{ "ticker": { "uuid": "b8d69213-b898-4af6-8acf-def32ff85bce", "symbol": "STEM", "name": "Stem Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/b8d69213-b898-4af6-8acf-def32ff85bce/", "api_url": "https://sharemaestro.com/factors/api/tickers/b8d69213-b898-4af6-8acf-def32ff85bce/" }, "ticker_metadata": { "id": 3804, "uuid": "b8d69213-b898-4af6-8acf-def32ff85bce", "symbol": "STEM", "name": "Stem Inc", "asset_type": "equity", "market_cap": 91450000, "stock_exchange_id": 3, "industry": "Utilities - Renewable", "sector": "Utilities", "description": "Stem, Inc. is an energy technology company in the United States. The company is headquartered in Millbrae, California.", "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": "b8d69213-b898-4af6-8acf-def32ff85bce", "symbol": "STEM", "name": "Stem Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/b8d69213-b898-4af6-8acf-def32ff85bce/", "api_url": "https://sharemaestro.com/factors/api/tickers/b8d69213-b898-4af6-8acf-def32ff85bce/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.89, "quality": 0.13, "momentum": 0.1, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.7, "market_cap": 65581215.7, "pe_ratio": 0.4559, "earnings_yield": 2.1932, "ebitda_to_ev": 0.618, "shareholder_yield": 0, "roe": -0.541, "piotroski_f_score": 6, "momentum_12_1": -0.1864, "volatility_252d": 1.1216 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:41.880550+00:00", "batch_id": "" }, "size": { "price_close": 7.7, "market_cap": 65581215.7, "market_cap_usd": 65581215.7, "enterprise_value": 347061215.7, "shares_outstanding": 8517041, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 0.4559, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.4293, "pcf_ratio": null, "pfcf_ratio": -20.649, "ev_ebitda": 1.6181, "ev_ebit": 2.0868, "ev_sales": 2.272, "ev_fcf": -109.2762, "earnings_yield": 2.1932, "fcf_yield": -0.0092, "price_to_sales": 0.4293, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": 0.618, "sales_yield": 0.4401 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3632, "operating_margin": 1.0888, "net_margin": 0.9416, "ebitda_margin": 1.4041, "fcf_margin": -0.0208, "roe": -0.541, "roa": 0.5103, "roic": 10.6182, "roc_greenblatt": null, "asset_turnover": 0.5419, "cash_conversion": -0.0221, "accruals_ratio": 0.5457, "sbc_to_revenue": 0.052, "piotroski_f_score": 6, "altman_z_score": -4.9953, "earnings_stability_5y": 2.7046, "revenue_stability_5y": 0.8859, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1968, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.0602, "net_debt_to_ebitda": 1.3124, "debt_to_assets": 1.1284, "interest_coverage": 6.1592, "current_ratio": 0.8423, "quick_ratio": 0.786, "net_debt": 281480000, "local_beta": 0.0057, "volatility_252d": 1.1216, "volatility_60d": 1.9355, "max_drawdown_12m": -0.6767, "risk_adjusted_momentum": -0.1661 }, "growth": { "revenue_growth_1y": 0.0074, "revenue_growth_3y_cagr": -0.2449, "revenue_growth_5y_cagr": 0.339, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.0074, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1594, "price_return_3m": -0.3642, "price_return_6m": -0.5792, "price_return_9m": -0.4492, "price_return_12m": -0.316, "price_return_12m_ex1m": -0.1864, "momentum_6m": -0.5792, "momentum_12m": -0.316, "momentum_12_1": -0.1864, "distance_from_52w_high": -0.6767, "distance_from_52w_low": 0.1975, "relative_strength": -0.416 }, "raw_ttm": { "revenue_ttm": 152754000, "gross_profit_ttm": 55477000, "ebit_ttm": 166312000, "ebitda_ttm": 214483000, "net_income_ttm": 143836000, "eps_diluted_ttm": 16.888, "operating_cash_flow_ttm": -9992001, "capital_expenditure_ttm": 6816000, "fcf_ttm": -3176001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27002000, "cash_and_equivalents": 36586000, "total_current_assets": 85295000, "total_current_liabilities": 101267000, "net_ppe": null, "total_assets": 281880000, "total_debt": 318066000, "total_equity": -265881000, "net_working_capital": -35769000, "book_value_per_share": -31.2175, "retained_earnings": -1507672000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -383167000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 1, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 3, "rank_ev_ebit": 25, "rank_earnings_yield": 1, "rank_fcf_yield": 88, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 92, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 62, "rank_fcf_margin": 88, "rank_piotroski": 45, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 85 }, "composites": { "value_composite": 11, "quality_composite": 87, "momentum_composite": 90, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 1, "vc1_composite": 7, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3401, "os_score": 0.55, "value_percentile": 0.89, "quality_percentile": 0.13, "momentum_percentile": 0.1, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 55, "all_cap_buyback_rank": 32, "small_cap_core_rank": 20, "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": 4999, "ticker_id": 3804, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:41.880550+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.7, "market_cap": 65581215.7, "market_cap_usd": 65581215.7, "enterprise_value": 347061215.7, "shares_outstanding": 8517041, "fx_rate_to_usd": null, "pe_ratio": 0.45594438, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.42932569, "pcf_ratio": null, "pfcf_ratio": -20.64899089, "ev_ebitda": 1.61812925, "ev_ebit": 2.08680802, "ev_sales": 2.27202702, "ev_fcf": -109.27616701, "earnings_yield": 2.19324998, "fcf_yield": -0.00915113, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36317871, "operating_margin": 1.08875709, "net_margin": 0.94161855, "ebitda_margin": 1.40410726, "fcf_margin": -0.02079161, "roe": -0.54097886, "roa": 0.51027388, "roic": 10.61815454, "roc_greenblatt": null, "asset_turnover": 0.54191145, "cash_conversion": -0.02208071, "accruals_ratio": 0.54572159, "sbc_to_revenue": 0.05201828, "debt_to_equity": -2.06017354, "net_debt_to_ebitda": 1.31236508, "debt_to_assets": 1.12837378, "interest_coverage": 6.15924746, "current_ratio": 0.84227833, "quick_ratio": 0.78601124, "net_debt": 281480000, "revenue_growth_1y": 0.00743271, "revenue_growth_3y_cagr": -0.24491832, "revenue_growth_5y_cagr": 0.33898227, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": -4.99529795, "earnings_stability_5y": 2.704595, "revenue_stability_5y": 0.885874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15938865, "price_return_3m": -0.36416185, "price_return_6m": -0.57923497, "price_return_9m": -0.44921316, "price_return_12m": -0.31604193, "price_return_12m_ex1m": -0.18635637, "distance_from_52w_high": -0.67674223, "distance_from_52w_low": 0.19751166, "relative_strength": -0.41600551, "local_beta": 0.0057, "volatility_252d": 1.121649, "volatility_60d": 1.935467, "max_drawdown_12m": -0.67674223, "revenue_ttm": 152754000, "gross_profit_ttm": 55477000, "ebit_ttm": 166312000, "ebitda_ttm": 214483000, "net_income_ttm": 143836000, "eps_diluted_ttm": 16.88802484, "operating_cash_flow_ttm": -9992001, "capital_expenditure_ttm": 6816000, "fcf_ttm": -3176001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27002000, "cash_and_equivalents": 36586000, "total_current_assets": 85295000, "total_current_liabilities": 101267000, "net_ppe": null, "total_assets": 281880000, "total_debt": 318066000, "total_equity": -265881000, "net_working_capital": -35769000, "book_value_per_share": -31.217532, "retained_earnings": -1507672000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -383167000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 1, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 3, "rank_ev_ebit": 25, "rank_earnings_yield": 1, "rank_fcf_yield": 88, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 92, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 62, "rank_fcf_margin": 88, "rank_piotroski": 45, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 85, "value_composite": 11, "quality_composite": 87, "momentum_composite": 90, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 1, "vc1_composite": 7, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 55, "all_cap_buyback_rank": 32, "small_cap_core_rank": 20, "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": 7.7, "os": 0.55, "value": 0.89, "quality": 0.13, "momentum": 0.1, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 0.4559, "earnings_yield": 2.1932, "shareholder_yield": 0, "roe": -0.541, "momentum_12_1": -0.1864, "complete_fields": { "id": 4999, "ticker_id": 3804, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:41.880550+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.7, "market_cap": 65581215.7, "market_cap_usd": 65581215.7, "enterprise_value": 347061215.7, "shares_outstanding": 8517041, "fx_rate_to_usd": null, "pe_ratio": 0.45594438, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.42932569, "pcf_ratio": null, "pfcf_ratio": -20.64899089, "ev_ebitda": 1.61812925, "ev_ebit": 2.08680802, "ev_sales": 2.27202702, "ev_fcf": -109.27616701, "earnings_yield": 2.19324998, "fcf_yield": -0.00915113, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36317871, "operating_margin": 1.08875709, "net_margin": 0.94161855, "ebitda_margin": 1.40410726, "fcf_margin": -0.02079161, "roe": -0.54097886, "roa": 0.51027388, "roic": 10.61815454, "roc_greenblatt": null, "asset_turnover": 0.54191145, "cash_conversion": -0.02208071, "accruals_ratio": 0.54572159, "sbc_to_revenue": 0.05201828, "debt_to_equity": -2.06017354, "net_debt_to_ebitda": 1.31236508, "debt_to_assets": 1.12837378, "interest_coverage": 6.15924746, "current_ratio": 0.84227833, "quick_ratio": 0.78601124, "net_debt": 281480000, "revenue_growth_1y": 0.00743271, "revenue_growth_3y_cagr": -0.24491832, "revenue_growth_5y_cagr": 0.33898227, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": -4.99529795, "earnings_stability_5y": 2.704595, "revenue_stability_5y": 0.885874, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15938865, "price_return_3m": -0.36416185, "price_return_6m": -0.57923497, "price_return_9m": -0.44921316, "price_return_12m": -0.31604193, "price_return_12m_ex1m": -0.18635637, "distance_from_52w_high": -0.67674223, "distance_from_52w_low": 0.19751166, "relative_strength": -0.41600551, "local_beta": 0.0057, "volatility_252d": 1.121649, "volatility_60d": 1.935467, "max_drawdown_12m": -0.67674223, "revenue_ttm": 152754000, "gross_profit_ttm": 55477000, "ebit_ttm": 166312000, "ebitda_ttm": 214483000, "net_income_ttm": 143836000, "eps_diluted_ttm": 16.88802484, "operating_cash_flow_ttm": -9992001, "capital_expenditure_ttm": 6816000, "fcf_ttm": -3176001, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27002000, "cash_and_equivalents": 36586000, "total_current_assets": 85295000, "total_current_liabilities": 101267000, "net_ppe": null, "total_assets": 281880000, "total_debt": 318066000, "total_equity": -265881000, "net_working_capital": -35769000, "book_value_per_share": -31.217532, "retained_earnings": -1507672000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -383167000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 1, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 3, "rank_ev_ebit": 25, "rank_earnings_yield": 1, "rank_fcf_yield": 88, "rank_dividend_yield": 97, "rank_shareholder_yield": 97, "rank_total_yield": 97, "rank_roe": 92, "rank_roc": 50, "rank_roic": 1, "rank_gross_margin": 62, "rank_fcf_margin": 88, "rank_piotroski": 45, "rank_accruals": 100, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 85, "value_composite": 11, "quality_composite": 87, "momentum_composite": 90, "growth_composite": 76, "yield_composite": 98, "svqf_composite": 1, "vc1_composite": 7, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 55, "all_cap_buyback_rank": 32, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 156266000, "cost_of_revenue": 96310000, "gross_profit": 59956000, "ebit": 162230000, "ebitda": 207177000, "pretax_income": 138297000, "tax_provision": 536000, "net_income": 137761000, "net_income_to_common": 137761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48915000, "total_current_assets": 100091000, "total_assets": 308887000, "short_term_debt": 16789000, "long_term_debt": 312390000, "total_debt": 329179000, "total_liabilities": 557946000, "total_equity": -249059000, "shares_outstanding": 8489879, "goodwill_and_intangibles": 123028000 }, "cash_flow": { "operating_cash_flow": 6861000, "capital_expenditure": 6602000, "free_cash_flow": 13463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334579, "ticker_id": 3804, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162230000", "ebitda": "207177000", "netIncome": "137761000", "grossProfit": "59956000", "depreciation": "None", "totalRevenue": "156266000", "costOfRevenue": "96310000", "interestIncome": "None", "incomeBeforeTax": "138297000", "interestExpense": "23933000", "operatingIncome": "-55688000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "536000", "reportedCurrency": "USD", "netInterestIncome": "-23933000", "nonInterestIncome": "None", "operatingExpenses": "115644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44947000", "sellingGeneralAndAdministrative": "51632000", "netIncomeFromContinuingOperations": "137761000" }, "balance": { "goodwill": "None", "inventory": "4587000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "308887000", "longTermDebt": "312390000", "shortTermDebt": "16789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123028000", "reportedCurrency": "USD", "retainedEarnings": "-1488747000", "totalLiabilities": "557946000", "otherCurrentAssets": "8236000", "totalCurrentAssets": "100091000", "currentLongTermDebt": "None", "longTermInvestments": "2274000", "shortTermInvestments": "None", "currentNetReceivables": "38353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208796000", "currentAccountsPayable": "10310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368629000", "totalShareholderEquity": "-249059000", "capitalLeaseObligations": "12857000", "otherCurrentLiabilities": "39841000", "totalCurrentLiabilities": "110565000", "otherNonCurrentLiabilities": "30410000", "totalNonCurrentLiabilities": "447381000", "cashAndShortTermInvestments": "48915000", "commonStockSharesOutstanding": "8489879", "intangibleAssetsExcludingGoodwill": "123028000", "cashAndCashEquivalentsAtCarryingValue": "48915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6333000", "operatingCashflow": "6861000", "capitalExpenditures": "6602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7405000", "cashflowFromInvestment": "-6760000", "stockBasedCompensation": "10216000", "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": "44947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156266000, "cost_of_revenue": 96310000, "gross_profit": 59956000, "research_and_development": 35295000, "selling_general_admin": 51632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162230000, "depreciation_amortisation": 44947000, "ebitda": 207177000, "interest_expense": 23933000, "interest_income": null, "other_non_operating": null, "pretax_income": 138297000, "tax_provision": 536000, "effective_tax_rate": null, "net_income": 137761000, "net_income_continuing_ops": 137761000, "net_income_to_common": 137761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48915000, "short_term_investments": null, "net_receivables": 38353000, "inventory": 4587000, "other_current_assets": null, "total_current_assets": 100091000, "net_ppe": null, "goodwill": null, "intangible_assets": 123028000, "goodwill_and_intangibles": 123028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208796000, "total_assets": 308887000, "short_term_debt": 16789000, "accounts_payable": 10310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110565000, "long_term_debt": 312390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 447381000, "total_liabilities": 557946000, "total_debt": 329179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1488747000, "total_equity": -249059000, "shares_outstanding": 8489879, "operating_cash_flow": 6861000, "stock_based_compensation": 10216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6760000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7405000, "free_cash_flow": 13463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162230000", "ebitda": "207177000", "netIncome": "137761000", "grossProfit": "59956000", "depreciation": "None", "totalRevenue": "156266000", "costOfRevenue": "96310000", "interestIncome": "None", "incomeBeforeTax": "138297000", "interestExpense": "23933000", "operatingIncome": "-55688000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "536000", "reportedCurrency": "USD", "netInterestIncome": "-23933000", "nonInterestIncome": "None", "operatingExpenses": "115644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44947000", "sellingGeneralAndAdministrative": "51632000", "netIncomeFromContinuingOperations": "137761000" }, "balance": { "goodwill": "None", "inventory": "4587000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "308887000", "longTermDebt": "312390000", "shortTermDebt": "16789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123028000", "reportedCurrency": "USD", "retainedEarnings": "-1488747000", "totalLiabilities": "557946000", "otherCurrentAssets": "8236000", "totalCurrentAssets": "100091000", "currentLongTermDebt": "None", "longTermInvestments": "2274000", "shortTermInvestments": "None", "currentNetReceivables": "38353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208796000", "currentAccountsPayable": "10310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368629000", "totalShareholderEquity": "-249059000", "capitalLeaseObligations": "12857000", "otherCurrentLiabilities": "39841000", "totalCurrentLiabilities": "110565000", "otherNonCurrentLiabilities": "30410000", "totalNonCurrentLiabilities": "447381000", "cashAndShortTermInvestments": "48915000", "commonStockSharesOutstanding": "8489879", "intangibleAssetsExcludingGoodwill": "123028000", "cashAndCashEquivalentsAtCarryingValue": "48915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6333000", "operatingCashflow": "6861000", "capitalExpenditures": "6602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7405000", "cashflowFromInvestment": "-6760000", "stockBasedCompensation": "10216000", "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": "44947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 144584000, "cost_of_revenue": 155642000, "gross_profit": -11058000, "ebit": -834737000, "ebitda": -790401000, "pretax_income": -853682000, "tax_provision": 332000, "net_income": -854014000, "net_income_to_common": -854014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56299000, "total_current_assets": 136617000, "total_assets": 437359000, "short_term_debt": 2758000, "long_term_debt": 525922000, "total_debt": 528680000, "total_liabilities": 835192000, "total_equity": -398374000, "shares_outstanding": 8072127, "goodwill_and_intangibles": 143912000 }, "cash_flow": { "operating_cash_flow": -36650000, "capital_expenditure": 11767000, "free_cash_flow": -24883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334584, "ticker_id": 3804, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-834737000", "ebitda": "-790401000", "netIncome": "-854014000", "grossProfit": "-11058000", "depreciation": "None", "totalRevenue": "144584000", "costOfRevenue": "155642000", "interestIncome": "None", "incomeBeforeTax": "-853682000", "interestExpense": "18293000", "operatingIncome": "-839456000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "-18293000", "nonInterestIncome": "None", "operatingExpenses": "828398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51282000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44336000", "sellingGeneralAndAdministrative": "88071000", "netIncomeFromContinuingOperations": "-854014000" }, "balance": { "goodwill": "0", "inventory": "10920000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "437359000", "longTermDebt": "525922000", "shortTermDebt": "2758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "143912000", "reportedCurrency": "USD", "retainedEarnings": "-1626508000", "totalLiabilities": "835192000", "otherCurrentAssets": "10035000", "totalCurrentAssets": "136617000", "currentLongTermDebt": "None", "longTermInvestments": "2249000", "shortTermInvestments": "0", "currentNetReceivables": "59363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300742000", "currentAccountsPayable": "30147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "542016000", "totalShareholderEquity": "-398374000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "52640000", "totalCurrentLiabilities": "128800000", "otherNonCurrentLiabilities": "77031000", "totalNonCurrentLiabilities": "706392000", "cashAndShortTermInvestments": "56299000", "commonStockSharesOutstanding": "8072127", "intangibleAssetsExcludingGoodwill": "143912000", "cashAndCashEquivalentsAtCarryingValue": "56299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-854014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2766000", "operatingCashflow": "-36650000", "capitalExpenditures": "11767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8438000", "cashflowFromInvestment": "-3517000", "stockBasedCompensation": "18471000", "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": "44988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144584000, "cost_of_revenue": 155642000, "gross_profit": -11058000, "research_and_development": 51282000, "selling_general_admin": 88071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -834737000, "depreciation_amortisation": 44336000, "ebitda": -790401000, "interest_expense": 18293000, "interest_income": null, "other_non_operating": null, "pretax_income": -853682000, "tax_provision": 332000, "effective_tax_rate": null, "net_income": -854014000, "net_income_continuing_ops": -854014000, "net_income_to_common": -854014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56299000, "short_term_investments": 0, "net_receivables": 59363000, "inventory": 10920000, "other_current_assets": null, "total_current_assets": 136617000, "net_ppe": null, "goodwill": 0, "intangible_assets": 143912000, "goodwill_and_intangibles": 143912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300742000, "total_assets": 437359000, "short_term_debt": 2758000, "accounts_payable": 30147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128800000, "long_term_debt": 525922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 706392000, "total_liabilities": 835192000, "total_debt": 528680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1626508000, "total_equity": -398374000, "shares_outstanding": 8072127, "operating_cash_flow": -36650000, "stock_based_compensation": 18471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8438000, "free_cash_flow": -24883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-834737000", "ebitda": "-790401000", "netIncome": "-854014000", "grossProfit": "-11058000", "depreciation": "None", "totalRevenue": "144584000", "costOfRevenue": "155642000", "interestIncome": "None", "incomeBeforeTax": "-853682000", "interestExpense": "18293000", "operatingIncome": "-839456000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "-18293000", "nonInterestIncome": "None", "operatingExpenses": "828398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51282000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44336000", "sellingGeneralAndAdministrative": "88071000", "netIncomeFromContinuingOperations": "-854014000" }, "balance": { "goodwill": "0", "inventory": "10920000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "437359000", "longTermDebt": "525922000", "shortTermDebt": "2758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "143912000", "reportedCurrency": "USD", "retainedEarnings": "-1626508000", "totalLiabilities": "835192000", "otherCurrentAssets": "10035000", "totalCurrentAssets": "136617000", "currentLongTermDebt": "None", "longTermInvestments": "2249000", "shortTermInvestments": "0", "currentNetReceivables": "59363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300742000", "currentAccountsPayable": "30147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "542016000", "totalShareholderEquity": "-398374000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "52640000", "totalCurrentLiabilities": "128800000", "otherNonCurrentLiabilities": "77031000", "totalNonCurrentLiabilities": "706392000", "cashAndShortTermInvestments": "56299000", "commonStockSharesOutstanding": "8072127", "intangibleAssetsExcludingGoodwill": "143912000", "cashAndCashEquivalentsAtCarryingValue": "56299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-854014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2766000", "operatingCashflow": "-36650000", "capitalExpenditures": "11767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8438000", "cashflowFromInvestment": "-3517000", "stockBasedCompensation": "18471000", "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": "44988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 461515000, "cost_of_revenue": 457850000, "gross_profit": 3665000, "ebit": -125003000, "ebitda": -79169000, "pretax_income": -139980000, "tax_provision": 433000, "net_income": -140413000, "net_income_to_common": -140413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105375000, "total_current_assets": 472965000, "total_assets": 1356977000, "short_term_debt": 2950000, "long_term_debt": 523633000, "total_debt": 526583000, "total_liabilities": 930296000, "total_equity": 426196000, "shares_outstanding": 7779197, "goodwill_and_intangibles": 704351000 }, "cash_flow": { "operating_cash_flow": -207377000, "capital_expenditure": 18236000, "free_cash_flow": -189141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334589, "ticker_id": 3804, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-125003000", "ebitda": "-79169000", "netIncome": "-140413000", "grossProfit": "3665000", "depreciation": "None", "totalRevenue": "461515000", "costOfRevenue": "457850000", "interestIncome": "None", "incomeBeforeTax": "-139980000", "interestExpense": "14977000", "operatingIncome": "-179314000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "-12124000", "nonInterestIncome": "None", "operatingExpenses": "182979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56508000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45834000", "sellingGeneralAndAdministrative": "74915000", "netIncomeFromContinuingOperations": "-138001000" }, "balance": { "goodwill": "547205000", "inventory": "26665000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1356977000", "longTermDebt": "523633000", "shortTermDebt": "2950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157146000", "reportedCurrency": "USD", "retainedEarnings": "-772494000", "totalLiabilities": "930296000", "otherCurrentAssets": "29785000", "totalCurrentAssets": "472965000", "currentLongTermDebt": "None", "longTermInvestments": "2094000", "shortTermInvestments": "8219000", "currentNetReceivables": "302921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884012000", "currentAccountsPayable": "78277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "537038000", "totalShareholderEquity": "426196000", "capitalLeaseObligations": "13405000", "otherCurrentLiabilities": "115856000", "totalCurrentLiabilities": "251080000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "679216000", "cashAndShortTermInvestments": "105375000", "commonStockSharesOutstanding": "7779197", "intangibleAssetsExcludingGoodwill": "157146000", "cashAndCashEquivalentsAtCarryingValue": "105375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18291000", "operatingCashflow": "-207377000", "capitalExpenditures": "18236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90238000", "cashflowFromInvestment": "135727000", "stockBasedCompensation": "45109000", "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": "46275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461515000, "cost_of_revenue": 457850000, "gross_profit": 3665000, "research_and_development": 56508000, "selling_general_admin": 74915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -125003000, "depreciation_amortisation": 45834000, "ebitda": -79169000, "interest_expense": 14977000, "interest_income": null, "other_non_operating": null, "pretax_income": -139980000, "tax_provision": 433000, "effective_tax_rate": null, "net_income": -140413000, "net_income_continuing_ops": -138001000, "net_income_to_common": -140413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105375000, "short_term_investments": 8219000, "net_receivables": 302921000, "inventory": 26665000, "other_current_assets": null, "total_current_assets": 472965000, "net_ppe": null, "goodwill": 547205000, "intangible_assets": 157146000, "goodwill_and_intangibles": 704351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 884012000, "total_assets": 1356977000, "short_term_debt": 2950000, "accounts_payable": 78277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251080000, "long_term_debt": 523633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 679216000, "total_liabilities": 930296000, "total_debt": 526583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -772494000, "total_equity": 426196000, "shares_outstanding": 7779197, "operating_cash_flow": -207377000, "stock_based_compensation": 45109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 135727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90238000, "free_cash_flow": -189141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-125003000", "ebitda": "-79169000", "netIncome": "-140413000", "grossProfit": "3665000", "depreciation": "None", "totalRevenue": "461515000", "costOfRevenue": "457850000", "interestIncome": "None", "incomeBeforeTax": "-139980000", "interestExpense": "14977000", "operatingIncome": "-179314000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "-12124000", "nonInterestIncome": "None", "operatingExpenses": "182979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56508000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45834000", "sellingGeneralAndAdministrative": "74915000", "netIncomeFromContinuingOperations": "-138001000" }, "balance": { "goodwill": "547205000", "inventory": "26665000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1356977000", "longTermDebt": "523633000", "shortTermDebt": "2950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157146000", "reportedCurrency": "USD", "retainedEarnings": "-772494000", "totalLiabilities": "930296000", "otherCurrentAssets": "29785000", "totalCurrentAssets": "472965000", "currentLongTermDebt": "None", "longTermInvestments": "2094000", "shortTermInvestments": "8219000", "currentNetReceivables": "302921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884012000", "currentAccountsPayable": "78277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "537038000", "totalShareholderEquity": "426196000", "capitalLeaseObligations": "13405000", "otherCurrentLiabilities": "115856000", "totalCurrentLiabilities": "251080000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "679216000", "cashAndShortTermInvestments": "105375000", "commonStockSharesOutstanding": "7779197", "intangibleAssetsExcludingGoodwill": "157146000", "cashAndCashEquivalentsAtCarryingValue": "105375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-18291000", "operatingCashflow": "-207377000", "capitalExpenditures": "18236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90238000", "cashflowFromInvestment": "135727000", "stockBasedCompensation": "45109000", "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": "46275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 362980000, "cost_of_revenue": 329888000, "gross_profit": 33092000, "ebit": -128747000, "ebitda": -87676000, "pretax_income": -139215000, "tax_provision": -15161000, "net_income": -124054000, "net_income_to_common": -124054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87903000, "total_current_assets": 532755000, "total_assets": 1421893000, "short_term_debt": 2574000, "long_term_debt": 449512000, "total_debt": 452086000, "total_liabilities": 869726000, "total_equity": 552167000, "shares_outstanding": 153413743, "goodwill_and_intangibles": 708914000 }, "cash_flow": { "operating_cash_flow": -106030000, "capital_expenditure": 4101000, "free_cash_flow": -101929000, "dividends_paid": 2302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334594, "ticker_id": 3804, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-128747000", "ebitda": "-87676000", "netIncome": "-124054000", "grossProfit": "33092000", "depreciation": "None", "totalRevenue": "362980000", "costOfRevenue": "329888000", "interestIncome": "None", "incomeBeforeTax": "-139215000", "interestExpense": "10468000", "operatingIncome": "-131121000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15161000", "reportedCurrency": "USD", "netInterestIncome": "-10468000", "nonInterestIncome": "None", "operatingExpenses": "164213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38303000", "otherNonOperatingIncome": "2374000", "costofGoodsAndServicesSold": "329888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41071000", "sellingGeneralAndAdministrative": "77028000", "netIncomeFromContinuingOperations": "-124054000" }, "balance": { "goodwill": "546649000", "inventory": "8374000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1421893000", "longTermDebt": "449512000", "shortTermDebt": "2574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "162265000", "reportedCurrency": "USD", "retainedEarnings": "-632081000", "totalLiabilities": "869726000", "otherCurrentAssets": "8026000", "totalCurrentAssets": "532755000", "currentLongTermDebt": "None", "longTermInvestments": "1971000", "shortTermInvestments": "162074000", "currentNetReceivables": "223219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889138000", "currentAccountsPayable": "83831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105346000", "shortLongTermDebtTotal": "515953000", "totalShareholderEquity": "552167000", "capitalLeaseObligations": "13536000", "otherCurrentLiabilities": "116282000", "totalCurrentLiabilities": "266998000", "otherNonCurrentLiabilities": "64229000", "totalNonCurrentLiabilities": "602728000", "cashAndShortTermInvestments": "87903000", "commonStockSharesOutstanding": "153413743", "intangibleAssetsExcludingGoodwill": "162265000", "cashAndCashEquivalentsAtCarryingValue": "87903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124054000", "profitLoss": "None", "dividendPayout": "2302000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "18606000", "operatingCashflow": "-106030000", "capitalExpenditures": "4101000", "changeInReceivables": "-155817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9813000", "cashflowFromInvestment": "-543832000", "stockBasedCompensation": "28661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-659675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362980000, "cost_of_revenue": 329888000, "gross_profit": 33092000, "research_and_development": 38303000, "selling_general_admin": 77028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -128747000, "depreciation_amortisation": 41071000, "ebitda": -87676000, "interest_expense": 10468000, "interest_income": null, "other_non_operating": null, "pretax_income": -139215000, "tax_provision": -15161000, "effective_tax_rate": null, "net_income": -124054000, "net_income_continuing_ops": -124054000, "net_income_to_common": -124054000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87903000, "short_term_investments": 162074000, "net_receivables": 223219000, "inventory": 8374000, "other_current_assets": null, "total_current_assets": 532755000, "net_ppe": null, "goodwill": 546649000, "intangible_assets": 162265000, "goodwill_and_intangibles": 708914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 889138000, "total_assets": 1421893000, "short_term_debt": 2574000, "accounts_payable": 83831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266998000, "long_term_debt": 449512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 602728000, "total_liabilities": 869726000, "total_debt": 452086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -632081000, "total_equity": 552167000, "shares_outstanding": 153413743, "operating_cash_flow": -106030000, "stock_based_compensation": 28661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -543832000, "dividends_paid": 2302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9813000, "free_cash_flow": -101929000, "net_change_in_cash": -659675000 }, "raw_data": { "income": { "ebit": "-128747000", "ebitda": "-87676000", "netIncome": "-124054000", "grossProfit": "33092000", "depreciation": "None", "totalRevenue": "362980000", "costOfRevenue": "329888000", "interestIncome": "None", "incomeBeforeTax": "-139215000", "interestExpense": "10468000", "operatingIncome": "-131121000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15161000", "reportedCurrency": "USD", "netInterestIncome": "-10468000", "nonInterestIncome": "None", "operatingExpenses": "164213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38303000", "otherNonOperatingIncome": "2374000", "costofGoodsAndServicesSold": "329888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41071000", "sellingGeneralAndAdministrative": "77028000", "netIncomeFromContinuingOperations": "-124054000" }, "balance": { "goodwill": "546649000", "inventory": "8374000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1421893000", "longTermDebt": "449512000", "shortTermDebt": "2574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "162265000", "reportedCurrency": "USD", "retainedEarnings": "-632081000", "totalLiabilities": "869726000", "otherCurrentAssets": "8026000", "totalCurrentAssets": "532755000", "currentLongTermDebt": "None", "longTermInvestments": "1971000", "shortTermInvestments": "162074000", "currentNetReceivables": "223219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "889138000", "currentAccountsPayable": "83831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105346000", "shortLongTermDebtTotal": "515953000", "totalShareholderEquity": "552167000", "capitalLeaseObligations": "13536000", "otherCurrentLiabilities": "116282000", "totalCurrentLiabilities": "266998000", "otherNonCurrentLiabilities": "64229000", "totalNonCurrentLiabilities": "602728000", "cashAndShortTermInvestments": "87903000", "commonStockSharesOutstanding": "153413743", "intangibleAssetsExcludingGoodwill": "162265000", "cashAndCashEquivalentsAtCarryingValue": "87903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-124054000", "profitLoss": "None", "dividendPayout": "2302000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "18606000", "operatingCashflow": "-106030000", "capitalExpenditures": "4101000", "changeInReceivables": "-155817000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9813000", "cashflowFromInvestment": "-543832000", "stockBasedCompensation": "28661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-659675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 127371000, "cost_of_revenue": 126124000, "gross_profit": 1247000, "ebit": -83816000, "ebitda": -62991000, "pretax_income": -101211000, "tax_provision": 18293000, "net_income": -101211000, "net_income_to_common": -101211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 747780000, "total_current_assets": 1023850000, "total_assets": 1191830000, "short_term_debt": 16517000, "long_term_debt": 318229000, "total_debt": 334746000, "total_liabilities": 524003000, "total_equity": 667827000, "shares_outstanding": 5278056, "goodwill_and_intangibles": 15707000 }, "cash_flow": { "operating_cash_flow": -101266000, "capital_expenditure": 10174000, "free_cash_flow": -91092000, "dividends_paid": 135910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334599, "ticker_id": 3804, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83816000", "ebitda": "-62991000", "netIncome": "-101211000", "grossProfit": "1247000", "depreciation": "None", "totalRevenue": "127371000", "costOfRevenue": "126124000", "interestIncome": "None", "incomeBeforeTax": "-101211000", "interestExpense": "17395000", "operatingIncome": "-83074000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18293000", "reportedCurrency": "USD", "netInterestIncome": "-17395000", "nonInterestIncome": "None", "operatingExpenses": "84321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22723000", "otherNonOperatingIncome": "-742000", "costofGoodsAndServicesSold": "126124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20825000", "sellingGeneralAndAdministrative": "41648000", "netIncomeFromContinuingOperations": "-101211000" }, "balance": { "goodwill": "1741000", "inventory": "22720000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1191830000", "longTermDebt": "318229000", "shortTermDebt": "16517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13966000", "reportedCurrency": "USD", "retainedEarnings": "-509052000", "totalLiabilities": "524003000", "otherCurrentAssets": "18428000", "totalCurrentAssets": "1023850000", "currentLongTermDebt": "None", "longTermInvestments": "1924000", "shortTermInvestments": "173008000", "currentNetReceivables": "61914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167980000", "currentAccountsPayable": "28273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119112000", "shortLongTermDebtTotal": "346929000", "totalShareholderEquity": "667827000", "capitalLeaseObligations": "12183000", "otherCurrentLiabilities": "34019000", "totalCurrentLiabilities": "87967000", "otherNonCurrentLiabilities": "73204000", "totalNonCurrentLiabilities": "436036000", "cashAndShortTermInvestments": "747780000", "commonStockSharesOutstanding": "5278056", "intangibleAssetsExcludingGoodwill": "13966000", "cashAndCashEquivalentsAtCarryingValue": "747780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101211000", "profitLoss": "None", "dividendPayout": "135910000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1877000", "operatingCashflow": "-101266000", "capitalExpenditures": "10174000", "changeInReceivables": "-48125000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1027095000", "cashflowFromInvestment": "-185233000", "stockBasedCompensation": "13546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "740596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127371000, "cost_of_revenue": 126124000, "gross_profit": 1247000, "research_and_development": 22723000, "selling_general_admin": 41648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83816000, "depreciation_amortisation": 20825000, "ebitda": -62991000, "interest_expense": 17395000, "interest_income": null, "other_non_operating": null, "pretax_income": -101211000, "tax_provision": 18293000, "effective_tax_rate": null, "net_income": -101211000, "net_income_continuing_ops": -101211000, "net_income_to_common": -101211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 747780000, "short_term_investments": 173008000, "net_receivables": 61914000, "inventory": 22720000, "other_current_assets": null, "total_current_assets": 1023850000, "net_ppe": null, "goodwill": 1741000, "intangible_assets": 13966000, "goodwill_and_intangibles": 15707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167980000, "total_assets": 1191830000, "short_term_debt": 16517000, "accounts_payable": 28273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87967000, "long_term_debt": 318229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436036000, "total_liabilities": 524003000, "total_debt": 334746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -509052000, "total_equity": 667827000, "shares_outstanding": 5278056, "operating_cash_flow": -101266000, "stock_based_compensation": 13546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185233000, "dividends_paid": 135910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1027095000, "free_cash_flow": -91092000, "net_change_in_cash": 740596000 }, "raw_data": { "income": { "ebit": "-83816000", "ebitda": "-62991000", "netIncome": "-101211000", "grossProfit": "1247000", "depreciation": "None", "totalRevenue": "127371000", "costOfRevenue": "126124000", "interestIncome": "None", "incomeBeforeTax": "-101211000", "interestExpense": "17395000", "operatingIncome": "-83074000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18293000", "reportedCurrency": "USD", "netInterestIncome": "-17395000", "nonInterestIncome": "None", "operatingExpenses": "84321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22723000", "otherNonOperatingIncome": "-742000", "costofGoodsAndServicesSold": "126124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20825000", "sellingGeneralAndAdministrative": "41648000", "netIncomeFromContinuingOperations": "-101211000" }, "balance": { "goodwill": "1741000", "inventory": "22720000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1191830000", "longTermDebt": "318229000", "shortTermDebt": "16517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13966000", "reportedCurrency": "USD", "retainedEarnings": "-509052000", "totalLiabilities": "524003000", "otherCurrentAssets": "18428000", "totalCurrentAssets": "1023850000", "currentLongTermDebt": "None", "longTermInvestments": "1924000", "shortTermInvestments": "173008000", "currentNetReceivables": "61914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167980000", "currentAccountsPayable": "28273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119112000", "shortLongTermDebtTotal": "346929000", "totalShareholderEquity": "667827000", "capitalLeaseObligations": "12183000", "otherCurrentLiabilities": "34019000", "totalCurrentLiabilities": "87967000", "otherNonCurrentLiabilities": "73204000", "totalNonCurrentLiabilities": "436036000", "cashAndShortTermInvestments": "747780000", "commonStockSharesOutstanding": "5278056", "intangibleAssetsExcludingGoodwill": "13966000", "cashAndCashEquivalentsAtCarryingValue": "747780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101211000", "profitLoss": "None", "dividendPayout": "135910000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1877000", "operatingCashflow": "-101266000", "capitalExpenditures": "10174000", "changeInReceivables": "-48125000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1027095000", "cashflowFromInvestment": "-185233000", "stockBasedCompensation": "13546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "740596000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 36307000, "cost_of_revenue": 40219000, "gross_profit": -3912000, "ebit": -135313000, "ebitda": -116988000, "pretax_income": -156119000, "tax_provision": 5000, "net_income": -156124000, "net_income_to_common": -156124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6942000, "total_current_assets": 49277000, "total_assets": 205850000, "short_term_debt": 101606000, "long_term_debt": 4612000, "total_debt": 106218000, "total_liabilities": 383259000, "total_equity": -177409000, "shares_outstanding": 2003204, "goodwill_and_intangibles": 13826000 }, "cash_flow": { "operating_cash_flow": -33671000, "capital_expenditure": 12036000, "free_cash_flow": -21635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334604, "ticker_id": 3804, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-135313000", "ebitda": "-116988000", "netIncome": "-156124000", "grossProfit": "-3912000", "depreciation": "None", "totalRevenue": "36307000", "costOfRevenue": "40219000", "interestIncome": "109133120", "incomeBeforeTax": "-156119000", "interestExpense": "20806000", "operatingIncome": "-49387000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-20806000", "nonInterestIncome": "None", "operatingExpenses": "45475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15941000", "otherNonOperatingIncome": "106537", "costofGoodsAndServicesSold": "40219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18325000", "sellingGeneralAndAdministrative": "14705000", "netIncomeFromContinuingOperations": "112633298" }, "balance": { "goodwill": "1739000", "inventory": "20843000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "205850000", "longTermDebt": "4612000", "shortTermDebt": "101606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12087000", "reportedCurrency": "USD", "retainedEarnings": "-407841000", "totalLiabilities": "383259000", "otherCurrentAssets": "7797000", "totalCurrentAssets": "49277000", "currentLongTermDebt": "101273000", "longTermInvestments": "744000", "shortTermInvestments": "383.72", "currentNetReceivables": "13695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156573000", "currentAccountsPayable": "13749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124105000", "shortLongTermDebtTotal": "106275000", "totalShareholderEquity": "-177409000", "capitalLeaseObligations": "390000", "otherCurrentLiabilities": "38019594", "totalCurrentLiabilities": "190515000", "otherNonCurrentLiabilities": "73128000", "totalNonCurrentLiabilities": "192744000", "cashAndShortTermInvestments": "6942000", "commonStockSharesOutstanding": "2003204", "intangibleAssetsExcludingGoodwill": "12087000", "cashAndCashEquivalentsAtCarryingValue": "6942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17263000", "operatingCashflow": "-33671000", "capitalExpenditures": "12036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40294000", "cashflowFromInvestment": "-12036000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "936773", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "386452591", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36307000, "cost_of_revenue": 40219000, "gross_profit": -3912000, "research_and_development": 15941000, "selling_general_admin": 14705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -135313000, "depreciation_amortisation": 18325000, "ebitda": -116988000, "interest_expense": 20806000, "interest_income": null, "other_non_operating": null, "pretax_income": -156119000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -156124000, "net_income_continuing_ops": 112633298, "net_income_to_common": -156124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6942000, "short_term_investments": 383.72, "net_receivables": 13695000, "inventory": 20843000, "other_current_assets": null, "total_current_assets": 49277000, "net_ppe": null, "goodwill": 1739000, "intangible_assets": 12087000, "goodwill_and_intangibles": 13826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 156573000, "total_assets": 205850000, "short_term_debt": 101606000, "accounts_payable": 13749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190515000, "long_term_debt": 4612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192744000, "total_liabilities": 383259000, "total_debt": 106218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -407841000, "total_equity": -177409000, "shares_outstanding": 2003204, "operating_cash_flow": -33671000, "stock_based_compensation": 4542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40294000, "free_cash_flow": -21635000, "net_change_in_cash": 936773 }, "raw_data": { "income": { "ebit": "-135313000", "ebitda": "-116988000", "netIncome": "-156124000", "grossProfit": "-3912000", "depreciation": "None", "totalRevenue": "36307000", "costOfRevenue": "40219000", "interestIncome": "109133120", "incomeBeforeTax": "-156119000", "interestExpense": "20806000", "operatingIncome": "-49387000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-20806000", "nonInterestIncome": "None", "operatingExpenses": "45475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15941000", "otherNonOperatingIncome": "106537", "costofGoodsAndServicesSold": "40219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18325000", "sellingGeneralAndAdministrative": "14705000", "netIncomeFromContinuingOperations": "112633298" }, "balance": { "goodwill": "1739000", "inventory": "20843000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "205850000", "longTermDebt": "4612000", "shortTermDebt": "101606000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12087000", "reportedCurrency": "USD", "retainedEarnings": "-407841000", "totalLiabilities": "383259000", "otherCurrentAssets": "7797000", "totalCurrentAssets": "49277000", "currentLongTermDebt": "101273000", "longTermInvestments": "744000", "shortTermInvestments": "383.72", "currentNetReceivables": "13695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "156573000", "currentAccountsPayable": "13749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124105000", "shortLongTermDebtTotal": "106275000", "totalShareholderEquity": "-177409000", "capitalLeaseObligations": "390000", "otherCurrentLiabilities": "38019594", "totalCurrentLiabilities": "190515000", "otherNonCurrentLiabilities": "73128000", "totalNonCurrentLiabilities": "192744000", "cashAndShortTermInvestments": "6942000", "commonStockSharesOutstanding": "2003204", "intangibleAssetsExcludingGoodwill": "12087000", "cashAndCashEquivalentsAtCarryingValue": "6942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17263000", "operatingCashflow": "-33671000", "capitalExpenditures": "12036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40294000", "cashflowFromInvestment": "-12036000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "936773", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "386452591", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 17552000, "cost_of_revenue": 20812000, "gross_profit": -3260000, "ebit": -47555000, "ebitda": -33666000, "pretax_income": -59408000, "tax_provision": 6000, "net_income": -59414000, "net_income_to_common": -59414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12889000, "total_current_assets": 28798000, "total_assets": 188047000, "short_term_debt": 70838000, "long_term_debt": null, "total_debt": 70838000, "total_liabilities": 206485000, "total_equity": -18438000, "shares_outstanding": 2397406, "goodwill_and_intangibles": 12390000 }, "cash_flow": { "operating_cash_flow": -29678000, "capital_expenditure": 46358000, "free_cash_flow": 16680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334609, "ticker_id": 3804, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47555000", "ebitda": "-33666000", "netIncome": "-59414000", "grossProfit": "-3260000", "depreciation": "None", "totalRevenue": "17552000", "costOfRevenue": "20812000", "interestIncome": "None", "incomeBeforeTax": "-59408000", "interestExpense": "12548000", "operatingIncome": "-47850000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-12548000", "nonInterestIncome": "None", "operatingExpenses": "44590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14703000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13889000", "sellingGeneralAndAdministrative": "12425000", "netIncomeFromContinuingOperations": "-59414000" }, "balance": { "goodwill": "1695000", "inventory": "3580000", "commonStock": "1006", "currentDebt": "None", "investments": "None", "totalAssets": "188047000", "longTermDebt": "None", "shortTermDebt": "70838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10695000", "reportedCurrency": "USD", "retainedEarnings": "-259053999", "totalLiabilities": "206485000", "otherCurrentAssets": "5710000", "totalCurrentAssets": "28798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159249000", "currentAccountsPayable": "12691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132587000", "shortLongTermDebtTotal": "152436000", "totalShareholderEquity": "-18438000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "109348000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97137000", "cashAndShortTermInvestments": "12889000", "commonStockSharesOutstanding": "2397406", "intangibleAssetsExcludingGoodwill": "10695000", "cashAndCashEquivalentsAtCarryingValue": "12889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1553000", "operatingCashflow": "-29678000", "capitalExpenditures": "46358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67201000", "cashflowFromInvestment": "-46358000", "stockBasedCompensation": "1531000", "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": "13889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17552000, "cost_of_revenue": 20812000, "gross_profit": -3260000, "research_and_development": 14703000, "selling_general_admin": 12425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47555000, "depreciation_amortisation": 13889000, "ebitda": -33666000, "interest_expense": 12548000, "interest_income": null, "other_non_operating": null, "pretax_income": -59408000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -59414000, "net_income_continuing_ops": -59414000, "net_income_to_common": -59414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12889000, "short_term_investments": null, "net_receivables": 6619000, "inventory": 3580000, "other_current_assets": null, "total_current_assets": 28798000, "net_ppe": null, "goodwill": 1695000, "intangible_assets": 10695000, "goodwill_and_intangibles": 12390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159249000, "total_assets": 188047000, "short_term_debt": 70838000, "accounts_payable": 12691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109348000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 97137000, "total_liabilities": 206485000, "total_debt": 70838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259053999, "total_equity": -18438000, "shares_outstanding": 2397406, "operating_cash_flow": -29678000, "stock_based_compensation": 1531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46358000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67201000, "free_cash_flow": 16680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47555000", "ebitda": "-33666000", "netIncome": "-59414000", "grossProfit": "-3260000", "depreciation": "None", "totalRevenue": "17552000", "costOfRevenue": "20812000", "interestIncome": "None", "incomeBeforeTax": "-59408000", "interestExpense": "12548000", "operatingIncome": "-47850000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-12548000", "nonInterestIncome": "None", "operatingExpenses": "44590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14703000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13889000", "sellingGeneralAndAdministrative": "12425000", "netIncomeFromContinuingOperations": "-59414000" }, "balance": { "goodwill": "1695000", "inventory": "3580000", "commonStock": "1006", "currentDebt": "None", "investments": "None", "totalAssets": "188047000", "longTermDebt": "None", "shortTermDebt": "70838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10695000", "reportedCurrency": "USD", "retainedEarnings": "-259053999", "totalLiabilities": "206485000", "otherCurrentAssets": "5710000", "totalCurrentAssets": "28798000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6619000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159249000", "currentAccountsPayable": "12691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132587000", "shortLongTermDebtTotal": "152436000", "totalShareholderEquity": "-18438000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "109348000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97137000", "cashAndShortTermInvestments": "12889000", "commonStockSharesOutstanding": "2397406", "intangibleAssetsExcludingGoodwill": "10695000", "cashAndCashEquivalentsAtCarryingValue": "12889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59414000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1553000", "operatingCashflow": "-29678000", "capitalExpenditures": "46358000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67201000", "cashflowFromInvestment": "-46358000", "stockBasedCompensation": "1531000", "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": "13889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 7032000, "cost_of_revenue": 9690000, "gross_profit": -2658000, "ebit": -42416000, "ebitda": -37514000, "pretax_income": -8144, "tax_provision": 13000, "net_income": -8144, "net_income_to_common": -8144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159672, "total_current_assets": 159672, "total_assets": 481750, "short_term_debt": 817000, "long_term_debt": null, "total_debt": 817000, "total_liabilities": 464894, "total_equity": 16856, "shares_outstanding": 2397406, "goodwill_and_intangibles": 10283000 }, "cash_flow": { "operating_cash_flow": -2578, "capital_expenditure": 55530000, "free_cash_flow": 55527422, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334611, "ticker_id": 3804, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42416000", "ebitda": "-37514000", "netIncome": "-8144", "grossProfit": "-2658000", "depreciation": "None", "totalRevenue": "7032000", "costOfRevenue": "9690000", "interestIncome": "None", "incomeBeforeTax": "-8144", "interestExpense": "0", "operatingIncome": "-8150", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8149", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4902000", "sellingGeneralAndAdministrative": "10855000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1625000", "inventory": "2007000", "commonStock": "1006", "currentDebt": "None", "investments": "None", "totalAssets": "481750", "longTermDebt": "None", "shortTermDebt": "817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8658000", "reportedCurrency": "USD", "retainedEarnings": "-8144", "totalLiabilities": "464894", "otherCurrentAssets": "27750328", "totalCurrentAssets": "159672", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322078", "currentAccountsPayable": "4887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103170000", "shortLongTermDebtTotal": "175000", "totalShareholderEquity": "16856", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5239106", "totalCurrentLiabilities": "464894", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70135000", "cashAndShortTermInvestments": "159672", "commonStockSharesOutstanding": "2397406", "intangibleAssetsExcludingGoodwill": "8658000", "cashAndCashEquivalentsAtCarryingValue": "159672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1232000", "operatingCashflow": "-2578", "capitalExpenditures": "55530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162250", "cashflowFromInvestment": "-64375000", "stockBasedCompensation": "1257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7032000, "cost_of_revenue": 9690000, "gross_profit": -2658000, "research_and_development": 12677000, "selling_general_admin": 10855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42416000, "depreciation_amortisation": 4902000, "ebitda": -37514000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -8144, "tax_provision": 13000, "effective_tax_rate": null, "net_income": -8144, "net_income_continuing_ops": null, "net_income_to_common": -8144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159672, "short_term_investments": null, "net_receivables": 1500000, "inventory": 2007000, "other_current_assets": null, "total_current_assets": 159672, "net_ppe": null, "goodwill": 1625000, "intangible_assets": 8658000, "goodwill_and_intangibles": 10283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322078, "total_assets": 481750, "short_term_debt": 817000, "accounts_payable": 4887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464894, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70135000, "total_liabilities": 464894, "total_debt": 817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8144, "total_equity": 16856, "shares_outstanding": 2397406, "operating_cash_flow": -2578, "stock_based_compensation": 1257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162250, "free_cash_flow": 55527422, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42416000", "ebitda": "-37514000", "netIncome": "-8144", "grossProfit": "-2658000", "depreciation": "None", "totalRevenue": "7032000", "costOfRevenue": "9690000", "interestIncome": "None", "incomeBeforeTax": "-8144", "interestExpense": "0", "operatingIncome": "-8150", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8149", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12677000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4902000", "sellingGeneralAndAdministrative": "10855000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1625000", "inventory": "2007000", "commonStock": "1006", "currentDebt": "None", "investments": "None", "totalAssets": "481750", "longTermDebt": "None", "shortTermDebt": "817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "8658000", "reportedCurrency": "USD", "retainedEarnings": "-8144", "totalLiabilities": "464894", "otherCurrentAssets": "27750328", "totalCurrentAssets": "159672", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322078", "currentAccountsPayable": "4887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103170000", "shortLongTermDebtTotal": "175000", "totalShareholderEquity": "16856", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5239106", "totalCurrentLiabilities": "464894", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "70135000", "cashAndShortTermInvestments": "159672", "commonStockSharesOutstanding": "2397406", "intangibleAssetsExcludingGoodwill": "8658000", "cashAndCashEquivalentsAtCarryingValue": "159672", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1232000", "operatingCashflow": "-2578", "capitalExpenditures": "55530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162250", "cashflowFromInvestment": "-64375000", "stockBasedCompensation": "1257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4902000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 29000000, "cost_of_revenue": 18141000, "gross_profit": 10859000, "ebit": -10899000, "ebitda": -361000, "pretax_income": -18813000, "tax_provision": 112000, "net_income": -18925000, "net_income_to_common": -18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36586000, "total_current_assets": 85295000, "total_assets": 281880000, "short_term_debt": null, "long_term_debt": 318066000, "total_debt": 318066000, "total_liabilities": 547761000, "total_equity": -265881000, "shares_outstanding": 8517041, "goodwill_and_intangibles": 117286000 }, "cash_flow": { "operating_cash_flow": -8317000, "capital_expenditure": 1346000, "free_cash_flow": -6971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334577, "ticker_id": 3804, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10899000", "ebitda": "-361000", "netIncome": "-18925000", "grossProfit": "10859000", "depreciation": "None", "totalRevenue": "29000000", "costOfRevenue": "18141000", "interestIncome": "None", "incomeBeforeTax": "-18813000", "interestExpense": "7359000", "operatingIncome": "-10899000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-7359000", "nonInterestIncome": "None", "operatingExpenses": "21758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6575000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10538000", "sellingGeneralAndAdministrative": "8666000", "netIncomeFromContinuingOperations": "-18925000" }, "balance": { "goodwill": "None", "inventory": "5698000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "281880000", "longTermDebt": "318066000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "117286000", "reportedCurrency": "USD", "retainedEarnings": "-1507672000", "totalLiabilities": "547761000", "otherCurrentAssets": "9666000", "totalCurrentAssets": "85295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196585000", "currentAccountsPayable": "7084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329066000", "totalShareholderEquity": "-265881000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "51400000", "totalCurrentLiabilities": "101267000", "otherNonCurrentLiabilities": "27323000", "totalNonCurrentLiabilities": "446494000", "cashAndShortTermInvestments": "36586000", "commonStockSharesOutstanding": "8517041", "intangibleAssetsExcludingGoodwill": "117286000", "cashAndCashEquivalentsAtCarryingValue": "36586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1111000", "operatingCashflow": "-8317000", "capitalExpenditures": "1346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2805000", "cashflowFromInvestment": "-1346000", "stockBasedCompensation": "2047000", "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": "10538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29000000, "cost_of_revenue": 18141000, "gross_profit": 10859000, "research_and_development": 6575000, "selling_general_admin": 8666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10899000, "depreciation_amortisation": 10538000, "ebitda": -361000, "interest_expense": 7359000, "interest_income": null, "other_non_operating": null, "pretax_income": -18813000, "tax_provision": 112000, "effective_tax_rate": null, "net_income": -18925000, "net_income_continuing_ops": -18925000, "net_income_to_common": -18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36586000, "short_term_investments": null, "net_receivables": 33345000, "inventory": 5698000, "other_current_assets": null, "total_current_assets": 85295000, "net_ppe": null, "goodwill": null, "intangible_assets": 117286000, "goodwill_and_intangibles": 117286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 196585000, "total_assets": 281880000, "short_term_debt": null, "accounts_payable": 7084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101267000, "long_term_debt": 318066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446494000, "total_liabilities": 547761000, "total_debt": 318066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1507672000, "total_equity": -265881000, "shares_outstanding": 8517041, "operating_cash_flow": -8317000, "stock_based_compensation": 2047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2805000, "free_cash_flow": -6971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10899000", "ebitda": "-361000", "netIncome": "-18925000", "grossProfit": "10859000", "depreciation": "None", "totalRevenue": "29000000", "costOfRevenue": "18141000", "interestIncome": "None", "incomeBeforeTax": "-18813000", "interestExpense": "7359000", "operatingIncome": "-10899000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-7359000", "nonInterestIncome": "None", "operatingExpenses": "21758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6575000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18141000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10538000", "sellingGeneralAndAdministrative": "8666000", "netIncomeFromContinuingOperations": "-18925000" }, "balance": { "goodwill": "None", "inventory": "5698000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "281880000", "longTermDebt": "318066000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "117286000", "reportedCurrency": "USD", "retainedEarnings": "-1507672000", "totalLiabilities": "547761000", "otherCurrentAssets": "9666000", "totalCurrentAssets": "85295000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "196585000", "currentAccountsPayable": "7084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329066000", "totalShareholderEquity": "-265881000", "capitalLeaseObligations": "11000000", "otherCurrentLiabilities": "51400000", "totalCurrentLiabilities": "101267000", "otherNonCurrentLiabilities": "27323000", "totalNonCurrentLiabilities": "446494000", "cashAndShortTermInvestments": "36586000", "commonStockSharesOutstanding": "8517041", "intangibleAssetsExcludingGoodwill": "117286000", "cashAndCashEquivalentsAtCarryingValue": "36586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1111000", "operatingCashflow": "-8317000", "capitalExpenditures": "1346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2805000", "cashflowFromInvestment": "-1346000", "stockBasedCompensation": "2047000", "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": "10538000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 47143000, "cost_of_revenue": 28905000, "gross_profit": 18238000, "ebit": -13146000, "ebitda": 2160000, "pretax_income": -15835000, "tax_provision": 144000, "net_income": -15979000, "net_income_to_common": -15979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48915000, "total_current_assets": 100091000, "total_assets": 308887000, "short_term_debt": 16789000, "long_term_debt": 312390000, "total_debt": 329179000, "total_liabilities": 557946000, "total_equity": -249059000, "shares_outstanding": 8489879, "goodwill_and_intangibles": 123028000 }, "cash_flow": { "operating_cash_flow": 8215999, "capital_expenditure": 927000, "free_cash_flow": 9142999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334578, "ticker_id": 3804, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13146000", "ebitda": "2160000", "netIncome": "-15979000", "grossProfit": "18238000", "depreciation": "None", "totalRevenue": "47143000", "costOfRevenue": "28905000", "interestIncome": "None", "incomeBeforeTax": "-15835000", "interestExpense": "8301000", "operatingIncome": "-13146000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "31384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7058000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15306000", "sellingGeneralAndAdministrative": "16630000", "netIncomeFromContinuingOperations": "-15979000" }, "balance": { "goodwill": "None", "inventory": "4587000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "308887000", "longTermDebt": "312390000", "shortTermDebt": "16789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123028000", "reportedCurrency": "USD", "retainedEarnings": "-1488747000", "totalLiabilities": "557946000", "otherCurrentAssets": "8236000", "totalCurrentAssets": "100091000", "currentLongTermDebt": "None", "longTermInvestments": "2274000", "shortTermInvestments": "None", "currentNetReceivables": "38353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208796000", "currentAccountsPayable": "10310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368629000", "totalShareholderEquity": "-249059000", "capitalLeaseObligations": "12857000", "otherCurrentLiabilities": "39841000", "totalCurrentLiabilities": "110565000", "otherNonCurrentLiabilities": "30410000", "totalNonCurrentLiabilities": "447381000", "cashAndShortTermInvestments": "48915000", "commonStockSharesOutstanding": "8489879", "intangibleAssetsExcludingGoodwill": "123028000", "cashAndCashEquivalentsAtCarryingValue": "48915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "578000", "operatingCashflow": "8215999", "capitalExpenditures": "927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1286000", "cashflowFromInvestment": "-1122000", "stockBasedCompensation": "2287000", "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": "10003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47143000, "cost_of_revenue": 28905000, "gross_profit": 18238000, "research_and_development": 7058000, "selling_general_admin": 16630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13146000, "depreciation_amortisation": 15306000, "ebitda": 2160000, "interest_expense": 8301000, "interest_income": null, "other_non_operating": null, "pretax_income": -15835000, "tax_provision": 144000, "effective_tax_rate": null, "net_income": -15979000, "net_income_continuing_ops": -15979000, "net_income_to_common": -15979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48915000, "short_term_investments": null, "net_receivables": 38353000, "inventory": 4587000, "other_current_assets": null, "total_current_assets": 100091000, "net_ppe": null, "goodwill": null, "intangible_assets": 123028000, "goodwill_and_intangibles": 123028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 208796000, "total_assets": 308887000, "short_term_debt": 16789000, "accounts_payable": 10310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110565000, "long_term_debt": 312390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 447381000, "total_liabilities": 557946000, "total_debt": 329179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1488747000, "total_equity": -249059000, "shares_outstanding": 8489879, "operating_cash_flow": 8215999, "stock_based_compensation": 2287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1286000, "free_cash_flow": 9142999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13146000", "ebitda": "2160000", "netIncome": "-15979000", "grossProfit": "18238000", "depreciation": "None", "totalRevenue": "47143000", "costOfRevenue": "28905000", "interestIncome": "None", "incomeBeforeTax": "-15835000", "interestExpense": "8301000", "operatingIncome": "-13146000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "31384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7058000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15306000", "sellingGeneralAndAdministrative": "16630000", "netIncomeFromContinuingOperations": "-15979000" }, "balance": { "goodwill": "None", "inventory": "4587000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "308887000", "longTermDebt": "312390000", "shortTermDebt": "16789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "123028000", "reportedCurrency": "USD", "retainedEarnings": "-1488747000", "totalLiabilities": "557946000", "otherCurrentAssets": "8236000", "totalCurrentAssets": "100091000", "currentLongTermDebt": "None", "longTermInvestments": "2274000", "shortTermInvestments": "None", "currentNetReceivables": "38353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "208796000", "currentAccountsPayable": "10310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368629000", "totalShareholderEquity": "-249059000", "capitalLeaseObligations": "12857000", "otherCurrentLiabilities": "39841000", "totalCurrentLiabilities": "110565000", "otherNonCurrentLiabilities": "30410000", "totalNonCurrentLiabilities": "447381000", "cashAndShortTermInvestments": "48915000", "commonStockSharesOutstanding": "8489879", "intangibleAssetsExcludingGoodwill": "123028000", "cashAndCashEquivalentsAtCarryingValue": "48915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-177531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "578000", "operatingCashflow": "8215999", "capitalExpenditures": "927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1286000", "cashflowFromInvestment": "-1122000", "stockBasedCompensation": "2287000", "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": "10003000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 38237000, "cost_of_revenue": 24657000, "gross_profit": 13580000, "ebit": -16662000, "ebitda": -5640000, "pretax_income": -23932000, "tax_provision": -141000, "net_income": -23791000, "net_income_to_common": -23791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43121000, "total_current_assets": 93756000, "total_assets": 362607000, "short_term_debt": null, "long_term_debt": 310998000, "total_debt": 310998000, "total_liabilities": 597716000, "total_equity": -235687000, "shares_outstanding": 8376032, "goodwill_and_intangibles": 129169000 }, "cash_flow": { "operating_cash_flow": 11387000, "capital_expenditure": 1001000, "free_cash_flow": 12388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334580, "ticker_id": 3804, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16662000", "ebitda": "-5640000", "netIncome": "-23791000", "grossProfit": "13580000", "depreciation": "None", "totalRevenue": "38237000", "costOfRevenue": "24657000", "interestIncome": "None", "incomeBeforeTax": "-23932000", "interestExpense": "7270000", "operatingIncome": "-12851000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-141000", "reportedCurrency": "USD", "netInterestIncome": "-7270000", "nonInterestIncome": "None", "operatingExpenses": "26431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11022000", "sellingGeneralAndAdministrative": "12536000", "netIncomeFromContinuingOperations": "-23791000" }, "balance": { "goodwill": "None", "inventory": "5165000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "362607000", "longTermDebt": "310998000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "129169000", "reportedCurrency": "USD", "retainedEarnings": "-1472768000", "totalLiabilities": "597716000", "otherCurrentAssets": "9634000", "totalCurrentAssets": "93756000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268851000", "currentAccountsPayable": "10986000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321651000", "totalShareholderEquity": "-235687000", "capitalLeaseObligations": "10653000", "otherCurrentLiabilities": "59471000", "totalCurrentLiabilities": "113561000", "otherNonCurrentLiabilities": "66284000", "totalNonCurrentLiabilities": "484155000", "cashAndShortTermInvestments": "43121000", "commonStockSharesOutstanding": "8376032", "intangibleAssetsExcludingGoodwill": "129169000", "cashAndCashEquivalentsAtCarryingValue": "43121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "11387000", "capitalExpenditures": "1001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7764000", "cashflowFromInvestment": "-1001000", "stockBasedCompensation": "2217000", "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": "10858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38237000, "cost_of_revenue": 24657000, "gross_profit": 13580000, "research_and_development": 6916000, "selling_general_admin": 12536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16662000, "depreciation_amortisation": 11022000, "ebitda": -5640000, "interest_expense": 7270000, "interest_income": null, "other_non_operating": null, "pretax_income": -23932000, "tax_provision": -141000, "effective_tax_rate": null, "net_income": -23791000, "net_income_continuing_ops": -23791000, "net_income_to_common": -23791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43121000, "short_term_investments": null, "net_receivables": 35836000, "inventory": 5165000, "other_current_assets": null, "total_current_assets": 93756000, "net_ppe": null, "goodwill": null, "intangible_assets": 129169000, "goodwill_and_intangibles": 129169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 268851000, "total_assets": 362607000, "short_term_debt": null, "accounts_payable": 10986000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113561000, "long_term_debt": 310998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484155000, "total_liabilities": 597716000, "total_debt": 310998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1472768000, "total_equity": -235687000, "shares_outstanding": 8376032, "operating_cash_flow": 11387000, "stock_based_compensation": 2217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7764000, "free_cash_flow": 12388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16662000", "ebitda": "-5640000", "netIncome": "-23791000", "grossProfit": "13580000", "depreciation": "None", "totalRevenue": "38237000", "costOfRevenue": "24657000", "interestIncome": "None", "incomeBeforeTax": "-23932000", "interestExpense": "7270000", "operatingIncome": "-12851000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-141000", "reportedCurrency": "USD", "netInterestIncome": "-7270000", "nonInterestIncome": "None", "operatingExpenses": "26431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24657000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11022000", "sellingGeneralAndAdministrative": "12536000", "netIncomeFromContinuingOperations": "-23791000" }, "balance": { "goodwill": "None", "inventory": "5165000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "362607000", "longTermDebt": "310998000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "129169000", "reportedCurrency": "USD", "retainedEarnings": "-1472768000", "totalLiabilities": "597716000", "otherCurrentAssets": "9634000", "totalCurrentAssets": "93756000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "268851000", "currentAccountsPayable": "10986000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321651000", "totalShareholderEquity": "-235687000", "capitalLeaseObligations": "10653000", "otherCurrentLiabilities": "59471000", "totalCurrentLiabilities": "113561000", "otherNonCurrentLiabilities": "66284000", "totalNonCurrentLiabilities": "484155000", "cashAndShortTermInvestments": "43121000", "commonStockSharesOutstanding": "8376032", "intangibleAssetsExcludingGoodwill": "129169000", "cashAndCashEquivalentsAtCarryingValue": "43121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-566000", "operatingCashflow": "11387000", "capitalExpenditures": "1001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7764000", "cashflowFromInvestment": "-1001000", "stockBasedCompensation": "2217000", "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": "10858000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 38374000, "cost_of_revenue": 25574000, "gross_profit": 12800000, "ebit": 207019000, "ebitda": 218324000, "pretax_income": 203006000, "tax_provision": 475000, "net_income": 202531000, "net_income_to_common": 202531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40790000, "total_current_assets": 99225000, "total_assets": 379216000, "short_term_debt": 14983000, "long_term_debt": 309895000, "total_debt": 324878000, "total_liabilities": 592695000, "total_equity": -214057000, "shares_outstanding": 8481799, "goodwill_and_intangibles": 135158000 }, "cash_flow": { "operating_cash_flow": -21278000, "capital_expenditure": 3542000, "free_cash_flow": -17736000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334581, "ticker_id": 3804, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207019000", "ebitda": "218324000", "netIncome": "202531000", "grossProfit": "12800000", "depreciation": "None", "totalRevenue": "38374000", "costOfRevenue": "25574000", "interestIncome": "None", "incomeBeforeTax": "203006000", "interestExpense": "4072000", "operatingIncome": "-13343000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-4072000", "nonInterestIncome": "None", "operatingExpenses": "26143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9993000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11305000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "202531000" }, "balance": { "goodwill": "None", "inventory": "4599000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "379216000", "longTermDebt": "309895000", "shortTermDebt": "14983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "135158000", "reportedCurrency": "USD", "retainedEarnings": "-1448977000", "totalLiabilities": "592695000", "otherCurrentAssets": "10993000", "totalCurrentAssets": "99225000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279991000", "currentAccountsPayable": "11430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321539000", "totalShareholderEquity": "-214057000", "capitalLeaseObligations": "11644000", "otherCurrentLiabilities": "58539000", "totalCurrentLiabilities": "112058000", "otherNonCurrentLiabilities": "68670000", "totalNonCurrentLiabilities": "480637000", "cashAndShortTermInvestments": "40790000", "commonStockSharesOutstanding": "8481799", "intangibleAssetsExcludingGoodwill": "135158000", "cashAndCashEquivalentsAtCarryingValue": "40790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4237000", "operatingCashflow": "-21278000", "capitalExpenditures": "3542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4501000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "1395000", "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": "11246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38374000, "cost_of_revenue": 25574000, "gross_profit": 12800000, "research_and_development": 9993000, "selling_general_admin": 8900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207019000, "depreciation_amortisation": 11305000, "ebitda": 218324000, "interest_expense": 4072000, "interest_income": null, "other_non_operating": null, "pretax_income": 203006000, "tax_provision": 475000, "effective_tax_rate": null, "net_income": 202531000, "net_income_continuing_ops": 202531000, "net_income_to_common": 202531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40790000, "short_term_investments": null, "net_receivables": 42843000, "inventory": 4599000, "other_current_assets": null, "total_current_assets": 99225000, "net_ppe": null, "goodwill": null, "intangible_assets": 135158000, "goodwill_and_intangibles": 135158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279991000, "total_assets": 379216000, "short_term_debt": 14983000, "accounts_payable": 11430000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112058000, "long_term_debt": 309895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480637000, "total_liabilities": 592695000, "total_debt": 324878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1448977000, "total_equity": -214057000, "shares_outstanding": 8481799, "operating_cash_flow": -21278000, "stock_based_compensation": 1395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4501000, "free_cash_flow": -17736000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207019000", "ebitda": "218324000", "netIncome": "202531000", "grossProfit": "12800000", "depreciation": "None", "totalRevenue": "38374000", "costOfRevenue": "25574000", "interestIncome": "None", "incomeBeforeTax": "203006000", "interestExpense": "4072000", "operatingIncome": "-13343000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-4072000", "nonInterestIncome": "None", "operatingExpenses": "26143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9993000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11305000", "sellingGeneralAndAdministrative": "8900000", "netIncomeFromContinuingOperations": "202531000" }, "balance": { "goodwill": "None", "inventory": "4599000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "379216000", "longTermDebt": "309895000", "shortTermDebt": "14983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "135158000", "reportedCurrency": "USD", "retainedEarnings": "-1448977000", "totalLiabilities": "592695000", "otherCurrentAssets": "10993000", "totalCurrentAssets": "99225000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279991000", "currentAccountsPayable": "11430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "321539000", "totalShareholderEquity": "-214057000", "capitalLeaseObligations": "11644000", "otherCurrentLiabilities": "58539000", "totalCurrentLiabilities": "112058000", "otherNonCurrentLiabilities": "68670000", "totalNonCurrentLiabilities": "480637000", "cashAndShortTermInvestments": "40790000", "commonStockSharesOutstanding": "8481799", "intangibleAssetsExcludingGoodwill": "135158000", "cashAndCashEquivalentsAtCarryingValue": "40790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4237000", "operatingCashflow": "-21278000", "capitalExpenditures": "3542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4501000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "1395000", "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": "11246000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 32512000, "cost_of_revenue": 21974000, "gross_profit": 10538000, "ebit": -20652000, "ebitda": -21148000, "pretax_income": -24942000, "tax_provision": 58000, "net_income": -25000000, "net_income_to_common": -25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58584000, "total_current_assets": 110580000, "total_assets": 405081000, "short_term_debt": 17416000, "long_term_debt": 526503000, "total_debt": 543919000, "total_liabilities": 822005000, "total_equity": -417465000, "shares_outstanding": 8194490, "goodwill_and_intangibles": 141933000 }, "cash_flow": { "operating_cash_flow": 8536000, "capital_expenditure": 3590000, "free_cash_flow": 12126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334582, "ticker_id": 3804, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20652000", "ebitda": "-21148000", "netIncome": "-25000000", "grossProfit": "10538000", "depreciation": "None", "totalRevenue": "32512000", "costOfRevenue": "21974000", "interestIncome": "None", "incomeBeforeTax": "-24942000", "interestExpense": "4290000", "operatingIncome": "-21148000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-4290000", "nonInterestIncome": "None", "operatingExpenses": "31686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-496000", "sellingGeneralAndAdministrative": "13566000", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "8836000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "405081000", "longTermDebt": "526503000", "shortTermDebt": "17416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "141933000", "reportedCurrency": "USD", "retainedEarnings": "-1651508000", "totalLiabilities": "822005000", "otherCurrentAssets": "8427000", "totalCurrentAssets": "110580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294501000", "currentAccountsPayable": "19644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539030000", "totalShareholderEquity": "-417465000", "capitalLeaseObligations": "12527000", "otherCurrentLiabilities": "60418000", "totalCurrentLiabilities": "120177000", "otherNonCurrentLiabilities": "72541000", "totalNonCurrentLiabilities": "701828000", "cashAndShortTermInvestments": "58584000", "commonStockSharesOutstanding": "8194490", "intangibleAssetsExcludingGoodwill": "141933000", "cashAndCashEquivalentsAtCarryingValue": "58584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2084000", "operatingCashflow": "8536000", "capitalExpenditures": "3590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2819000", "cashflowFromInvestment": "-3590000", "stockBasedCompensation": "4317000", "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": "10996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32512000, "cost_of_revenue": 21974000, "gross_profit": 10538000, "research_and_development": 11328000, "selling_general_admin": 13566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20652000, "depreciation_amortisation": -496000, "ebitda": -21148000, "interest_expense": 4290000, "interest_income": null, "other_non_operating": null, "pretax_income": -24942000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": -25000000, "net_income_continuing_ops": -25000000, "net_income_to_common": -25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58584000, "short_term_investments": null, "net_receivables": 34733000, "inventory": 8836000, "other_current_assets": null, "total_current_assets": 110580000, "net_ppe": null, "goodwill": null, "intangible_assets": 141933000, "goodwill_and_intangibles": 141933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294501000, "total_assets": 405081000, "short_term_debt": 17416000, "accounts_payable": 19644000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120177000, "long_term_debt": 526503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 701828000, "total_liabilities": 822005000, "total_debt": 543919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1651508000, "total_equity": -417465000, "shares_outstanding": 8194490, "operating_cash_flow": 8536000, "stock_based_compensation": 4317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2819000, "free_cash_flow": 12126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20652000", "ebitda": "-21148000", "netIncome": "-25000000", "grossProfit": "10538000", "depreciation": "None", "totalRevenue": "32512000", "costOfRevenue": "21974000", "interestIncome": "None", "incomeBeforeTax": "-24942000", "interestExpense": "4290000", "operatingIncome": "-21148000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-4290000", "nonInterestIncome": "None", "operatingExpenses": "31686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-496000", "sellingGeneralAndAdministrative": "13566000", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "8836000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "405081000", "longTermDebt": "526503000", "shortTermDebt": "17416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "141933000", "reportedCurrency": "USD", "retainedEarnings": "-1651508000", "totalLiabilities": "822005000", "otherCurrentAssets": "8427000", "totalCurrentAssets": "110580000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294501000", "currentAccountsPayable": "19644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "539030000", "totalShareholderEquity": "-417465000", "capitalLeaseObligations": "12527000", "otherCurrentLiabilities": "60418000", "totalCurrentLiabilities": "120177000", "otherNonCurrentLiabilities": "72541000", "totalNonCurrentLiabilities": "701828000", "cashAndShortTermInvestments": "58584000", "commonStockSharesOutstanding": "8194490", "intangibleAssetsExcludingGoodwill": "141933000", "cashAndCashEquivalentsAtCarryingValue": "58584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2084000", "operatingCashflow": "8536000", "capitalExpenditures": "3590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2819000", "cashflowFromInvestment": "-3590000", "stockBasedCompensation": "4317000", "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": "10996000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 55825000, "cost_of_revenue": 58263000, "gross_profit": -2438000, "ebit": -46706000, "ebitda": -34945000, "pretax_income": -51149000, "tax_provision": -12000, "net_income": -51137000, "net_income_to_common": -51137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56299000, "total_current_assets": 136617000, "total_assets": 437359000, "short_term_debt": 19279000, "long_term_debt": 525922000, "total_debt": 545201000, "total_liabilities": 835192000, "total_equity": -398374000, "shares_outstanding": 8139884, "goodwill_and_intangibles": 143912000000 }, "cash_flow": { "operating_cash_flow": -14710000, "capital_expenditure": 2671000, "free_cash_flow": -12039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334583, "ticker_id": 3804, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46706000", "ebitda": "-34945000", "netIncome": "-51137000", "grossProfit": "-2438000", "depreciation": "None", "totalRevenue": "55825000", "costOfRevenue": "58263000", "interestIncome": "None", "incomeBeforeTax": "-51149000", "interestExpense": "4443000", "operatingIncome": "-47143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-4443000", "nonInterestIncome": "None", "operatingExpenses": "44705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11761000", "sellingGeneralAndAdministrative": "26453000", "netIncomeFromContinuingOperations": "-51137000" }, "balance": { "goodwill": "143768088000", "inventory": "10920000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "437359000", "longTermDebt": "525922000", "shortTermDebt": "19279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "143912000", "reportedCurrency": "USD", "retainedEarnings": "-1626508000", "totalLiabilities": "835192000", "otherCurrentAssets": "10035000", "totalCurrentAssets": "136617000", "currentLongTermDebt": "None", "longTermInvestments": "2249000", "shortTermInvestments": "0", "currentNetReceivables": "59363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300742000", "currentAccountsPayable": "30147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558537000", "totalShareholderEquity": "-398374000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "36119000", "totalCurrentLiabilities": "128800000", "otherNonCurrentLiabilities": "77031000", "totalNonCurrentLiabilities": "706392000", "cashAndShortTermInvestments": "56299000", "commonStockSharesOutstanding": "8139884", "intangibleAssetsExcludingGoodwill": "143912000", "cashAndCashEquivalentsAtCarryingValue": "56299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10051000", "operatingCashflow": "-14710000", "capitalExpenditures": "2671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1496000", "cashflowFromInvestment": "-2671000", "stockBasedCompensation": "-3245000", "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": "11761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55825000, "cost_of_revenue": 58263000, "gross_profit": -2438000, "research_and_development": 10779000, "selling_general_admin": 26453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46706000, "depreciation_amortisation": 11761000, "ebitda": -34945000, "interest_expense": 4443000, "interest_income": null, "other_non_operating": null, "pretax_income": -51149000, "tax_provision": -12000, "effective_tax_rate": null, "net_income": -51137000, "net_income_continuing_ops": -51137000, "net_income_to_common": -51137000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56299000, "short_term_investments": 0, "net_receivables": 59363000, "inventory": 10920000, "other_current_assets": null, "total_current_assets": 136617000, "net_ppe": null, "goodwill": 143768088000, "intangible_assets": 143912000, "goodwill_and_intangibles": 143912000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 300742000, "total_assets": 437359000, "short_term_debt": 19279000, "accounts_payable": 30147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128800000, "long_term_debt": 525922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 706392000, "total_liabilities": 835192000, "total_debt": 545201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1626508000, "total_equity": -398374000, "shares_outstanding": 8139884, "operating_cash_flow": -14710000, "stock_based_compensation": -3245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1496000, "free_cash_flow": -12039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46706000", "ebitda": "-34945000", "netIncome": "-51137000", "grossProfit": "-2438000", "depreciation": "None", "totalRevenue": "55825000", "costOfRevenue": "58263000", "interestIncome": "None", "incomeBeforeTax": "-51149000", "interestExpense": "4443000", "operatingIncome": "-47143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-4443000", "nonInterestIncome": "None", "operatingExpenses": "44705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10779000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11761000", "sellingGeneralAndAdministrative": "26453000", "netIncomeFromContinuingOperations": "-51137000" }, "balance": { "goodwill": "143768088000", "inventory": "10920000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "437359000", "longTermDebt": "525922000", "shortTermDebt": "19279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "143912000", "reportedCurrency": "USD", "retainedEarnings": "-1626508000", "totalLiabilities": "835192000", "otherCurrentAssets": "10035000", "totalCurrentAssets": "136617000", "currentLongTermDebt": "None", "longTermInvestments": "2249000", "shortTermInvestments": "0", "currentNetReceivables": "59363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "300742000", "currentAccountsPayable": "30147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558537000", "totalShareholderEquity": "-398374000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "36119000", "totalCurrentLiabilities": "128800000", "otherNonCurrentLiabilities": "77031000", "totalNonCurrentLiabilities": "706392000", "cashAndShortTermInvestments": "56299000", "commonStockSharesOutstanding": "8139884", "intangibleAssetsExcludingGoodwill": "143912000", "cashAndCashEquivalentsAtCarryingValue": "56299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51137000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10051000", "operatingCashflow": "-14710000", "capitalExpenditures": "2671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1496000", "cashflowFromInvestment": "-2671000", "stockBasedCompensation": "-3245000", "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": "11761000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 29291000, "cost_of_revenue": 23095000, "gross_profit": 6196000, "ebit": -143659000, "ebitda": -132649000, "pretax_income": -148171000, "tax_provision": 129000, "net_income": -148300000, "net_income_to_common": -148300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75364000, "total_current_assets": 212293000, "total_assets": 537835000, "short_term_debt": 15037000, "long_term_debt": 525345000, "total_debt": 540382000, "total_liabilities": 881390000, "total_equity": -344096000, "shares_outstanding": 8131699, "goodwill_and_intangibles": 148183000 }, "cash_flow": { "operating_cash_flow": -9433000, "capital_expenditure": 51000, "free_cash_flow": -9382000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334585, "ticker_id": 3804, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143659000", "ebitda": "-132649000", "netIncome": "-148300000", "grossProfit": "6196000", "depreciation": "None", "totalRevenue": "29291000", "costOfRevenue": "23095000", "interestIncome": "None", "incomeBeforeTax": "-148171000", "interestExpense": "4512000", "operatingIncome": "-144452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "129000", "reportedCurrency": "USD", "netInterestIncome": "-4512000", "nonInterestIncome": "None", "operatingExpenses": "150648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11010000", "sellingGeneralAndAdministrative": "27212000", "netIncomeFromContinuingOperations": "-148300000" }, "balance": { "goodwill": "0", "inventory": "33950000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "537835000", "longTermDebt": "525345000", "shortTermDebt": "15037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "148183000", "reportedCurrency": "USD", "retainedEarnings": "-1575371000", "totalLiabilities": "881390000", "otherCurrentAssets": "10320000", "totalCurrentAssets": "212293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "92659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325542000", "currentAccountsPayable": "47363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "597851000", "totalShareholderEquity": "-344096000", "capitalLeaseObligations": "12807000", "otherCurrentLiabilities": "73818000", "totalCurrentLiabilities": "206984000", "otherNonCurrentLiabilities": "45305000", "totalNonCurrentLiabilities": "674406000", "cashAndShortTermInvestments": "75364000", "commonStockSharesOutstanding": "8131699", "intangibleAssetsExcludingGoodwill": "148183000", "cashAndCashEquivalentsAtCarryingValue": "75364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "-9433000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2813000", "cashflowFromInvestment": "-2255000", "stockBasedCompensation": "6532000", "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": "11069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29291000, "cost_of_revenue": 23095000, "gross_profit": 6196000, "research_and_development": 11086000, "selling_general_admin": 27212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143659000, "depreciation_amortisation": 11010000, "ebitda": -132649000, "interest_expense": 4512000, "interest_income": null, "other_non_operating": null, "pretax_income": -148171000, "tax_provision": 129000, "effective_tax_rate": null, "net_income": -148300000, "net_income_continuing_ops": -148300000, "net_income_to_common": -148300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75364000, "short_term_investments": 0, "net_receivables": 92659000, "inventory": 33950000, "other_current_assets": null, "total_current_assets": 212293000, "net_ppe": null, "goodwill": 0, "intangible_assets": 148183000, "goodwill_and_intangibles": 148183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325542000, "total_assets": 537835000, "short_term_debt": 15037000, "accounts_payable": 47363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206984000, "long_term_debt": 525345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 674406000, "total_liabilities": 881390000, "total_debt": 540382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1575371000, "total_equity": -344096000, "shares_outstanding": 8131699, "operating_cash_flow": -9433000, "stock_based_compensation": 6532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2813000, "free_cash_flow": -9382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143659000", "ebitda": "-132649000", "netIncome": "-148300000", "grossProfit": "6196000", "depreciation": "None", "totalRevenue": "29291000", "costOfRevenue": "23095000", "interestIncome": "None", "incomeBeforeTax": "-148171000", "interestExpense": "4512000", "operatingIncome": "-144452000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "129000", "reportedCurrency": "USD", "netInterestIncome": "-4512000", "nonInterestIncome": "None", "operatingExpenses": "150648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11086000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11010000", "sellingGeneralAndAdministrative": "27212000", "netIncomeFromContinuingOperations": "-148300000" }, "balance": { "goodwill": "0", "inventory": "33950000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "537835000", "longTermDebt": "525345000", "shortTermDebt": "15037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "148183000", "reportedCurrency": "USD", "retainedEarnings": "-1575371000", "totalLiabilities": "881390000", "otherCurrentAssets": "10320000", "totalCurrentAssets": "212293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "92659000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325542000", "currentAccountsPayable": "47363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "597851000", "totalShareholderEquity": "-344096000", "capitalLeaseObligations": "12807000", "otherCurrentLiabilities": "73818000", "totalCurrentLiabilities": "206984000", "otherNonCurrentLiabilities": "45305000", "totalNonCurrentLiabilities": "674406000", "cashAndShortTermInvestments": "75364000", "commonStockSharesOutstanding": "8131699", "intangibleAssetsExcludingGoodwill": "148183000", "cashAndCashEquivalentsAtCarryingValue": "75364000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "-9433000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2813000", "cashflowFromInvestment": "-2255000", "stockBasedCompensation": "6532000", "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": "11069000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 33999000, "cost_of_revenue": 24624000, "gross_profit": 9375000, "ebit": -577577000, "ebitda": -566169000, "pretax_income": -582208000, "tax_provision": 62000, "net_income": -582270000, "net_income_to_common": -582270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89649000, "total_current_assets": 339795000, "total_assets": 691543000, "short_term_debt": 15139000, "long_term_debt": 524771000, "total_debt": 539910000, "total_liabilities": 894280000, "total_equity": -203222000, "shares_outstanding": 8107946, "goodwill_and_intangibles": 152144000 }, "cash_flow": { "operating_cash_flow": -11886000, "capital_expenditure": 65000, "free_cash_flow": -11821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334586, "ticker_id": 3804, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-577577000", "ebitda": "-566169000", "netIncome": "-582270000", "grossProfit": "9375000", "depreciation": "None", "totalRevenue": "33999000", "costOfRevenue": "24624000", "interestIncome": "None", "incomeBeforeTax": "-582208000", "interestExpense": "4631000", "operatingIncome": "-579848000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-4631000", "nonInterestIncome": "None", "operatingExpenses": "589223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15281000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11408000", "sellingGeneralAndAdministrative": "15846000", "netIncomeFromContinuingOperations": "-582270000" }, "balance": { "goodwill": "0", "inventory": "33213000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "691543000", "longTermDebt": "524771000", "shortTermDebt": "15139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152144000", "reportedCurrency": "USD", "retainedEarnings": "-1427071000", "totalLiabilities": "894280000", "otherCurrentAssets": "10582000", "totalCurrentAssets": "339795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351748000", "currentAccountsPayable": "63103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599108000", "totalShareholderEquity": "-203222000", "capitalLeaseObligations": "11832000", "otherCurrentLiabilities": "80430000", "totalCurrentLiabilities": "216646000", "otherNonCurrentLiabilities": "47965000", "totalNonCurrentLiabilities": "677634000", "cashAndShortTermInvestments": "89649000", "commonStockSharesOutstanding": "8107946", "intangibleAssetsExcludingGoodwill": "152144000", "cashAndCashEquivalentsAtCarryingValue": "89649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-582270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8769000", "operatingCashflow": "-11886000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7327000", "cashflowFromInvestment": "-3210000", "stockBasedCompensation": "6810000", "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": "11467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33999000, "cost_of_revenue": 24624000, "gross_profit": 9375000, "research_and_development": 15281000, "selling_general_admin": 15846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -577577000, "depreciation_amortisation": 11408000, "ebitda": -566169000, "interest_expense": 4631000, "interest_income": null, "other_non_operating": null, "pretax_income": -582208000, "tax_provision": 62000, "effective_tax_rate": null, "net_income": -582270000, "net_income_continuing_ops": -582270000, "net_income_to_common": -582270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89649000, "short_term_investments": 0, "net_receivables": 206351000, "inventory": 33213000, "other_current_assets": null, "total_current_assets": 339795000, "net_ppe": null, "goodwill": 0, "intangible_assets": 152144000, "goodwill_and_intangibles": 152144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351748000, "total_assets": 691543000, "short_term_debt": 15139000, "accounts_payable": 63103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 216646000, "long_term_debt": 524771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 677634000, "total_liabilities": 894280000, "total_debt": 539910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1427071000, "total_equity": -203222000, "shares_outstanding": 8107946, "operating_cash_flow": -11886000, "stock_based_compensation": 6810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7327000, "free_cash_flow": -11821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-577577000", "ebitda": "-566169000", "netIncome": "-582270000", "grossProfit": "9375000", "depreciation": "None", "totalRevenue": "33999000", "costOfRevenue": "24624000", "interestIncome": "None", "incomeBeforeTax": "-582208000", "interestExpense": "4631000", "operatingIncome": "-579848000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-4631000", "nonInterestIncome": "None", "operatingExpenses": "589223000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15281000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11408000", "sellingGeneralAndAdministrative": "15846000", "netIncomeFromContinuingOperations": "-582270000" }, "balance": { "goodwill": "0", "inventory": "33213000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "691543000", "longTermDebt": "524771000", "shortTermDebt": "15139000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152144000", "reportedCurrency": "USD", "retainedEarnings": "-1427071000", "totalLiabilities": "894280000", "otherCurrentAssets": "10582000", "totalCurrentAssets": "339795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "206351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351748000", "currentAccountsPayable": "63103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "599108000", "totalShareholderEquity": "-203222000", "capitalLeaseObligations": "11832000", "otherCurrentLiabilities": "80430000", "totalCurrentLiabilities": "216646000", "otherNonCurrentLiabilities": "47965000", "totalNonCurrentLiabilities": "677634000", "cashAndShortTermInvestments": "89649000", "commonStockSharesOutstanding": "8107946", "intangibleAssetsExcludingGoodwill": "152144000", "cashAndCashEquivalentsAtCarryingValue": "89649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-582270000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8769000", "operatingCashflow": "-11886000", "capitalExpenditures": "65000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7327000", "cashflowFromInvestment": "-3210000", "stockBasedCompensation": "6810000", "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": "11467000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 25469000, "cost_of_revenue": 49660000, "gross_profit": -24191000, "ebit": -67447000, "ebitda": -56579000, "pretax_income": -72154000, "tax_provision": 153000, "net_income": -72307000, "net_income_to_common": -72307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112804000, "total_current_assets": 405528000, "total_assets": 1284895000, "short_term_debt": 15390000, "long_term_debt": 524200000, "total_debt": 539590000, "total_liabilities": 912844000, "total_equity": 371566000, "shares_outstanding": 7909006, "goodwill_and_intangibles": 702177000 }, "cash_flow": { "operating_cash_flow": -621000, "capital_expenditure": 112000, "free_cash_flow": -509000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334587, "ticker_id": 3804, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67447000", "ebitda": "-56579000", "netIncome": "-72307000", "grossProfit": "-24191000", "depreciation": "None", "totalRevenue": "25469000", "costOfRevenue": "49660000", "interestIncome": "None", "incomeBeforeTax": "-72154000", "interestExpense": "4707000", "operatingIncome": "-68013000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-4707000", "nonInterestIncome": "None", "operatingExpenses": "43822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14136000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10868000", "sellingGeneralAndAdministrative": "18560000", "netIncomeFromContinuingOperations": "-72307000" }, "balance": { "goodwill": "547169000", "inventory": "24444000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1284895000", "longTermDebt": "524200000", "shortTermDebt": "15390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "155008000", "reportedCurrency": "USD", "retainedEarnings": "-844801000", "totalLiabilities": "912844000", "otherCurrentAssets": "28305000", "totalCurrentAssets": "405528000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "239975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879367000", "currentAccountsPayable": "61746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534085000", "totalShareholderEquity": "371566000", "capitalLeaseObligations": "9885000", "otherCurrentLiabilities": "117920000", "totalCurrentLiabilities": "236618000", "otherNonCurrentLiabilities": "49658000", "totalNonCurrentLiabilities": "676226000", "cashAndShortTermInvestments": "112804000", "commonStockSharesOutstanding": "7909006", "intangibleAssetsExcludingGoodwill": "155008000", "cashAndCashEquivalentsAtCarryingValue": "112804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "-621000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3142000", "cashflowFromInvestment": "4675000", "stockBasedCompensation": "8374000", "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": "10868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25469000, "cost_of_revenue": 49660000, "gross_profit": -24191000, "research_and_development": 14136000, "selling_general_admin": 18560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67447000, "depreciation_amortisation": 10868000, "ebitda": -56579000, "interest_expense": 4707000, "interest_income": null, "other_non_operating": null, "pretax_income": -72154000, "tax_provision": 153000, "effective_tax_rate": null, "net_income": -72307000, "net_income_continuing_ops": -72307000, "net_income_to_common": -72307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112804000, "short_term_investments": 0, "net_receivables": 239975000, "inventory": 24444000, "other_current_assets": null, "total_current_assets": 405528000, "net_ppe": null, "goodwill": 547169000, "intangible_assets": 155008000, "goodwill_and_intangibles": 702177000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 879367000, "total_assets": 1284895000, "short_term_debt": 15390000, "accounts_payable": 61746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236618000, "long_term_debt": 524200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 676226000, "total_liabilities": 912844000, "total_debt": 539590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -844801000, "total_equity": 371566000, "shares_outstanding": 7909006, "operating_cash_flow": -621000, "stock_based_compensation": 8374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3142000, "free_cash_flow": -509000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67447000", "ebitda": "-56579000", "netIncome": "-72307000", "grossProfit": "-24191000", "depreciation": "None", "totalRevenue": "25469000", "costOfRevenue": "49660000", "interestIncome": "None", "incomeBeforeTax": "-72154000", "interestExpense": "4707000", "operatingIncome": "-68013000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-4707000", "nonInterestIncome": "None", "operatingExpenses": "43822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14136000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10868000", "sellingGeneralAndAdministrative": "18560000", "netIncomeFromContinuingOperations": "-72307000" }, "balance": { "goodwill": "547169000", "inventory": "24444000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1284895000", "longTermDebt": "524200000", "shortTermDebt": "15390000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "155008000", "reportedCurrency": "USD", "retainedEarnings": "-844801000", "totalLiabilities": "912844000", "otherCurrentAssets": "28305000", "totalCurrentAssets": "405528000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "239975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879367000", "currentAccountsPayable": "61746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "534085000", "totalShareholderEquity": "371566000", "capitalLeaseObligations": "9885000", "otherCurrentLiabilities": "117920000", "totalCurrentLiabilities": "236618000", "otherNonCurrentLiabilities": "49658000", "totalNonCurrentLiabilities": "676226000", "cashAndShortTermInvestments": "112804000", "commonStockSharesOutstanding": "7909006", "intangibleAssetsExcludingGoodwill": "155008000", "cashAndCashEquivalentsAtCarryingValue": "112804000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72307000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "-621000", "capitalExpenditures": "112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3142000", "cashflowFromInvestment": "4675000", "stockBasedCompensation": "8374000", "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": "10868000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 167424000, "cost_of_revenue": 153997000, "gross_profit": 13427000, "ebit": -31009000, "ebitda": -27471000, "pretax_income": -37606000, "tax_provision": 79000, "net_income": -37685000, "net_income_to_common": -37685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105375000, "total_current_assets": 472965000, "total_assets": 1356977000, "short_term_debt": 17785000, "long_term_debt": 523633000, "total_debt": 541418000, "total_liabilities": 930296000, "total_equity": 426196000, "shares_outstanding": 7796644, "goodwill_and_intangibles": 704351000 }, "cash_flow": { "operating_cash_flow": -2129000, "capital_expenditure": 4806000, "free_cash_flow": 2677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334588, "ticker_id": 3804, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31009000", "ebitda": "-27471000", "netIncome": "-37685000", "grossProfit": "13427000", "depreciation": "None", "totalRevenue": "167424000", "costOfRevenue": "153997000", "interestIncome": "None", "incomeBeforeTax": "-37606000", "interestExpense": "4892000", "operatingIncome": "-33521000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "46948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3538000", "sellingGeneralAndAdministrative": "6283000", "netIncomeFromContinuingOperations": "-37685000" }, "balance": { "goodwill": "547205000", "inventory": "26665000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1356977000", "longTermDebt": "523633000", "shortTermDebt": "17785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157146000", "reportedCurrency": "USD", "retainedEarnings": "-772494000", "totalLiabilities": "930296000", "otherCurrentAssets": "29785000", "totalCurrentAssets": "472965000", "currentLongTermDebt": "None", "longTermInvestments": "2094000", "shortTermInvestments": "8219000", "currentNetReceivables": "302921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884012000", "currentAccountsPayable": "78277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "551873000", "totalShareholderEquity": "426196000", "capitalLeaseObligations": "13405000", "otherCurrentLiabilities": "101021000", "totalCurrentLiabilities": "251080000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "679216000", "cashAndShortTermInvestments": "105375000", "commonStockSharesOutstanding": "7796644", "intangibleAssetsExcludingGoodwill": "157146000", "cashAndCashEquivalentsAtCarryingValue": "105375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38991000", "operatingCashflow": "-2129000", "capitalExpenditures": "4806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4901000", "cashflowFromInvestment": "15471000", "stockBasedCompensation": "16789000", "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": "5763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167424000, "cost_of_revenue": 153997000, "gross_profit": 13427000, "research_and_development": 27988000, "selling_general_admin": 6283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31009000, "depreciation_amortisation": 3538000, "ebitda": -27471000, "interest_expense": 4892000, "interest_income": null, "other_non_operating": null, "pretax_income": -37606000, "tax_provision": 79000, "effective_tax_rate": null, "net_income": -37685000, "net_income_continuing_ops": -37685000, "net_income_to_common": -37685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105375000, "short_term_investments": 8219000, "net_receivables": 302921000, "inventory": 26665000, "other_current_assets": null, "total_current_assets": 472965000, "net_ppe": null, "goodwill": 547205000, "intangible_assets": 157146000, "goodwill_and_intangibles": 704351000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 884012000, "total_assets": 1356977000, "short_term_debt": 17785000, "accounts_payable": 78277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251080000, "long_term_debt": 523633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 679216000, "total_liabilities": 930296000, "total_debt": 541418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -772494000, "total_equity": 426196000, "shares_outstanding": 7796644, "operating_cash_flow": -2129000, "stock_based_compensation": 16789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4901000, "free_cash_flow": 2677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31009000", "ebitda": "-27471000", "netIncome": "-37685000", "grossProfit": "13427000", "depreciation": "None", "totalRevenue": "167424000", "costOfRevenue": "153997000", "interestIncome": "None", "incomeBeforeTax": "-37606000", "interestExpense": "4892000", "operatingIncome": "-33521000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-4892000", "nonInterestIncome": "None", "operatingExpenses": "46948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27988000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3538000", "sellingGeneralAndAdministrative": "6283000", "netIncomeFromContinuingOperations": "-37685000" }, "balance": { "goodwill": "547205000", "inventory": "26665000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1356977000", "longTermDebt": "523633000", "shortTermDebt": "17785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157146000", "reportedCurrency": "USD", "retainedEarnings": "-772494000", "totalLiabilities": "930296000", "otherCurrentAssets": "29785000", "totalCurrentAssets": "472965000", "currentLongTermDebt": "None", "longTermInvestments": "2094000", "shortTermInvestments": "8219000", "currentNetReceivables": "302921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "884012000", "currentAccountsPayable": "78277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "551873000", "totalShareholderEquity": "426196000", "capitalLeaseObligations": "13405000", "otherCurrentLiabilities": "101021000", "totalCurrentLiabilities": "251080000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "679216000", "cashAndShortTermInvestments": "105375000", "commonStockSharesOutstanding": "7796644", "intangibleAssetsExcludingGoodwill": "157146000", "cashAndCashEquivalentsAtCarryingValue": "105375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "38991000", "operatingCashflow": "-2129000", "capitalExpenditures": "4806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4901000", "cashflowFromInvestment": "15471000", "stockBasedCompensation": "16789000", "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": "5763000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 133740000, "cost_of_revenue": 154031000, "gross_profit": -20291000, "ebit": -72713000, "ebitda": -61438000, "pretax_income": -77118000, "tax_provision": -46000, "net_income": -77072000, "net_income_to_common": -77072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97064000, "total_current_assets": 490215000, "total_assets": 1398792000, "short_term_debt": 17421000, "long_term_debt": 523068000, "total_debt": 540489000, "total_liabilities": 945449000, "total_equity": 452858000, "shares_outstanding": 7791467, "goodwill_and_intangibles": 705485000 }, "cash_flow": { "operating_cash_flow": -4009000, "capital_expenditure": 3113000, "free_cash_flow": -896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334590, "ticker_id": 3804, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72713000", "ebitda": "-61438000", "netIncome": "-77072000", "grossProfit": "-20291000", "depreciation": "None", "totalRevenue": "133740000", "costOfRevenue": "154031000", "interestIncome": "None", "incomeBeforeTax": "-77118000", "interestExpense": "4405000", "operatingIncome": "-68271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-4405000", "nonInterestIncome": "None", "operatingExpenses": "47980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11275000", "sellingGeneralAndAdministrative": "21955000", "netIncomeFromContinuingOperations": "-77072000" }, "balance": { "goodwill": "547164000", "inventory": "65656000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1398792000", "longTermDebt": "523068000", "shortTermDebt": "17421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "158321000", "reportedCurrency": "USD", "retainedEarnings": "-734809000", "totalLiabilities": "945449000", "otherCurrentAssets": "10467000", "totalCurrentAssets": "490215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28301000", "currentNetReceivables": "288727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908577000", "currentAccountsPayable": "85444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93732000", "shortLongTermDebtTotal": "605948000", "totalShareholderEquity": "452858000", "capitalLeaseObligations": "11145000", "otherCurrentLiabilities": "83703000", "totalCurrentLiabilities": "269244000", "otherNonCurrentLiabilities": "54879000", "totalNonCurrentLiabilities": "676204999", "cashAndShortTermInvestments": "97064000", "commonStockSharesOutstanding": "7791467", "intangibleAssetsExcludingGoodwill": "158321000", "cashAndCashEquivalentsAtCarryingValue": "97064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "79867000", "operatingCashflow": "-4009000", "capitalExpenditures": "3113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5140000", "cashflowFromInvestment": "31787000", "stockBasedCompensation": "11198000", "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": "11217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133740000, "cost_of_revenue": 154031000, "gross_profit": -20291000, "research_and_development": 14420000, "selling_general_admin": 21955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72713000, "depreciation_amortisation": 11275000, "ebitda": -61438000, "interest_expense": 4405000, "interest_income": null, "other_non_operating": null, "pretax_income": -77118000, "tax_provision": -46000, "effective_tax_rate": null, "net_income": -77072000, "net_income_continuing_ops": -77072000, "net_income_to_common": -77072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97064000, "short_term_investments": 28301000, "net_receivables": 288727000, "inventory": 65656000, "other_current_assets": null, "total_current_assets": 490215000, "net_ppe": null, "goodwill": 547164000, "intangible_assets": 158321000, "goodwill_and_intangibles": 705485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908577000, "total_assets": 1398792000, "short_term_debt": 17421000, "accounts_payable": 85444000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269244000, "long_term_debt": 523068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 676204999, "total_liabilities": 945449000, "total_debt": 540489000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -734809000, "total_equity": 452858000, "shares_outstanding": 7791467, "operating_cash_flow": -4009000, "stock_based_compensation": 11198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 31787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5140000, "free_cash_flow": -896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72713000", "ebitda": "-61438000", "netIncome": "-77072000", "grossProfit": "-20291000", "depreciation": "None", "totalRevenue": "133740000", "costOfRevenue": "154031000", "interestIncome": "None", "incomeBeforeTax": "-77118000", "interestExpense": "4405000", "operatingIncome": "-68271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-4405000", "nonInterestIncome": "None", "operatingExpenses": "47980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11275000", "sellingGeneralAndAdministrative": "21955000", "netIncomeFromContinuingOperations": "-77072000" }, "balance": { "goodwill": "547164000", "inventory": "65656000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1398792000", "longTermDebt": "523068000", "shortTermDebt": "17421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "158321000", "reportedCurrency": "USD", "retainedEarnings": "-734809000", "totalLiabilities": "945449000", "otherCurrentAssets": "10467000", "totalCurrentAssets": "490215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28301000", "currentNetReceivables": "288727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908577000", "currentAccountsPayable": "85444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93732000", "shortLongTermDebtTotal": "605948000", "totalShareholderEquity": "452858000", "capitalLeaseObligations": "11145000", "otherCurrentLiabilities": "83703000", "totalCurrentLiabilities": "269244000", "otherNonCurrentLiabilities": "54879000", "totalNonCurrentLiabilities": "676204999", "cashAndShortTermInvestments": "97064000", "commonStockSharesOutstanding": "7791467", "intangibleAssetsExcludingGoodwill": "158321000", "cashAndCashEquivalentsAtCarryingValue": "97064000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "79867000", "operatingCashflow": "-4009000", "capitalExpenditures": "3113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5140000", "cashflowFromInvestment": "31787000", "stockBasedCompensation": "11198000", "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": "11217000", "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": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "income_statement": { "revenue": 92946000, "cost_of_revenue": 81075000, "gross_profit": 11871000, "ebit": 23516000, "ebitda": 35589000, "pretax_income": 19613000, "tax_provision": 491000, "net_income": 19122000, "net_income_to_common": 19122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75405000, "total_current_assets": 612808000, "total_assets": 1503490000, "short_term_debt": 63529000, "long_term_debt": 522506000, "total_debt": 586035000, "total_liabilities": 984146000, "total_equity": 518869000, "shares_outstanding": 155804953, "goodwill_and_intangibles": 706676000 }, "cash_flow": { "operating_cash_flow": -165418000, "capital_expenditure": 1142000, "free_cash_flow": -164276000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 334591, "ticker_id": 3804, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:30:00.059198+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23516000", "ebitda": "35589000", "netIncome": "19122000", "grossProfit": "11871000", "depreciation": "None", "totalRevenue": "92946000", "costOfRevenue": "81075000", "interestIncome": "None", "incomeBeforeTax": "19613000", "interestExpense": "3903000", "operatingIncome": "-34869000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-3903000", "nonInterestIncome": "None", "operatingExpenses": "46740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14156000", "otherNonOperatingIncome": "58385000", "costofGoodsAndServicesSold": "81075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12073000", "sellingGeneralAndAdministrative": "18904000", "netIncomeFromContinuingOperations": "19122000" }, "balance": { "goodwill": "547204000", "inventory": "145523000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1503490000", "longTermDebt": "522506000", "shortTermDebt": "63529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "159472000", "reportedCurrency": "USD", "retainedEarnings": "-657737000", "totalLiabilities": "984146000", "otherCurrentAssets": "13081000", "totalCurrentAssets": "612808000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62769000", "currentNetReceivables": "293911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890682000", "currentAccountsPayable": "102980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98437000", "shortLongTermDebtTotal": "586035000", "totalShareholderEquity": "518869000", "capitalLeaseObligations": "11874000", "otherCurrentLiabilities": "25603000", "totalCurrentLiabilities": "307493000", "otherNonCurrentLiabilities": "4642000", "totalNonCurrentLiabilities": "676653000", "cashAndShortTermInvestments": "75405000", "commonStockSharesOutstanding": "155804953", "intangibleAssetsExcludingGoodwill": "159472000", "cashAndCashEquivalentsAtCarryingValue": "75405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-102292000", "operatingCashflow": "-165418000", "capitalExpenditures": "1142000", "changeInReceivables": "-62120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102430000", "cashflowFromInvestment": "20643000", "stockBasedCompensation": "9920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42345000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12073000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92946000, "cost_of_revenue": 81075000, "gross_profit": 11871000, "research_and_development": 14156000, "selling_general_admin": 18904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23516000, "depreciation_amortisation": 12073000, "ebitda": 35589000, "interest_expense": 3903000, "interest_income": null, "other_non_operating": null, "pretax_income": 19613000, "tax_provision": 491000, "effective_tax_rate": null, "net_income": 19122000, "net_income_continuing_ops": 19122000, "net_income_to_common": 19122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75405000, "short_term_investments": 62769000, "net_receivables": 293911000, "inventory": 145523000, "other_current_assets": null, "total_current_assets": 612808000, "net_ppe": null, "goodwill": 547204000, "intangible_assets": 159472000, "goodwill_and_intangibles": 706676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 890682000, "total_assets": 1503490000, "short_term_debt": 63529000, "accounts_payable": 102980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307493000, "long_term_debt": 522506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 676653000, "total_liabilities": 984146000, "total_debt": 586035000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -657737000, "total_equity": 518869000, "shares_outstanding": 155804953, "operating_cash_flow": -165418000, "stock_based_compensation": 9920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102430000, "free_cash_flow": -164276000, "net_change_in_cash": -42345000 }, "raw_data": { "income": { "ebit": "23516000", "ebitda": "35589000", "netIncome": "19122000", "grossProfit": "11871000", "depreciation": "None", "totalRevenue": "92946000", "costOfRevenue": "81075000", "interestIncome": "None", "incomeBeforeTax": "19613000", "interestExpense": "3903000", "operatingIncome": "-34869000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-3903000", "nonInterestIncome": "None", "operatingExpenses": "46740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14156000", "otherNonOperatingIncome": "58385000", "costofGoodsAndServicesSold": "81075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12073000", "sellingGeneralAndAdministrative": "18904000", "netIncomeFromContinuingOperations": "19122000" }, "balance": { "goodwill": "547204000", "inventory": "145523000", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "1503490000", "longTermDebt": "522506000", "shortTermDebt": "63529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "159472000", "reportedCurrency": "USD", "retainedEarnings": "-657737000", "totalLiabilities": "984146000", "otherCurrentAssets": "13081000", "totalCurrentAssets": "612808000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "62769000", "currentNetReceivables": "293911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "890682000", "currentAccountsPayable": "102980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98437000", "shortLongTermDebtTotal": "586035000", "totalShareholderEquity": "518869000", "capitalLeaseObligations": "11874000", "otherCurrentLiabilities": "25603000", "totalCurrentLiabilities": "307493000", "otherNonCurrentLiabilities": "4642000", "totalNonCurrentLiabilities": "676653000", "cashAndShortTermInvestments": "75405000", "commonStockSharesOutstanding": "155804953", "intangibleAssetsExcludingGoodwill": "159472000", "cashAndCashEquivalentsAtCarryingValue": "75405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-102292000", "operatingCashflow": "-165418000", "capitalExpenditures": "1142000", "changeInReceivables": "-62120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102430000", "cashflowFromInvestment": "20643000", "stockBasedCompensation": "9920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42345000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "85000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12073000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }