1100000, "accounts_payable": 18800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51800000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77900000, "total_liabilities": 129700000, "total_debt": 11100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293000000, "total_equity": 409300000, "shares_outstanding": 62804688, "operating_cash_flow": -26800000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 34400000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100000, "free_cash_flow": -26200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182100000", "ebitda": "188400000", "netIncome": "181800000", "grossProfit": "1300000", "depreciation": "None", "totalRevenue": "24700000", "costOfRevenue": "23400000", "interestIncome": "0", "incomeBeforeTax": "181800000", "interestExpense": "300000", "operatingIncome": "-12300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-300000", "nonInterestIncome": "None", "operatingExpenses": "13600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6300000", "sellingGeneralAndAdministrative": "7300000", "netIncomeFromContinuingOperations": "181800000" }, "balance": { "goodwill": "None", "inventory": "16400000", "commonStock": "2500000", "currentDebt": "None", "investments": "None", "totalAssets": "539000000", "longTermDebt": "10000000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "408900000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "129700000", "otherCurrentAssets": "16900000", "totalCurrentAssets": "103400000", "currentLongTermDebt": "None", "longTermInvestments": "900000", "shortTermInvestments": "0", "currentNetReceivables": "69300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435600000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16400000", "totalShareholderEquity": "409300000", "capitalLeaseObligations": "6400000", "otherCurrentLiabilities": "22600000", "totalCurrentLiabilities": "51800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "77900000", "cashAndShortTermInvestments": "17200000", "commonStockSharesOutstanding": "62804688", "intangibleAssetsExcludingGoodwill": "408900000", "cashAndCashEquivalentsAtCarryingValue": "17200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181700000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12300000", "operatingCashflow": "-26800000", "capitalExpenditures": "600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000", "cashflowFromInvestment": "34400000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6300000", "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": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "income_statement": { "revenue": 14800000, "cost_of_revenue": 6100000, "gross_profit": 8700000, "ebit": 548400000, "ebitda": 549500000, "pretax_income": 545300000, "tax_provision": 2700000, "net_income": 545300000, "net_income_to_common": 545300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15500000, "total_current_assets": 23800000, "total_assets": 43400000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 62700000, "total_equity": -19300000, "shares_outstanding": 17405863, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5900000, "capital_expenditure": 100000, "free_cash_flow": -5800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128246, "ticker_id": 7290, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:57.603651+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548400000", "ebitda": "549500000", "netIncome": "545300000", "grossProfit": "8700000", "depreciation": "None", "totalRevenue": "14800000", "costOfRevenue": "6100000", "interestIncome": "0", "incomeBeforeTax": "545300000", "interestExpense": "3100000", "operatingIncome": "-4900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "13600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4400000", "costofGoodsAndServicesSold": "6100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "545300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "43400000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "111300000", "totalLiabilities": "62700000", "otherCurrentAssets": "7100000", "totalCurrentAssets": "23800000", "currentLongTermDebt": "None", "longTermInvestments": "7700000", "shortTermInvestments": "1000000", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19600000", "currentAccountsPayable": "2400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-19300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3600000", "totalCurrentLiabilities": "9800000", "otherNonCurrentLiabilities": "52900000", "totalNonCurrentLiabilities": "52900000", "cashAndShortTermInvestments": "15500000", "commonStockSharesOutstanding": "17405863", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5500000", "operatingCashflow": "-5900000", "capitalExpenditures": "100000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14800000, "cost_of_revenue": 6100000, "gross_profit": 8700000, "research_and_development": null, "selling_general_admin": 12500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548400000, "depreciation_amortisation": 1100000, "ebitda": 549500000, "interest_expense": 3100000, "interest_income": null, "other_non_operating": null, "pretax_income": 545300000, "tax_provision": 2700000, "effective_tax_rate": null, "net_income": 545300000, "net_income_continuing_ops": 545300000, "net_income_to_common": 545300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15500000, "short_term_investments": 1000000, "net_receivables": 200000, "inventory": null, "other_current_assets": null, "total_current_assets": 23800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19600000, "total_assets": 43400000, "short_term_debt": null, "accounts_payable": 2400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52900000, "total_liabilities": 62700000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111300000, "total_equity": -19300000, "shares_outstanding": 17405863, "operating_cash_flow": -5900000, "stock_based_compensation": 500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49600000, "free_cash_flow": -5800000, "net_change_in_cash": -55600000 }, "raw_data": { "income": { "ebit": "548400000", "ebitda": "549500000", "netIncome": "545300000", "grossProfit": "8700000", "depreciation": "None", "totalRevenue": "14800000", "costOfRevenue": "6100000", "interestIncome": "0", "incomeBeforeTax": "545300000", "interestExpense": "3100000", "operatingIncome": "-4900000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2700000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "13600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4400000", "costofGoodsAndServicesSold": "6100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1100000", "sellingGeneralAndAdministrative": "12500000", "netIncomeFromContinuingOperations": "545300000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1700000", "currentDebt": "None", "investments": "None", "totalAssets": "43400000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "111300000", "totalLiabilities": "62700000", "otherCurrentAssets": "7100000", "totalCurrentAssets": "23800000", "currentLongTermDebt": "None", "longTermInvestments": "7700000", "shortTermInvestments": "1000000", "currentNetReceivables": "200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19600000", "currentAccountsPayable": "2400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-19300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3600000", "totalCurrentLiabilities": "9800000", "otherNonCurrentLiabilities": "52900000", "totalNonCurrentLiabilities": "52900000", "cashAndShortTermInvestments": "15500000", "commonStockSharesOutstanding": "17405863", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "545300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5500000", "operatingCashflow": "-5900000", "capitalExpenditures": "100000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49600000", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-55600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1100000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }