{ "ticker": { "uuid": "b7312e3b-f3df-4c7c-abff-cb5afacaa535", "symbol": "SOC", "name": "Sable Offshore Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/b7312e3b-f3df-4c7c-abff-cb5afacaa535/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7312e3b-f3df-4c7c-abff-cb5afacaa535/" }, "ticker_metadata": { "id": 3693, "uuid": "b7312e3b-f3df-4c7c-abff-cb5afacaa535", "symbol": "SOC", "name": "Sable Offshore Corp.", "asset_type": "equity", "market_cap": 2261417000, "stock_exchange_id": 3, "industry": "Oil & Gas Drilling", "sector": "Energy", "description": "Sable Offshore Corp. (SOC) is a prominent player in the offshore energy sector, focusing on the exploration and production of natural gas and oil in the North Atlantic region. The company is dedicated to sustainability, employing cutting-edge technologies to enhance energy reliability while minimizing environmental impacts. With a diverse portfolio of strategically positioned assets, SOC is well-equipped to address the increasing global energy demands. As the market shifts towards cleaner energy solutions, SOC is strategically positioned to seize emerging opportunities, further solidifying its influential role in the dynamic energy landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b7312e3b-f3df-4c7c-abff-cb5afacaa535", "symbol": "SOC", "name": "Sable Offshore Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/b7312e3b-f3df-4c7c-abff-cb5afacaa535/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7312e3b-f3df-4c7c-abff-cb5afacaa535/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.01, "value": 0.23, "quality": 0.03, "momentum": 0.04, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 12.25, "market_cap": 1202701361.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.1796, "piotroski_f_score": 3, "momentum_12_1": -0.4755, "volatility_252d": 1.4003 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.805674+00:00", "batch_id": "" }, "size": { "price_close": 12.25, "market_cap": 1202701361.75, "market_cap_usd": 1202701361.75, "enterprise_value": 1150533361.75, "shares_outstanding": 98179703, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.8509, "ptbv_ratio": 2.8509, "ps_ratio": 946.2639, "pcf_ratio": null, "pfcf_ratio": -111.1143, "ev_ebitda": null, "ev_ebit": -2.9131, "ev_sales": 905.219, "ev_fcf": -106.2947, "earnings_yield": null, "fcf_yield": -0.0094, "price_to_sales": 946.2639, "price_to_book": 2.8509, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0011 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -61.247, "operating_margin": -310.7419, "net_margin": -391.5374, "ebitda_margin": -299.9064, "fcf_margin": -8.5161, "roe": -1.1796, "roa": -0.2877, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.0007, "cash_conversion": 0.0218, "accruals_ratio": -0.0644, "sbc_to_revenue": 40.6294, "piotroski_f_score": 3, "altman_z_score": -1.9462, "earnings_stability_5y": 0.5782, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.045, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1006, "net_debt_to_ebitda": 0.1369, "debt_to_assets": null, "interest_coverage": -3.8969, "current_ratio": 0.0789, "quick_ratio": 0.073, "net_debt": -52168000, "local_beta": -0.0044, "volatility_252d": 1.4003, "volatility_60d": 3.3717, "max_drawdown_12m": -0.8678, "risk_adjusted_momentum": -0.3396 }, "growth": { "revenue_growth_1y": -0.933, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.2651, "revenue_growth": -0.933, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0467, "price_return_3m": -0.1475, "price_return_6m": 1.172, "price_return_9m": -0.4627, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.4755, "momentum_6m": 1.172, "momentum_12m": -0.5, "momentum_12_1": -0.4755, "distance_from_52w_high": -0.6134, "distance_from_52w_low": 1.9236, "relative_strength": -0.6 }, "raw_ttm": { "revenue_ttm": 1271000, "gross_profit_ttm": -77845000, "ebit_ttm": -394953000, "ebitda_ttm": -381181000, "net_income_ttm": -497644000, "eps_diluted_ttm": -5.0687, "operating_cash_flow_ttm": -386194000, "capital_expenditure_ttm": 375370000, "fcf_ttm": -10824000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101350000, "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_current_liabilities": 1077810000, "net_ppe": null, "total_assets": 1729882000, "total_debt": null, "total_equity": 421863000, "net_working_capital": -1044965000, "book_value_per_share": 4.2968, "retained_earnings": -1305484000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.2968 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 96, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 100, "rank_fcf_margin": 98, "rank_piotroski": 92, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 100, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93 }, "composites": { "value_composite": 77, "quality_composite": 97, "momentum_composite": 96, "growth_composite": 91, "yield_composite": 93, "svqf_composite": 33, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.0831, "os_score": 0.01, "value_percentile": 0.23, "quality_percentile": 0.03, "momentum_percentile": 0.04, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 87, "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": 4891, "ticker_id": 3693, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.805674+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.25, "market_cap": 1202701361.75, "market_cap_usd": 1202701361.75, "enterprise_value": 1150533361.75, "shares_outstanding": 98179703, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.85092877, "ptbv_ratio": 2.85092877, "ps_ratio": 946.26385661, "pcf_ratio": null, "pfcf_ratio": -111.1143165, "ev_ebitda": null, "ev_ebit": -2.91308931, "ev_sales": 905.21901003, "ev_fcf": -106.29465648, "earnings_yield": null, "fcf_yield": -0.00940781, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -61.24704957, "operating_margin": -310.74193548, "net_margin": -391.53737215, "ebitda_margin": -299.90637293, "fcf_margin": -8.51612903, "roe": -1.17963415, "roa": -0.28767511, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00073473, "cash_conversion": 0.02175049, "accruals_ratio": -0.06442636, "sbc_to_revenue": 40.62942565, "debt_to_equity": 3.10057768, "net_debt_to_ebitda": 0.13685887, "debt_to_assets": null, "interest_coverage": -3.89692156, "current_ratio": 0.07887568, "quick_ratio": 0.07302493, "net_debt": -52168000, "revenue_growth_1y": -0.93298534, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.26511623, "piotroski_f_score": 3, "altman_z_score": -1.94623075, "earnings_stability_5y": 0.57818, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04669261, "price_return_3m": -0.14752958, "price_return_6m": 1.17198582, "price_return_9m": -0.4627193, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.4755102, "distance_from_52w_high": -0.61344273, "distance_from_52w_low": 1.92362768, "relative_strength": -0.59996358, "local_beta": -0.0044, "volatility_252d": 1.400337, "volatility_60d": 3.371701, "max_drawdown_12m": -0.86778163, "revenue_ttm": 1271000, "gross_profit_ttm": -77845000, "ebit_ttm": -394953000, "ebitda_ttm": -381181000, "net_income_ttm": -497644000, "eps_diluted_ttm": -5.06870549, "operating_cash_flow_ttm": -386194000, "capital_expenditure_ttm": 375370000, "fcf_ttm": -10824000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101350000, "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_current_liabilities": 1077810000, "net_ppe": null, "total_assets": 1729882000, "total_debt": null, "total_equity": 421863000, "net_working_capital": -1044965000, "book_value_per_share": 4.29684535, "retained_earnings": -1305484000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.29684535, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 96, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 100, "rank_fcf_margin": 98, "rank_piotroski": 92, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 100, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 77, "quality_composite": 97, "momentum_composite": 96, "growth_composite": 91, "yield_composite": 93, "svqf_composite": 33, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 87, "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": 12.25, "os": 0.01, "value": 0.23, "quality": 0.03, "momentum": 0.04, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1796, "momentum_12_1": -0.4755, "complete_fields": { "id": 4891, "ticker_id": 3693, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:29.805674+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.25, "market_cap": 1202701361.75, "market_cap_usd": 1202701361.75, "enterprise_value": 1150533361.75, "shares_outstanding": 98179703, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.85092877, "ptbv_ratio": 2.85092877, "ps_ratio": 946.26385661, "pcf_ratio": null, "pfcf_ratio": -111.1143165, "ev_ebitda": null, "ev_ebit": -2.91308931, "ev_sales": 905.21901003, "ev_fcf": -106.29465648, "earnings_yield": null, "fcf_yield": -0.00940781, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -61.24704957, "operating_margin": -310.74193548, "net_margin": -391.53737215, "ebitda_margin": -299.90637293, "fcf_margin": -8.51612903, "roe": -1.17963415, "roa": -0.28767511, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.00073473, "cash_conversion": 0.02175049, "accruals_ratio": -0.06442636, "sbc_to_revenue": 40.62942565, "debt_to_equity": 3.10057768, "net_debt_to_ebitda": 0.13685887, "debt_to_assets": null, "interest_coverage": -3.89692156, "current_ratio": 0.07887568, "quick_ratio": 0.07302493, "net_debt": -52168000, "revenue_growth_1y": -0.93298534, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.26511623, "piotroski_f_score": 3, "altman_z_score": -1.94623075, "earnings_stability_5y": 0.57818, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04669261, "price_return_3m": -0.14752958, "price_return_6m": 1.17198582, "price_return_9m": -0.4627193, "price_return_12m": -0.5, "price_return_12m_ex1m": -0.4755102, "distance_from_52w_high": -0.61344273, "distance_from_52w_low": 1.92362768, "relative_strength": -0.59996358, "local_beta": -0.0044, "volatility_252d": 1.400337, "volatility_60d": 3.371701, "max_drawdown_12m": -0.86778163, "revenue_ttm": 1271000, "gross_profit_ttm": -77845000, "ebit_ttm": -394953000, "ebitda_ttm": -381181000, "net_income_ttm": -497644000, "eps_diluted_ttm": -5.06870549, "operating_cash_flow_ttm": -386194000, "capital_expenditure_ttm": 375370000, "fcf_ttm": -10824000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 101350000, "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_current_liabilities": 1077810000, "net_ppe": null, "total_assets": 1729882000, "total_debt": null, "total_equity": 421863000, "net_working_capital": -1044965000, "book_value_per_share": 4.29684535, "retained_earnings": -1305484000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.29684535, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 62, "rank_ptbv": 54, "rank_ps": 99, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 88, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 96, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 100, "rank_fcf_margin": 98, "rank_piotroski": 92, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 100, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 93, "value_composite": 77, "quality_composite": 97, "momentum_composite": 96, "growth_composite": 91, "yield_composite": 93, "svqf_composite": 33, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 87, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 14510000, "gross_profit": -14510000, "ebit": -310246000, "ebitda": -297358000, "pretax_income": -398491000, "tax_provision": 11671000, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": 417624000, "free_cash_flow": 65922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331974, "ticker_id": 3693, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-310246000", "ebitda": "-297358000", "netIncome": "-410162000", "grossProfit": "-14510000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "14510000", "interestIncome": "88245000", "incomeBeforeTax": "-398491000", "interestExpense": "88245000", "operatingIncome": "-408283000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11671000", "reportedCurrency": "USD", "netInterestIncome": "-88245000", "nonInterestIncome": "None", "operatingExpenses": "393773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12888000", "sellingGeneralAndAdministrative": "176197000", "netIncomeFromContinuingOperations": "-410162000" }, "balance": { "goodwill": "None", "inventory": "12078000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1740822000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1108458000", "totalLiabilities": "1206519000", "otherCurrentAssets": "25940000", "totalCurrentAssets": "135702000", "currentLongTermDebt": "921584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605120000", "currentAccountsPayable": "25239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577112000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "534303000", "capitalLeaseObligations": "21830000", "otherCurrentLiabilities": "1023425000", "totalCurrentLiabilities": "1023425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183094000", "cashAndShortTermInvestments": "97684000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-410162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5673000", "operatingCashflow": "-351702000", "capitalExpenditures": "417624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "531238000", "cashflowFromInvestment": "-417624000", "stockBasedCompensation": "42679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 14510000, "gross_profit": -14510000, "research_and_development": null, "selling_general_admin": 176197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -310246000, "depreciation_amortisation": 12888000, "ebitda": -297358000, "interest_expense": 88245000, "interest_income": null, "other_non_operating": null, "pretax_income": -398491000, "tax_provision": 11671000, "effective_tax_rate": null, "net_income": -410162000, "net_income_continuing_ops": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97684000, "short_term_investments": null, "net_receivables": null, "inventory": 12078000, "other_current_assets": null, "total_current_assets": 135702000, "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": 1605120000, "total_assets": 1740822000, "short_term_debt": 0, "accounts_payable": 25239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023425000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183094000, "total_liabilities": 1206519000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1108458000, "total_equity": 534303000, "shares_outstanding": 98179703, "operating_cash_flow": -351702000, "stock_based_compensation": 42679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 417624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 531238000, "free_cash_flow": 65922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-310246000", "ebitda": "-297358000", "netIncome": "-410162000", "grossProfit": "-14510000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "14510000", "interestIncome": "88245000", "incomeBeforeTax": "-398491000", "interestExpense": "88245000", "operatingIncome": "-408283000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11671000", "reportedCurrency": "USD", "netInterestIncome": "-88245000", "nonInterestIncome": "None", "operatingExpenses": "393773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12888000", "sellingGeneralAndAdministrative": "176197000", "netIncomeFromContinuingOperations": "-410162000" }, "balance": { "goodwill": "None", "inventory": "12078000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1740822000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1108458000", "totalLiabilities": "1206519000", "otherCurrentAssets": "25940000", "totalCurrentAssets": "135702000", "currentLongTermDebt": "921584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605120000", "currentAccountsPayable": "25239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577112000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "534303000", "capitalLeaseObligations": "21830000", "otherCurrentLiabilities": "1023425000", "totalCurrentLiabilities": "1023425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183094000", "cashAndShortTermInvestments": "97684000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-410162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5673000", "operatingCashflow": "-351702000", "capitalExpenditures": "417624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "531238000", "cashflowFromInvestment": "-417624000", "stockBasedCompensation": "42679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14510000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 13432000, "gross_profit": -13432000, "ebit": -561801000, "ebitda": -548369000, "pretax_income": -629115000, "tax_provision": -48000, "net_income": -629067000, "net_income_to_common": -629067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300384000, "total_current_assets": 355275000, "total_assets": 1583172000, "short_term_debt": 918000, "long_term_debt": 833542000, "total_debt": 834460000, "total_liabilities": 1198987000, "total_equity": 384185000, "shares_outstanding": 89310996, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -187077000, "capital_expenditure": 72302000, "free_cash_flow": -114775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331979, "ticker_id": 3693, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-561801000", "ebitda": "-548369000", "netIncome": "-629067000", "grossProfit": "-13432000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "13432000", "interestIncome": "67314000", "incomeBeforeTax": "-629115000", "interestExpense": "67314000", "operatingIncome": "-338412000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "324980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13432000", "sellingGeneralAndAdministrative": "12763000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15337000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1583172000", "longTermDebt": "833542000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698296000", "totalLiabilities": "1198987000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "355275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227897000", "currentAccountsPayable": "16806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1211686000", "shortLongTermDebtTotal": "851448000", "totalShareholderEquity": "384185000", "capitalLeaseObligations": "17906000", "otherCurrentLiabilities": "102947000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1078316000", "cashAndShortTermInvestments": "300384000", "commonStockSharesOutstanding": "89310996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-629067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7255000", "operatingCashflow": "-187077000", "capitalExpenditures": "72302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "745762000", "cashflowFromInvestment": "-276247000", "stockBasedCompensation": "91609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "773763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 13432000, "gross_profit": -13432000, "research_and_development": null, "selling_general_admin": 12763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -561801000, "depreciation_amortisation": 13432000, "ebitda": -548369000, "interest_expense": 67314000, "interest_income": null, "other_non_operating": null, "pretax_income": -629115000, "tax_provision": -48000, "effective_tax_rate": null, "net_income": -629067000, "net_income_continuing_ops": null, "net_income_to_common": -629067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300384000, "short_term_investments": null, "net_receivables": null, "inventory": 15337000, "other_current_assets": null, "total_current_assets": 355275000, "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": 1227897000, "total_assets": 1583172000, "short_term_debt": 918000, "accounts_payable": 16806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120671000, "long_term_debt": 833542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1078316000, "total_liabilities": 1198987000, "total_debt": 834460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698296000, "total_equity": 384185000, "shares_outstanding": 89310996, "operating_cash_flow": -187077000, "stock_based_compensation": 91609, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 745762000, "free_cash_flow": -114775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-561801000", "ebitda": "-548369000", "netIncome": "-629067000", "grossProfit": "-13432000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "13432000", "interestIncome": "67314000", "incomeBeforeTax": "-629115000", "interestExpense": "67314000", "operatingIncome": "-338412000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-48000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "324980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13432000", "sellingGeneralAndAdministrative": "12763000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15337000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1583172000", "longTermDebt": "833542000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698296000", "totalLiabilities": "1198987000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "355275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227897000", "currentAccountsPayable": "16806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1211686000", "shortLongTermDebtTotal": "851448000", "totalShareholderEquity": "384185000", "capitalLeaseObligations": "17906000", "otherCurrentLiabilities": "102947000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1078316000", "cashAndShortTermInvestments": "300384000", "commonStockSharesOutstanding": "89310996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-629067000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7255000", "operatingCashflow": "-187077000", "capitalExpenditures": "72302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "745762000", "cashflowFromInvestment": "-276247000", "stockBasedCompensation": "91609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "773763000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 21018000, "gross_profit": -21018000, "ebit": -93673000, "ebitda": -72655000, "pretax_income": -93673000, "tax_provision": 914318, "net_income": -93673000, "net_income_to_common": -93673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267816, "total_current_assets": 16213000, "total_assets": 711581000, "short_term_debt": 8657924, "long_term_debt": null, "total_debt": 8657924, "total_liabilities": 372560000, "total_equity": 339021000, "shares_outstanding": 44439928, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3843633, "capital_expenditure": 3, "free_cash_flow": -3843630, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331984, "ticker_id": 3693, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93673000", "ebitda": "-72655000", "netIncome": "-93673000", "grossProfit": "-21018000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21018000", "interestIncome": "4415456", "incomeBeforeTax": "-93673000", "interestExpense": "0", "operatingIncome": "-94474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "914318", "reportedCurrency": "USD", "netInterestIncome": "4415456", "nonInterestIncome": "None", "operatingExpenses": "73456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21018000", "sellingGeneralAndAdministrative": "12763000", "netIncomeFromContinuingOperations": "-32180557" }, "balance": { "goodwill": "None", "inventory": "16213000", "commonStock": "63520273", "currentDebt": "None", "investments": "None", "totalAssets": "711581000", "longTermDebt": "None", "shortTermDebt": "8657924", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55583422", "totalLiabilities": "372560000", "otherCurrentAssets": "-16116399", "totalCurrentAssets": "16213000", "currentLongTermDebt": "7509924", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695368000", "currentAccountsPayable": "3235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695368000", "shortLongTermDebtTotal": "14177924", "totalShareholderEquity": "339021000", "capitalLeaseObligations": "6668000", "otherCurrentLiabilities": "3700698", "totalCurrentLiabilities": "17902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "354658000", "cashAndShortTermInvestments": "267816", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32180557", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2198000", "operatingCashflow": "-3843633", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227564156", "cashflowFromInvestment": "231575349", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230129156", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 21018000, "gross_profit": -21018000, "research_and_development": null, "selling_general_admin": 12763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93673000, "depreciation_amortisation": 21018000, "ebitda": -72655000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -93673000, "tax_provision": 914318, "effective_tax_rate": null, "net_income": -93673000, "net_income_continuing_ops": -32180557, "net_income_to_common": -93673000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267816, "short_term_investments": null, "net_receivables": null, "inventory": 16213000, "other_current_assets": null, "total_current_assets": 16213000, "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": 695368000, "total_assets": 711581000, "short_term_debt": 8657924, "accounts_payable": 3235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17902000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 354658000, "total_liabilities": 372560000, "total_debt": 8657924, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55583422, "total_equity": 339021000, "shares_outstanding": 44439928, "operating_cash_flow": -3843633, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": 231575349, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -227564156, "free_cash_flow": -3843630, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93673000", "ebitda": "-72655000", "netIncome": "-93673000", "grossProfit": "-21018000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "21018000", "interestIncome": "4415456", "incomeBeforeTax": "-93673000", "interestExpense": "0", "operatingIncome": "-94474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "914318", "reportedCurrency": "USD", "netInterestIncome": "4415456", "nonInterestIncome": "None", "operatingExpenses": "73456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21018000", "sellingGeneralAndAdministrative": "12763000", "netIncomeFromContinuingOperations": "-32180557" }, "balance": { "goodwill": "None", "inventory": "16213000", "commonStock": "63520273", "currentDebt": "None", "investments": "None", "totalAssets": "711581000", "longTermDebt": "None", "shortTermDebt": "8657924", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55583422", "totalLiabilities": "372560000", "otherCurrentAssets": "-16116399", "totalCurrentAssets": "16213000", "currentLongTermDebt": "7509924", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695368000", "currentAccountsPayable": "3235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "695368000", "shortLongTermDebtTotal": "14177924", "totalShareholderEquity": "339021000", "capitalLeaseObligations": "6668000", "otherCurrentLiabilities": "3700698", "totalCurrentLiabilities": "17902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "354658000", "cashAndShortTermInvestments": "267816", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32180557", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2198000", "operatingCashflow": "-3843633", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-227564156", "cashflowFromInvestment": "231575349", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-230129156", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21018000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -6156350, "ebitda": -6150199, "pretax_income": -1833879, "tax_provision": 757069, "net_income": -2590948, "net_income_to_common": -2590948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100256, "total_current_assets": 188468, "total_assets": 290906765, "short_term_debt": 1779730, "long_term_debt": null, "total_debt": 1779730, "total_liabilities": 18885023, "total_equity": 272021742, "shares_outstanding": 35937500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1714430, "capital_expenditure": 0, "free_cash_flow": -1714430, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331989, "ticker_id": 3693, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6156350", "ebitda": "-6150199", "netIncome": "-2590948", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "3989061", "incomeBeforeTax": "-1833879", "interestExpense": "None", "operatingIncome": "-6150199", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "757069", "reportedCurrency": "USD", "netInterestIncome": "3989061", "nonInterestIncome": "None", "operatingExpenses": "6150199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6150", "sellingGeneralAndAdministrative": "12807000", "netIncomeFromContinuingOperations": "-2590948" }, "balance": { "goodwill": "None", "inventory": "17211000", "commonStock": "290347727", "currentDebt": "None", "investments": "None", "totalAssets": "290906765", "longTermDebt": "None", "shortTermDebt": "1779730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18325985", "totalLiabilities": "18885023", "otherCurrentAssets": "88212", "totalCurrentAssets": "188468", "currentLongTermDebt": "1779730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290718297", "currentAccountsPayable": "1662602", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "697821000", "shortLongTermDebtTotal": "1779730", "totalShareholderEquity": "272021742", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7259031", "totalCurrentLiabilities": "6735773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12149250", "cashAndShortTermInvestments": "100256", "commonStockSharesOutstanding": "35937500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2590948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1714430", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705000", "cashflowFromInvestment": "786918", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 12807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6156350, "depreciation_amortisation": 6150, "ebitda": -6150199, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1833879, "tax_provision": 757069, "effective_tax_rate": null, "net_income": -2590948, "net_income_continuing_ops": -2590948, "net_income_to_common": -2590948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100256, "short_term_investments": null, "net_receivables": null, "inventory": 17211000, "other_current_assets": null, "total_current_assets": 188468, "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": 290718297, "total_assets": 290906765, "short_term_debt": 1779730, "accounts_payable": 1662602, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6735773, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12149250, "total_liabilities": 18885023, "total_debt": 1779730, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18325985, "total_equity": 272021742, "shares_outstanding": 35937500, "operating_cash_flow": -1714430, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 786918, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 705000, "free_cash_flow": -1714430, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6156350", "ebitda": "-6150199", "netIncome": "-2590948", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "3989061", "incomeBeforeTax": "-1833879", "interestExpense": "None", "operatingIncome": "-6150199", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "757069", "reportedCurrency": "USD", "netInterestIncome": "3989061", "nonInterestIncome": "None", "operatingExpenses": "6150199", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6150", "sellingGeneralAndAdministrative": "12807000", "netIncomeFromContinuingOperations": "-2590948" }, "balance": { "goodwill": "None", "inventory": "17211000", "commonStock": "290347727", "currentDebt": "None", "investments": "None", "totalAssets": "290906765", "longTermDebt": "None", "shortTermDebt": "1779730", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18325985", "totalLiabilities": "18885023", "otherCurrentAssets": "88212", "totalCurrentAssets": "188468", "currentLongTermDebt": "1779730", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290718297", "currentAccountsPayable": "1662602", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "697821000", "shortLongTermDebtTotal": "1779730", "totalShareholderEquity": "272021742", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7259031", "totalCurrentLiabilities": "6735773", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12149250", "cashAndShortTermInvestments": "100256", "commonStockSharesOutstanding": "35937500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100256", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2590948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1714430", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "705000", "cashflowFromInvestment": "786918", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1684502, "ebitda": -1682816, "pretax_income": 4273078, "tax_provision": -1682, "net_income": 4273078, "net_income_to_common": 4273078, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322768, "total_current_assets": 844646, "total_assets": 288439429, "short_term_debt": 956115, "long_term_debt": null, "total_debt": 956115, "total_liabilities": 13878865, "total_equity": 274560564, "shares_outstanding": 35937500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2007824, "capital_expenditure": 4, "free_cash_flow": -2007820, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331994, "ticker_id": 3693, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1684502", "ebitda": "-1682816", "netIncome": "4273078", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "16153", "incomeBeforeTax": "4273078", "interestExpense": "None", "operatingIncome": "-1682816", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1682", "reportedCurrency": "USD", "netInterestIncome": "16153", "nonInterestIncome": "None", "operatingExpenses": "1682816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682", "sellingGeneralAndAdministrative": "1682816", "netIncomeFromContinuingOperations": "4273078" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287500719", "currentDebt": "None", "investments": "None", "totalAssets": "288439429", "longTermDebt": "None", "shortTermDebt": "956115", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12940155", "totalLiabilities": "13878865", "otherCurrentAssets": "521878", "totalCurrentAssets": "844646", "currentLongTermDebt": "956115", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287594783", "currentAccountsPayable": "275500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "956115", "totalShareholderEquity": "274560564", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275500", "totalCurrentLiabilities": "1231615", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12647250", "cashAndShortTermInvestments": "322768", "commonStockSharesOutstanding": "35937500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "322768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4273078", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2007824", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289821578", "cashflowFromInvestment": "-287500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1682816, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1684502, "depreciation_amortisation": 1682, "ebitda": -1682816, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 4273078, "tax_provision": -1682, "effective_tax_rate": null, "net_income": 4273078, "net_income_continuing_ops": 4273078, "net_income_to_common": 4273078, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322768, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 844646, "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": 287594783, "total_assets": 288439429, "short_term_debt": 956115, "accounts_payable": 275500, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1231615, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12647250, "total_liabilities": 13878865, "total_debt": 956115, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12940155, "total_equity": 274560564, "shares_outstanding": 35937500, "operating_cash_flow": -2007824, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -287500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 289821578, "free_cash_flow": -2007820, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1684502", "ebitda": "-1682816", "netIncome": "4273078", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "16153", "incomeBeforeTax": "4273078", "interestExpense": "None", "operatingIncome": "-1682816", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1682", "reportedCurrency": "USD", "netInterestIncome": "16153", "nonInterestIncome": "None", "operatingExpenses": "1682816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682", "sellingGeneralAndAdministrative": "1682816", "netIncomeFromContinuingOperations": "4273078" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "287500719", "currentDebt": "None", "investments": "None", "totalAssets": "288439429", "longTermDebt": "None", "shortTermDebt": "956115", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12940155", "totalLiabilities": "13878865", "otherCurrentAssets": "521878", "totalCurrentAssets": "844646", "currentLongTermDebt": "956115", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287594783", "currentAccountsPayable": "275500", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "956115", "totalShareholderEquity": "274560564", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "275500", "totalCurrentLiabilities": "1231615", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12647250", "cashAndShortTermInvestments": "322768", "commonStockSharesOutstanding": "35937500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "322768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4273078", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2007824", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289821578", "cashflowFromInvestment": "-287500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -6628, "ebitda": -1660, "pretax_income": -1657, "tax_provision": null, "net_income": -1657, "net_income_to_common": -1657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9014, "total_current_assets": 304223, "total_assets": 304223, "short_term_debt": 43626, "long_term_debt": null, "total_debt": 43626, "total_liabilities": 280880, "total_equity": 23343, "shares_outstanding": 2812500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -537, "capital_expenditure": 3, "free_cash_flow": -534, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331998, "ticker_id": 3693, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1660", "netIncome": "-1657", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1657", "interestExpense": "None", "operatingIncome": "-6628", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6628", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "304223", "longTermDebt": "None", "shortTermDebt": "43626", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1657", "totalLiabilities": "280880", "otherCurrentAssets": "295209", "totalCurrentAssets": "304223", "currentLongTermDebt": "43626", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295209", "currentAccountsPayable": "237254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43626", "totalShareholderEquity": "23343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237254", "totalCurrentLiabilities": "280880", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "9014", "commonStockSharesOutstanding": "2812500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9551", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6628, "depreciation_amortisation": 6628, "ebitda": -1660, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1657, "tax_provision": null, "effective_tax_rate": null, "net_income": -1657, "net_income_continuing_ops": null, "net_income_to_common": -1657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9014, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 304223, "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": 295209, "total_assets": 304223, "short_term_debt": 43626, "accounts_payable": 237254, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280880, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 280880, "total_debt": 43626, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1657, "total_equity": 23343, "shares_outstanding": 2812500, "operating_cash_flow": -537, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9551, "free_cash_flow": -534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1660", "netIncome": "-1657", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1657", "interestExpense": "None", "operatingIncome": "-6628", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6628", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6628", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "304223", "longTermDebt": "None", "shortTermDebt": "43626", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1657", "totalLiabilities": "280880", "otherCurrentAssets": "295209", "totalCurrentAssets": "304223", "currentLongTermDebt": "43626", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295209", "currentAccountsPayable": "237254", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43626", "totalShareholderEquity": "23343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "237254", "totalCurrentLiabilities": "280880", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "9014", "commonStockSharesOutstanding": "2812500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1657", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9551", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331971, "ticker_id": 3693, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162358000", "ebitda": "-158047000", "netIncome": "-197026000", "grossProfit": "-66762000", "depreciation": "None", "totalRevenue": "1271000", "costOfRevenue": "68033000", "interestIncome": "None", "incomeBeforeTax": "-197026000", "interestExpense": "34115000", "operatingIncome": "-118754000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34668000", "nonInterestIncome": "None", "operatingExpenses": "51992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4311000", "sellingGeneralAndAdministrative": "48050000", "netIncomeFromContinuingOperations": "-197026000" }, "balance": { "goodwill": "None", "inventory": "6306000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1729882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1305484000", "totalLiabilities": "1308019000", "otherCurrentAssets": "24997000", "totalCurrentAssets": "85013000", "currentLongTermDebt": "956252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644869000", "currentAccountsPayable": "37657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "421863000", "capitalLeaseObligations": "23249000", "otherCurrentLiabilities": "1077810000", "totalCurrentLiabilities": "1077810000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230209000", "cashAndShortTermInvestments": "52168000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2934000", "operatingCashflow": "-82427000", "capitalExpenditures": "21050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57961000", "cashflowFromInvestment": "-21050000", "stockBasedCompensation": "15026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "research_and_development": null, "selling_general_admin": 48050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162358000, "depreciation_amortisation": 4311000, "ebitda": -158047000, "interest_expense": 34115000, "interest_income": null, "other_non_operating": null, "pretax_income": -197026000, "tax_provision": null, "effective_tax_rate": null, "net_income": -197026000, "net_income_continuing_ops": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52168000, "short_term_investments": null, "net_receivables": 1542000, "inventory": 6306000, "other_current_assets": null, "total_current_assets": 85013000, "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": 1644869000, "total_assets": 1729882000, "short_term_debt": null, "accounts_payable": 37657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1077810000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230209000, "total_liabilities": 1308019000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1305484000, "total_equity": 421863000, "shares_outstanding": 98179703, "operating_cash_flow": -82427000, "stock_based_compensation": 15026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57961000, "free_cash_flow": -61377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162358000", "ebitda": "-158047000", "netIncome": "-197026000", "grossProfit": "-66762000", "depreciation": "None", "totalRevenue": "1271000", "costOfRevenue": "68033000", "interestIncome": "None", "incomeBeforeTax": "-197026000", "interestExpense": "34115000", "operatingIncome": "-118754000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-34668000", "nonInterestIncome": "None", "operatingExpenses": "51992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4311000", "sellingGeneralAndAdministrative": "48050000", "netIncomeFromContinuingOperations": "-197026000" }, "balance": { "goodwill": "None", "inventory": "6306000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1729882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1305484000", "totalLiabilities": "1308019000", "otherCurrentAssets": "24997000", "totalCurrentAssets": "85013000", "currentLongTermDebt": "956252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1644869000", "currentAccountsPayable": "37657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "421863000", "capitalLeaseObligations": "23249000", "otherCurrentLiabilities": "1077810000", "totalCurrentLiabilities": "1077810000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "230209000", "cashAndShortTermInvestments": "52168000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197026000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2934000", "operatingCashflow": "-82427000", "capitalExpenditures": "21050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57961000", "cashflowFromInvestment": "-21050000", "stockBasedCompensation": "15026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4311000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331972, "ticker_id": 3693, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50623000", "ebitda": "-48423000", "netIncome": "-62174000", "grossProfit": "-4652000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4652000", "interestIncome": "25216000", "incomeBeforeTax": "-75839000", "interestExpense": "25216000", "operatingIncome": "-100216000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13665000", "reportedCurrency": "USD", "netInterestIncome": "-25216000", "nonInterestIncome": "None", "operatingExpenses": "95564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "41828000", "netIncomeFromContinuingOperations": "-62174000" }, "balance": { "goodwill": "None", "inventory": "12078000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1740822000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1108458000", "totalLiabilities": "1206519000", "otherCurrentAssets": "25940000", "totalCurrentAssets": "135702000", "currentLongTermDebt": "921584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605120000", "currentAccountsPayable": "25239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577112000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "534303000", "capitalLeaseObligations": "21830000", "otherCurrentLiabilities": "1023425000", "totalCurrentLiabilities": "1023425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183094000", "cashAndShortTermInvestments": "97684000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-911000", "operatingCashflow": "-98128000", "capitalExpenditures": "94531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248714000", "cashflowFromInvestment": "-94531000", "stockBasedCompensation": "12663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3822000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "research_and_development": null, "selling_general_admin": 41828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50623000, "depreciation_amortisation": 2200000, "ebitda": -48423000, "interest_expense": 25216000, "interest_income": null, "other_non_operating": null, "pretax_income": -75839000, "tax_provision": -13665000, "effective_tax_rate": null, "net_income": -62174000, "net_income_continuing_ops": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97684000, "short_term_investments": null, "net_receivables": null, "inventory": 12078000, "other_current_assets": null, "total_current_assets": 135702000, "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": 1605120000, "total_assets": 1740822000, "short_term_debt": 0, "accounts_payable": 25239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023425000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183094000, "total_liabilities": 1206519000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1108458000, "total_equity": 534303000, "shares_outstanding": 98179703, "operating_cash_flow": -98128000, "stock_based_compensation": 12663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 248714000, "free_cash_flow": -3597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50623000", "ebitda": "-48423000", "netIncome": "-62174000", "grossProfit": "-4652000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4652000", "interestIncome": "25216000", "incomeBeforeTax": "-75839000", "interestExpense": "25216000", "operatingIncome": "-100216000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-13665000", "reportedCurrency": "USD", "netInterestIncome": "-25216000", "nonInterestIncome": "None", "operatingExpenses": "95564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4652000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "41828000", "netIncomeFromContinuingOperations": "-62174000" }, "balance": { "goodwill": "None", "inventory": "12078000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1740822000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1108458000", "totalLiabilities": "1206519000", "otherCurrentAssets": "25940000", "totalCurrentAssets": "135702000", "currentLongTermDebt": "921584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605120000", "currentAccountsPayable": "25239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577112000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "534303000", "capitalLeaseObligations": "21830000", "otherCurrentLiabilities": "1023425000", "totalCurrentLiabilities": "1023425000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183094000", "cashAndShortTermInvestments": "97684000", "commonStockSharesOutstanding": "98179703", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "97684000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-911000", "operatingCashflow": "-98128000", "capitalExpenditures": "94531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248714000", "cashflowFromInvestment": "-94531000", "stockBasedCompensation": "12663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "545000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3822000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3259000, "gross_profit": -3259000, "ebit": -82738000, "ebitda": -79063000, "pretax_income": -103748000, "tax_provision": 6630000, "net_income": -110378000, "net_income_to_common": -110378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41629000, "total_current_assets": 78019000, "total_assets": 1649634000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 1301551000, "total_equity": 348083000, "shares_outstanding": 91224345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -110626000, "capital_expenditure": 130111000, "free_cash_flow": 19485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331973, "ticker_id": 3693, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82738000", "ebitda": "-79063000", "netIncome": "-110378000", "grossProfit": "-3259000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3259000", "interestIncome": "21010000", "incomeBeforeTax": "-103748000", "interestExpense": "21010000", "operatingIncome": "-119383000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6630000", "reportedCurrency": "USD", "netInterestIncome": "-21010000", "nonInterestIncome": "None", "operatingExpenses": "116124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3675000", "sellingGeneralAndAdministrative": "36719000", "netIncomeFromContinuingOperations": "-110378000" }, "balance": { "goodwill": "None", "inventory": "25071000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1649634000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1046284000", "totalLiabilities": "1301551000", "otherCurrentAssets": "11319000", "totalCurrentAssets": "78019000", "currentLongTermDebt": "896571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1571615000", "currentAccountsPayable": "53330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1532539000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "348083000", "capitalLeaseObligations": "19924000", "otherCurrentLiabilities": "1061700000", "totalCurrentLiabilities": "1061700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239851000", "cashAndShortTermInvestments": "41629000", "commonStockSharesOutstanding": "91224345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1304000", "operatingCashflow": "-110626000", "capitalExpenditures": "130111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409000", "cashflowFromInvestment": "-130111000", "stockBasedCompensation": "13524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 3259000, "gross_profit": -3259000, "research_and_development": null, "selling_general_admin": 36719000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82738000, "depreciation_amortisation": 3675000, "ebitda": -79063000, "interest_expense": 21010000, "interest_income": null, "other_non_operating": null, "pretax_income": -103748000, "tax_provision": 6630000, "effective_tax_rate": null, "net_income": -110378000, "net_income_continuing_ops": -110378000, "net_income_to_common": -110378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41629000, "short_term_investments": null, "net_receivables": null, "inventory": 25071000, "other_current_assets": null, "total_current_assets": 78019000, "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": 1571615000, "total_assets": 1649634000, "short_term_debt": 0, "accounts_payable": 53330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1061700000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239851000, "total_liabilities": 1301551000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1046284000, "total_equity": 348083000, "shares_outstanding": 91224345, "operating_cash_flow": -110626000, "stock_based_compensation": 13524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -409000, "free_cash_flow": 19485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82738000", "ebitda": "-79063000", "netIncome": "-110378000", "grossProfit": "-3259000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3259000", "interestIncome": "21010000", "incomeBeforeTax": "-103748000", "interestExpense": "21010000", "operatingIncome": "-119383000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6630000", "reportedCurrency": "USD", "netInterestIncome": "-21010000", "nonInterestIncome": "None", "operatingExpenses": "116124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3675000", "sellingGeneralAndAdministrative": "36719000", "netIncomeFromContinuingOperations": "-110378000" }, "balance": { "goodwill": "None", "inventory": "25071000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1649634000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1046284000", "totalLiabilities": "1301551000", "otherCurrentAssets": "11319000", "totalCurrentAssets": "78019000", "currentLongTermDebt": "896571000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1571615000", "currentAccountsPayable": "53330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1532539000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "348083000", "capitalLeaseObligations": "19924000", "otherCurrentLiabilities": "1061700000", "totalCurrentLiabilities": "1061700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "239851000", "cashAndShortTermInvestments": "41629000", "commonStockSharesOutstanding": "91224345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1304000", "operatingCashflow": "-110626000", "capitalExpenditures": "130111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-409000", "cashflowFromInvestment": "-130111000", "stockBasedCompensation": "13524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3675000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3172000, "gross_profit": -3172000, "ebit": -99234000, "ebitda": -95648000, "pretax_income": -120243000, "tax_provision": 7823000, "net_income": -128066000, "net_income_to_common": -128066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247141000, "total_current_assets": 308244000, "total_assets": 1772038000, "short_term_debt": 876670000, "long_term_debt": 0, "total_debt": 876670000, "total_liabilities": 1326411000, "total_equity": 445627000, "shares_outstanding": 91224345, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -95013000, "capital_expenditure": 129678000, "free_cash_flow": 34665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331975, "ticker_id": 3693, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-99234000", "ebitda": "-95648000", "netIncome": "-128066000", "grossProfit": "-3172000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3172000", "interestIncome": "21009000", "incomeBeforeTax": "-120243000", "interestExpense": "21009000", "operatingIncome": "-128888000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7823000", "reportedCurrency": "USD", "netInterestIncome": "-21009000", "nonInterestIncome": "None", "operatingExpenses": "125716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3586000", "sellingGeneralAndAdministrative": "75318000", "netIncomeFromContinuingOperations": "-128066000" }, "balance": { "goodwill": "None", "inventory": "20488000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1772038000", "longTermDebt": "0", "shortTermDebt": "876670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-935906000", "totalLiabilities": "1326411000", "otherCurrentAssets": "40615000", "totalCurrentAssets": "308244000", "currentLongTermDebt": "875561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463794000", "currentAccountsPayable": "62158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1427039000", "shortLongTermDebtTotal": "894177000", "totalShareholderEquity": "445627000", "capitalLeaseObligations": "18616000", "otherCurrentLiabilities": "123611000", "totalCurrentLiabilities": "1062439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "263972000", "cashAndShortTermInvestments": "247141000", "commonStockSharesOutstanding": "91224345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3715000", "operatingCashflow": "-95013000", "capitalExpenditures": "129678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282969000", "cashflowFromInvestment": "-129678000", "stockBasedCompensation": "10427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 3172000, "gross_profit": -3172000, "research_and_development": null, "selling_general_admin": 75318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -99234000, "depreciation_amortisation": 3586000, "ebitda": -95648000, "interest_expense": 21009000, "interest_income": null, "other_non_operating": null, "pretax_income": -120243000, "tax_provision": 7823000, "effective_tax_rate": null, "net_income": -128066000, "net_income_continuing_ops": -128066000, "net_income_to_common": -128066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247141000, "short_term_investments": null, "net_receivables": null, "inventory": 20488000, "other_current_assets": null, "total_current_assets": 308244000, "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": 1463794000, "total_assets": 1772038000, "short_term_debt": 876670000, "accounts_payable": 62158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062439000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263972000, "total_liabilities": 1326411000, "total_debt": 876670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -935906000, "total_equity": 445627000, "shares_outstanding": 91224345, "operating_cash_flow": -95013000, "stock_based_compensation": 10427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282969000, "free_cash_flow": 34665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-99234000", "ebitda": "-95648000", "netIncome": "-128066000", "grossProfit": "-3172000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3172000", "interestIncome": "21009000", "incomeBeforeTax": "-120243000", "interestExpense": "21009000", "operatingIncome": "-128888000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7823000", "reportedCurrency": "USD", "netInterestIncome": "-21009000", "nonInterestIncome": "None", "operatingExpenses": "125716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3172000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3586000", "sellingGeneralAndAdministrative": "75318000", "netIncomeFromContinuingOperations": "-128066000" }, "balance": { "goodwill": "None", "inventory": "20488000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "1772038000", "longTermDebt": "0", "shortTermDebt": "876670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-935906000", "totalLiabilities": "1326411000", "otherCurrentAssets": "40615000", "totalCurrentAssets": "308244000", "currentLongTermDebt": "875561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463794000", "currentAccountsPayable": "62158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1427039000", "shortLongTermDebtTotal": "894177000", "totalShareholderEquity": "445627000", "capitalLeaseObligations": "18616000", "otherCurrentLiabilities": "123611000", "totalCurrentLiabilities": "1062439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "263972000", "cashAndShortTermInvestments": "247141000", "commonStockSharesOutstanding": "91224345", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "247141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-128066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3715000", "operatingCashflow": "-95013000", "capitalExpenditures": "129678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282969000", "cashflowFromInvestment": "-129678000", "stockBasedCompensation": "10427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "295000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3586000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3427000, "gross_profit": -3427000, "ebit": -77651000, "ebitda": -74224000, "pretax_income": -98661000, "tax_provision": 10883000, "net_income": -109544000, "net_income_to_common": -109544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188987000, "total_current_assets": 245069000, "total_assets": 1562192000, "short_term_debt": 1027000, "long_term_debt": 854552000, "total_debt": 855579000, "total_liabilities": 1281486000, "total_equity": 280706000, "shares_outstanding": 84436726, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -47935000, "capital_expenditure": 63304000, "free_cash_flow": 15369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331976, "ticker_id": 3693, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77651000", "ebitda": "-74224000", "netIncome": "-109544000", "grossProfit": "-3427000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3427000", "interestIncome": "21010000", "incomeBeforeTax": "-98661000", "interestExpense": "21010000", "operatingIncome": "-59796000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10883000", "reportedCurrency": "USD", "netInterestIncome": "-21010000", "nonInterestIncome": "None", "operatingExpenses": "56369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3427000", "sellingGeneralAndAdministrative": "22332000", "netIncomeFromContinuingOperations": "-109544000" }, "balance": { "goodwill": "None", "inventory": "15080000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1562192000", "longTermDebt": "854552000", "shortTermDebt": "1027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-807840000", "totalLiabilities": "1281486000", "otherCurrentAssets": "41002000", "totalCurrentAssets": "245069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1317123000", "currentAccountsPayable": "56086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1282636000", "shortLongTermDebtTotal": "872784000", "totalShareholderEquity": "280706000", "capitalLeaseObligations": "18232000", "otherCurrentLiabilities": "89816000", "totalCurrentLiabilities": "146929000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1134557000", "cashAndShortTermInvestments": "188987000", "commonStockSharesOutstanding": "84436726", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "188987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "257000", "operatingCashflow": "-47935000", "capitalExpenditures": "63304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000", "cashflowFromInvestment": "-63304000", "stockBasedCompensation": "6065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 3427000, "gross_profit": -3427000, "research_and_development": null, "selling_general_admin": 22332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77651000, "depreciation_amortisation": 3427000, "ebitda": -74224000, "interest_expense": 21010000, "interest_income": null, "other_non_operating": null, "pretax_income": -98661000, "tax_provision": 10883000, "effective_tax_rate": null, "net_income": -109544000, "net_income_continuing_ops": -109544000, "net_income_to_common": -109544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188987000, "short_term_investments": null, "net_receivables": null, "inventory": 15080000, "other_current_assets": null, "total_current_assets": 245069000, "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": 1317123000, "total_assets": 1562192000, "short_term_debt": 1027000, "accounts_payable": 56086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146929000, "long_term_debt": 854552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134557000, "total_liabilities": 1281486000, "total_debt": 855579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807840000, "total_equity": 280706000, "shares_outstanding": 84436726, "operating_cash_flow": -47935000, "stock_based_compensation": 6065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000, "free_cash_flow": 15369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77651000", "ebitda": "-74224000", "netIncome": "-109544000", "grossProfit": "-3427000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3427000", "interestIncome": "21010000", "incomeBeforeTax": "-98661000", "interestExpense": "21010000", "operatingIncome": "-59796000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10883000", "reportedCurrency": "USD", "netInterestIncome": "-21010000", "nonInterestIncome": "None", "operatingExpenses": "56369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3427000", "sellingGeneralAndAdministrative": "22332000", "netIncomeFromContinuingOperations": "-109544000" }, "balance": { "goodwill": "None", "inventory": "15080000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1562192000", "longTermDebt": "854552000", "shortTermDebt": "1027000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-807840000", "totalLiabilities": "1281486000", "otherCurrentAssets": "41002000", "totalCurrentAssets": "245069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1317123000", "currentAccountsPayable": "56086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1282636000", "shortLongTermDebtTotal": "872784000", "totalShareholderEquity": "280706000", "capitalLeaseObligations": "18232000", "otherCurrentLiabilities": "89816000", "totalCurrentLiabilities": "146929000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1134557000", "cashAndShortTermInvestments": "188987000", "commonStockSharesOutstanding": "84436726", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "188987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "257000", "operatingCashflow": "-47935000", "capitalExpenditures": "63304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000", "cashflowFromInvestment": "-63304000", "stockBasedCompensation": "6065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3427000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 18965998, "cost_of_revenue": 2878000, "gross_profit": -2878000, "ebit": -16483000, "ebitda": -13605000, "pretax_income": -35652000, "tax_provision": -19485000, "net_income": -16167000, "net_income_to_common": -16167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300384000, "total_current_assets": 355275000, "total_assets": 1583172000, "short_term_debt": 918000, "long_term_debt": 833542000, "total_debt": 834460000, "total_liabilities": 1198987000, "total_equity": 384185000, "shares_outstanding": 89310996, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -37537000, "capital_expenditure": 53728000, "free_cash_flow": 16191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331977, "ticker_id": 3693, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16483000", "ebitda": "-13605000", "netIncome": "-16167000", "grossProfit": "-2878000", "depreciation": "None", "totalRevenue": "18965998", "costOfRevenue": "2878000", "interestIncome": "19169000", "incomeBeforeTax": "-35652000", "interestExpense": "38344000", "operatingIncome": "-50764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-19485000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2878000", "sellingGeneralAndAdministrative": "47886000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15337000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1583172000", "longTermDebt": "833542000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698296000", "totalLiabilities": "1198987000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "355275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227897000", "currentAccountsPayable": "16806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1211686000", "shortLongTermDebtTotal": "851448000", "totalShareholderEquity": "384185000", "capitalLeaseObligations": "17906000", "otherCurrentLiabilities": "102947000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1078316000", "cashAndShortTermInvestments": "300384000", "commonStockSharesOutstanding": "89310996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "477000", "operatingCashflow": "-37537000", "capitalExpenditures": "53728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103344000", "cashflowFromInvestment": "-53519000", "stockBasedCompensation": "-30725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206121060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18965998, "cost_of_revenue": 2878000, "gross_profit": -2878000, "research_and_development": null, "selling_general_admin": 47886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16483000, "depreciation_amortisation": 2878000, "ebitda": -13605000, "interest_expense": 38344000, "interest_income": null, "other_non_operating": null, "pretax_income": -35652000, "tax_provision": -19485000, "effective_tax_rate": null, "net_income": -16167000, "net_income_continuing_ops": null, "net_income_to_common": -16167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300384000, "short_term_investments": null, "net_receivables": null, "inventory": 15337000, "other_current_assets": null, "total_current_assets": 355275000, "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": 1227897000, "total_assets": 1583172000, "short_term_debt": 918000, "accounts_payable": 16806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120671000, "long_term_debt": 833542000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1078316000, "total_liabilities": 1198987000, "total_debt": 834460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698296000, "total_equity": 384185000, "shares_outstanding": 89310996, "operating_cash_flow": -37537000, "stock_based_compensation": -30725, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103344000, "free_cash_flow": 16191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16483000", "ebitda": "-13605000", "netIncome": "-16167000", "grossProfit": "-2878000", "depreciation": "None", "totalRevenue": "18965998", "costOfRevenue": "2878000", "interestIncome": "19169000", "incomeBeforeTax": "-35652000", "interestExpense": "38344000", "operatingIncome": "-50764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-19485000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2878000", "sellingGeneralAndAdministrative": "47886000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15337000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1583172000", "longTermDebt": "833542000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-698296000", "totalLiabilities": "1198987000", "otherCurrentAssets": "39554000", "totalCurrentAssets": "355275000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1227897000", "currentAccountsPayable": "16806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1211686000", "shortLongTermDebtTotal": "851448000", "totalShareholderEquity": "384185000", "capitalLeaseObligations": "17906000", "otherCurrentLiabilities": "102947000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1078316000", "cashAndShortTermInvestments": "300384000", "commonStockSharesOutstanding": "89310996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16167000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "477000", "operatingCashflow": "-37537000", "capitalExpenditures": "53728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103344000", "cashflowFromInvestment": "-53519000", "stockBasedCompensation": "-30725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206121060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2878000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 2755000, "gross_profit": -2755000, "ebit": -235536000, "ebitda": -232781000, "pretax_income": -254705000, "tax_provision": 865000, "net_income": -255570000, "net_income_to_common": -255570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288232000, "total_current_assets": 344150000, "total_assets": 1473134000, "short_term_debt": 0, "long_term_debt": 814421000, "total_debt": 814421000, "total_liabilities": 1305635000, "total_equity": 167499000, "shares_outstanding": 62166298, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31689000, "capital_expenditure": 14443000, "free_cash_flow": -17246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331978, "ticker_id": 3693, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-235536000", "ebitda": "-232781000", "netIncome": "-255570000", "grossProfit": "-2755000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2755000", "interestIncome": "19169000", "incomeBeforeTax": "-254705000", "interestExpense": "19169000", "operatingIncome": "-54609000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "865000", "reportedCurrency": "USD", "netInterestIncome": "-19169000", "nonInterestIncome": "None", "operatingExpenses": "51854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2755000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "-255570000" }, "balance": { "goodwill": "None", "inventory": "15838000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1473134000", "longTermDebt": "814421000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682129000", "totalLiabilities": "1305635000", "otherCurrentAssets": "40080000", "totalCurrentAssets": "344150000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1128984000", "currentAccountsPayable": "22763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1111302000", "shortLongTermDebtTotal": "814421000", "totalShareholderEquity": "167499000", "capitalLeaseObligations": "17181000", "otherCurrentLiabilities": "73199000", "totalCurrentLiabilities": "98270000", "otherNonCurrentLiabilities": "16820000", "totalNonCurrentLiabilities": "1207365000", "cashAndShortTermInvestments": "288232000", "commonStockSharesOutstanding": "62166298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "288232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "740000", "operatingCashflow": "-31689000", "capitalExpenditures": "14443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "222452000", "cashflowFromInvestment": "-14443000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "206121060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 2755000, "gross_profit": -2755000, "research_and_development": null, "selling_general_admin": 26225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -235536000, "depreciation_amortisation": 2755000, "ebitda": -232781000, "interest_expense": 19169000, "interest_income": null, "other_non_operating": null, "pretax_income": -254705000, "tax_provision": 865000, "effective_tax_rate": null, "net_income": -255570000, "net_income_continuing_ops": -255570000, "net_income_to_common": -255570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288232000, "short_term_investments": null, "net_receivables": null, "inventory": 15838000, "other_current_assets": null, "total_current_assets": 344150000, "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": 1128984000, "total_assets": 1473134000, "short_term_debt": 0, "accounts_payable": 22763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98270000, "long_term_debt": 814421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1207365000, "total_liabilities": 1305635000, "total_debt": 814421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -682129000, "total_equity": 167499000, "shares_outstanding": 62166298, "operating_cash_flow": -31689000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 222452000, "free_cash_flow": -17246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-235536000", "ebitda": "-232781000", "netIncome": "-255570000", "grossProfit": "-2755000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2755000", "interestIncome": "19169000", "incomeBeforeTax": "-254705000", "interestExpense": "19169000", "operatingIncome": "-54609000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "865000", "reportedCurrency": "USD", "netInterestIncome": "-19169000", "nonInterestIncome": "None", "operatingExpenses": "51854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2755000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "-255570000" }, "balance": { "goodwill": "None", "inventory": "15838000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "1473134000", "longTermDebt": "814421000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682129000", "totalLiabilities": "1305635000", "otherCurrentAssets": "40080000", "totalCurrentAssets": "344150000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1128984000", "currentAccountsPayable": "22763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1111302000", "shortLongTermDebtTotal": "814421000", "totalShareholderEquity": "167499000", "capitalLeaseObligations": "17181000", "otherCurrentLiabilities": "73199000", "totalCurrentLiabilities": "98270000", "otherNonCurrentLiabilities": "16820000", "totalNonCurrentLiabilities": "1207365000", "cashAndShortTermInvestments": "288232000", "commonStockSharesOutstanding": "62166298", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "288232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-255570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "740000", "operatingCashflow": "-31689000", "capitalExpenditures": "14443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "222452000", "cashflowFromInvestment": "-14443000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "206121060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2755000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 2724000, "gross_profit": -2724000, "ebit": -141112000, "ebitda": -138388000, "pretax_income": -160287000, "tax_provision": 5149000, "net_income": -165436000, "net_income_to_common": -165436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112069000, "total_current_assets": 167092000, "total_assets": 1240911000, "short_term_debt": null, "long_term_debt": 790377000, "total_debt": 790377000, "total_liabilities": 1118864000, "total_equity": 122047000, "shares_outstanding": 60166269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -57745000, "capital_expenditure": 4131000, "free_cash_flow": -53614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331980, "ticker_id": 3693, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-141112000", "ebitda": "-138388000", "netIncome": "-165436000", "grossProfit": "-2724000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2724000", "interestIncome": "None", "incomeBeforeTax": "-160287000", "interestExpense": "19175000", "operatingIncome": "-62235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5149000", "reportedCurrency": "USD", "netInterestIncome": "-19175000", "nonInterestIncome": "None", "operatingExpenses": "59511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2724000", "sellingGeneralAndAdministrative": "33217000", "netIncomeFromContinuingOperations": "-165436000" }, "balance": { "goodwill": "None", "inventory": "16578000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1240911000", "longTermDebt": "790377000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-426559000", "totalLiabilities": "1118864000", "otherCurrentAssets": "38445000", "totalCurrentAssets": "167092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073819000", "currentAccountsPayable": "4760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "790377000", "totalShareholderEquity": "122047000", "capitalLeaseObligations": "5100000", "otherCurrentLiabilities": "54191000", "totalCurrentLiabilities": "61259000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "1057605000", "cashAndShortTermInvestments": "112069000", "commonStockSharesOutstanding": "60166269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165436", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "58000", "operatingCashflow": "-57745000", "capitalExpenditures": "4131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-4191000", "stockBasedCompensation": "22905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 2724000, "gross_profit": -2724000, "research_and_development": null, "selling_general_admin": 33217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -141112000, "depreciation_amortisation": 2724000, "ebitda": -138388000, "interest_expense": 19175000, "interest_income": null, "other_non_operating": null, "pretax_income": -160287000, "tax_provision": 5149000, "effective_tax_rate": null, "net_income": -165436000, "net_income_continuing_ops": -165436000, "net_income_to_common": -165436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112069000, "short_term_investments": null, "net_receivables": null, "inventory": 16578000, "other_current_assets": null, "total_current_assets": 167092000, "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": 1073819000, "total_assets": 1240911000, "short_term_debt": null, "accounts_payable": 4760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61259000, "long_term_debt": 790377000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1057605000, "total_liabilities": 1118864000, "total_debt": 790377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -426559000, "total_equity": 122047000, "shares_outstanding": 60166269, "operating_cash_flow": -57745000, "stock_based_compensation": 22905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -53614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-141112000", "ebitda": "-138388000", "netIncome": "-165436000", "grossProfit": "-2724000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "2724000", "interestIncome": "None", "incomeBeforeTax": "-160287000", "interestExpense": "19175000", "operatingIncome": "-62235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5149000", "reportedCurrency": "USD", "netInterestIncome": "-19175000", "nonInterestIncome": "None", "operatingExpenses": "59511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2724000", "sellingGeneralAndAdministrative": "33217000", "netIncomeFromContinuingOperations": "-165436000" }, "balance": { "goodwill": "None", "inventory": "16578000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1240911000", "longTermDebt": "790377000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-426559000", "totalLiabilities": "1118864000", "otherCurrentAssets": "38445000", "totalCurrentAssets": "167092000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073819000", "currentAccountsPayable": "4760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "790377000", "totalShareholderEquity": "122047000", "capitalLeaseObligations": "5100000", "otherCurrentLiabilities": "54191000", "totalCurrentLiabilities": "61259000", "otherNonCurrentLiabilities": "3800000", "totalNonCurrentLiabilities": "1057605000", "cashAndShortTermInvestments": "112069000", "commonStockSharesOutstanding": "60166269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165436", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "58000", "operatingCashflow": "-57745000", "capitalExpenditures": "4131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "-4191000", "stockBasedCompensation": "22905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2724000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 4004000, "gross_profit": -4004000, "ebit": -168670000, "ebitda": -164666000, "pretax_income": -178471000, "tax_provision": 13423000, "net_income": -191894000, "net_income_to_common": -191894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209100000, "total_current_assets": 229141000, "total_assets": 1295806000, "short_term_debt": null, "long_term_debt": 771202000, "total_debt": 771202000, "total_liabilities": 1031228000, "total_equity": 264578000, "shares_outstanding": 60166269, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -60106000, "capital_expenditure": 0, "free_cash_flow": -60106000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331981, "ticker_id": 3693, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168670000", "ebitda": "-164666000", "netIncome": "-191894000", "grossProfit": "-4004000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "4004000", "interestIncome": "None", "incomeBeforeTax": "-178471000", "interestExpense": "67314000", "operatingIncome": "-170804000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13423000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4004000", "sellingGeneralAndAdministrative": "135362000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "16637000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1295806000", "longTermDebt": "771202000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-261123000", "totalLiabilities": "1031228000", "otherCurrentAssets": "3404000", "totalCurrentAssets": "229141000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066665000", "currentAccountsPayable": "77985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771202000", "totalShareholderEquity": "264578000", "capitalLeaseObligations": "5356000", "otherCurrentLiabilities": "1462000", "totalCurrentLiabilities": "81755000", "otherNonCurrentLiabilities": "3894000", "totalNonCurrentLiabilities": "949473000", "cashAndShortTermInvestments": "209100000", "commonStockSharesOutstanding": "60166269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191894", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5980000", "operatingCashflow": "-60106000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419966000", "cashflowFromInvestment": "-204094000", "stockBasedCompensation": "46380", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4273", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 4004000, "gross_profit": -4004000, "research_and_development": null, "selling_general_admin": 135362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168670000, "depreciation_amortisation": 4004000, "ebitda": -164666000, "interest_expense": 67314000, "interest_income": null, "other_non_operating": null, "pretax_income": -178471000, "tax_provision": 13423000, "effective_tax_rate": null, "net_income": -191894000, "net_income_continuing_ops": null, "net_income_to_common": -191894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209100000, "short_term_investments": null, "net_receivables": null, "inventory": 16637000, "other_current_assets": null, "total_current_assets": 229141000, "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": 1066665000, "total_assets": 1295806000, "short_term_debt": null, "accounts_payable": 77985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81755000, "long_term_debt": 771202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949473000, "total_liabilities": 1031228000, "total_debt": 771202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261123000, "total_equity": 264578000, "shares_outstanding": 60166269, "operating_cash_flow": -60106000, "stock_based_compensation": 46380, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 419966000, "free_cash_flow": -60106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168670000", "ebitda": "-164666000", "netIncome": "-191894000", "grossProfit": "-4004000", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "4004000", "interestIncome": "None", "incomeBeforeTax": "-178471000", "interestExpense": "67314000", "operatingIncome": "-170804000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13423000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "166800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4004000", "sellingGeneralAndAdministrative": "135362000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "16637000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1295806000", "longTermDebt": "771202000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-261123000", "totalLiabilities": "1031228000", "otherCurrentAssets": "3404000", "totalCurrentAssets": "229141000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066665000", "currentAccountsPayable": "77985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "771202000", "totalShareholderEquity": "264578000", "capitalLeaseObligations": "5356000", "otherCurrentLiabilities": "1462000", "totalCurrentLiabilities": "81755000", "otherNonCurrentLiabilities": "3894000", "totalNonCurrentLiabilities": "949473000", "cashAndShortTermInvestments": "209100000", "commonStockSharesOutstanding": "60166269", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191894", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5980000", "operatingCashflow": "-60106000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "419966000", "cashflowFromInvestment": "-204094000", "stockBasedCompensation": "46380", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4273", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 17526000, "gross_profit": -17526000, "ebit": -25102000, "ebitda": -19848000, "pretax_income": -25102000, "tax_provision": 128775, "net_income": -25102000, "net_income_to_common": -25102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267816, "total_current_assets": 364417, "total_assets": 63922821, "short_term_debt": 7509924, "long_term_debt": null, "total_debt": 7509924, "total_liabilities": 55985970, "total_equity": 7936851, "shares_outstanding": 44439928, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1397676, "capital_expenditure": 0, "free_cash_flow": -1397676, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331982, "ticker_id": 3693, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25102000", "ebitda": "-19848000", "netIncome": "-25102000", "grossProfit": "-17526000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "17526000", "interestIncome": "574774", "incomeBeforeTax": "-25102000", "interestExpense": "None", "operatingIncome": "-26436000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128775", "reportedCurrency": "USD", "netInterestIncome": "574774", "nonInterestIncome": "None", "operatingExpenses": "8910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5254000", "sellingGeneralAndAdministrative": "3656000", "netIncomeFromContinuingOperations": "-28783283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "63520273", "currentDebt": "None", "investments": "None", "totalAssets": "63922821", "longTermDebt": "None", "shortTermDebt": "7509924", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55583422", "totalLiabilities": "55985970", "otherCurrentAssets": "96601", "totalCurrentAssets": "364417", "currentLongTermDebt": "7509924", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63558404", "currentAccountsPayable": "6953918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7509924", "totalShareholderEquity": "7936851", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4035714", "totalCurrentLiabilities": "16772220", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39213750", "cashAndShortTermInvestments": "267816", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28783283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1446", "operatingCashflow": "-1397676", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15481", "cashflowFromInvestment": "956042", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5254", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 17526000, "gross_profit": -17526000, "research_and_development": null, "selling_general_admin": 3656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25102000, "depreciation_amortisation": 5254000, "ebitda": -19848000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -25102000, "tax_provision": 128775, "effective_tax_rate": null, "net_income": -25102000, "net_income_continuing_ops": -28783283, "net_income_to_common": -25102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267816, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 364417, "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": 63558404, "total_assets": 63922821, "short_term_debt": 7509924, "accounts_payable": 6953918, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16772220, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39213750, "total_liabilities": 55985970, "total_debt": 7509924, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55583422, "total_equity": 7936851, "shares_outstanding": 44439928, "operating_cash_flow": -1397676, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 956042, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15481, "free_cash_flow": -1397676, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25102000", "ebitda": "-19848000", "netIncome": "-25102000", "grossProfit": "-17526000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "17526000", "interestIncome": "574774", "incomeBeforeTax": "-25102000", "interestExpense": "None", "operatingIncome": "-26436000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "128775", "reportedCurrency": "USD", "netInterestIncome": "574774", "nonInterestIncome": "None", "operatingExpenses": "8910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5254000", "sellingGeneralAndAdministrative": "3656000", "netIncomeFromContinuingOperations": "-28783283" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "63520273", "currentDebt": "None", "investments": "None", "totalAssets": "63922821", "longTermDebt": "None", "shortTermDebt": "7509924", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55583422", "totalLiabilities": "55985970", "otherCurrentAssets": "96601", "totalCurrentAssets": "364417", "currentLongTermDebt": "7509924", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63558404", "currentAccountsPayable": "6953918", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7509924", "totalShareholderEquity": "7936851", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4035714", "totalCurrentLiabilities": "16772220", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39213750", "cashAndShortTermInvestments": "267816", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "267816", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28783283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1446", "operatingCashflow": "-1397676", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15481", "cashflowFromInvestment": "956042", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5254", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5255000, "gross_profit": -5255000, "ebit": -23070000, "ebitda": -17815000, "pretax_income": -23070000, "tax_provision": 146980, "net_income": -23070000, "net_income_to_common": -23070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 709450, "total_current_assets": 955842, "total_assets": 64895514, "short_term_debt": 3773726, "long_term_debt": null, "total_debt": 3773726, "total_liabilities": 28175380, "total_equity": 36720134, "shares_outstanding": 44439928, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17427000, "capital_expenditure": 0, "free_cash_flow": -17427000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331983, "ticker_id": 3693, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23070000", "ebitda": "-17815000", "netIncome": "-23070000", "grossProfit": "-5255000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5255000", "interestIncome": "699906", "incomeBeforeTax": "-23070000", "interestExpense": "0", "operatingIncome": "-22535000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "146980", "reportedCurrency": "USD", "netInterestIncome": "699906", "nonInterestIncome": "None", "operatingExpenses": "17280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5255000", "sellingGeneralAndAdministrative": "3022000", "netIncomeFromContinuingOperations": "-10473375" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "63124274", "currentDebt": "None", "investments": "None", "totalAssets": "64895514", "longTermDebt": "None", "shortTermDebt": "3773726", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26404140", "totalLiabilities": "28175380", "otherCurrentAssets": "246392", "totalCurrentAssets": "955842", "currentLongTermDebt": "3773726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63939672", "currentAccountsPayable": "785543", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3773726", "totalShareholderEquity": "36720134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8461986", "totalCurrentLiabilities": "13021255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15154125", "cashAndShortTermInvestments": "709450", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "709450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "198000", "operatingCashflow": "-17427000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17427000", "cashflowFromInvestment": "24048096", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24008096", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 5255000, "gross_profit": -5255000, "research_and_development": null, "selling_general_admin": 3022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23070000, "depreciation_amortisation": 5255000, "ebitda": -17815000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -23070000, "tax_provision": 146980, "effective_tax_rate": null, "net_income": -23070000, "net_income_continuing_ops": -10473375, "net_income_to_common": -23070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 709450, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 955842, "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": 63939672, "total_assets": 64895514, "short_term_debt": 3773726, "accounts_payable": 785543, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13021255, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15154125, "total_liabilities": 28175380, "total_debt": 3773726, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26404140, "total_equity": 36720134, "shares_outstanding": 44439928, "operating_cash_flow": -17427000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24048096, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17427000, "free_cash_flow": -17427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23070000", "ebitda": "-17815000", "netIncome": "-23070000", "grossProfit": "-5255000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5255000", "interestIncome": "699906", "incomeBeforeTax": "-23070000", "interestExpense": "0", "operatingIncome": "-22535000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "146980", "reportedCurrency": "USD", "netInterestIncome": "699906", "nonInterestIncome": "None", "operatingExpenses": "17280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5255000", "sellingGeneralAndAdministrative": "3022000", "netIncomeFromContinuingOperations": "-10473375" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "63124274", "currentDebt": "None", "investments": "None", "totalAssets": "64895514", "longTermDebt": "None", "shortTermDebt": "3773726", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26404140", "totalLiabilities": "28175380", "otherCurrentAssets": "246392", "totalCurrentAssets": "955842", "currentLongTermDebt": "3773726", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63939672", "currentAccountsPayable": "785543", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3773726", "totalShareholderEquity": "36720134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8461986", "totalCurrentLiabilities": "13021255", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15154125", "cashAndShortTermInvestments": "709450", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "709450", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "198000", "operatingCashflow": "-17427000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17427000", "cashflowFromInvestment": "24048096", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24008096", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5255000", "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": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 5254000, "gross_profit": -5254000, "ebit": -22308000, "ebitda": -17054000, "pretax_income": -22308000, "tax_provision": 165042, "net_income": -22308000, "net_income_to_common": -22308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93605, "total_current_assets": 235665, "total_assets": 87523527, "short_term_debt": 2191039, "long_term_debt": null, "total_debt": 2191039, "total_liabilities": 103015366, "total_equity": -15491839, "shares_outstanding": 44439928, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17443000, "capital_expenditure": 0, "free_cash_flow": -17443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 331985, "ticker_id": 3693, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:45.208206+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22308000", "ebitda": "-17054000", "netIncome": "-22308000", "grossProfit": "-5254000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5254000", "interestIncome": "835915", "incomeBeforeTax": "-22308000", "interestExpense": "0", "operatingIncome": "-22315000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "165042", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "17061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5254000", "sellingGeneralAndAdministrative": "2948000", "netIncomeFromContinuingOperations": "-22308000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "87523527", "longTermDebt": "None", "shortTermDebt": "2191039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15492558", "totalLiabilities": "103015366", "otherCurrentAssets": "142060", "totalCurrentAssets": "235665", "currentLongTermDebt": "2191039", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87287862", "currentAccountsPayable": "2258295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2191039", "totalShareholderEquity": "-15491839", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6055058", "totalCurrentLiabilities": "10504392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92510974", "cashAndShortTermInvestments": "93605", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "307000", "operatingCashflow": "-17443000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17443000", "cashflowFromInvestment": "410151", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 5254000, "gross_profit": -5254000, "research_and_development": null, "selling_general_admin": 2948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22308000, "depreciation_amortisation": 5254000, "ebitda": -17054000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -22308000, "tax_provision": 165042, "effective_tax_rate": null, "net_income": -22308000, "net_income_continuing_ops": -22308000, "net_income_to_common": -22308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93605, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 235665, "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": 87287862, "total_assets": 87523527, "short_term_debt": 2191039, "accounts_payable": 2258295, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10504392, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92510974, "total_liabilities": 103015366, "total_debt": 2191039, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15492558, "total_equity": -15491839, "shares_outstanding": 44439928, "operating_cash_flow": -17443000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 410151, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17443000, "free_cash_flow": -17443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22308000", "ebitda": "-17054000", "netIncome": "-22308000", "grossProfit": "-5254000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "5254000", "interestIncome": "835915", "incomeBeforeTax": "-22308000", "interestExpense": "0", "operatingIncome": "-22315000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "165042", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "17061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5254000", "sellingGeneralAndAdministrative": "2948000", "netIncomeFromContinuingOperations": "-22308000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "719", "currentDebt": "None", "investments": "None", "totalAssets": "87523527", "longTermDebt": "None", "shortTermDebt": "2191039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15492558", "totalLiabilities": "103015366", "otherCurrentAssets": "142060", "totalCurrentAssets": "235665", "currentLongTermDebt": "2191039", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87287862", "currentAccountsPayable": "2258295", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2191039", "totalShareholderEquity": "-15491839", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6055058", "totalCurrentLiabilities": "10504392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92510974", "cashAndShortTermInvestments": "93605", "commonStockSharesOutstanding": "44439928", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "307000", "operatingCashflow": "-17443000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17443000", "cashflowFromInvestment": "410151", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5254000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }