{ "ticker": { "uuid": "ba85fc2a-c03e-495a-b560-6f25e5dc49d8", "symbol": "MRVI", "name": "Maravai Lifesciences Holdings\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/" }, "ticker_metadata": { "id": 7206, "uuid": "ba85fc2a-c03e-495a-b560-6f25e5dc49d8", "symbol": "MRVI", "name": "Maravai Lifesciences Holdings\u00a0Inc", "asset_type": "equity", "market_cap": 1711577000, "stock_exchange_id": 2, "industry": "Biotechnology", "sector": "Healthcare", "description": "Maravai LifeSciences Holdings, Inc., a life sciences company, offers products to enable the development of drug therapies, diagnostics, novel vaccines, and to support human disease research in the United States and internationally. The company is headquartered in San Diego, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ba85fc2a-c03e-495a-b560-6f25e5dc49d8", "symbol": "MRVI", "name": "Maravai Lifesciences Holdings\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba85fc2a-c03e-495a-b560-6f25e5dc49d8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.27, "quality": 0.03, "momentum": 0.93, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 5.02, "market_cap": 735058520, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4942, "piotroski_f_score": 1, "momentum_12_1": 1.0293, "volatility_252d": 0.6946 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.737169+00:00", "batch_id": "" }, "size": { "price_close": 5.02, "market_cap": 735058520, "market_cap_usd": 735058520, "enterprise_value": 810147520, "shares_outstanding": 146426000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.4744, "ptbv_ratio": null, "ps_ratio": 3.5904, "pcf_ratio": null, "pfcf_ratio": -27.057, "ev_ebitda": null, "ev_ebit": -5.0763, "ev_sales": 3.9572, "ev_fcf": -29.821, "earnings_yield": null, "fcf_yield": -0.0335, "price_to_sales": 3.5904, "price_to_book": 3.4744, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2527 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.29, "operating_margin": -0.7795, "net_margin": -0.5107, "ebitda_margin": -0.4917, "fcf_margin": -0.1327, "roe": -0.4942, "roa": -0.1466, "roic": -0.4176, "roc_greenblatt": null, "asset_turnover": 0.2871, "cash_conversion": 0.2598, "accruals_ratio": -0.0912, "sbc_to_revenue": 0.1295, "piotroski_f_score": 1, "altman_z_score": 1.1946, "earnings_stability_5y": 0.8781, "revenue_stability_5y": 0.7453, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0832, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6266, "net_debt_to_ebitda": -0.746, "debt_to_assets": 0.3379, "interest_coverage": -6.147, "current_ratio": 5.9062, "quick_ratio": 4.9569, "net_debt": 75089000, "local_beta": -0.0038, "volatility_252d": 0.6946, "volatility_60d": 1.4869, "max_drawdown_12m": -0.2723, "risk_adjusted_momentum": 1.4819 }, "growth": { "revenue_growth_1y": -0.1535, "revenue_growth_3y_cagr": -0.4053, "revenue_growth_5y_cagr": -0.0815, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.7388, "book_value_growth_1y": -0.3794, "revenue_growth": -0.1535, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0351, "price_return_3m": 0.4141, "price_return_6m": 0.3568, "price_return_9m": 1, "price_return_12m": 1.1004, "price_return_12m_ex1m": 1.0293, "momentum_6m": 0.3568, "momentum_12m": 1.1004, "momentum_12_1": 1.0293, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4369, "relative_strength": 0.9425 }, "raw_ttm": { "revenue_ttm": 204730000, "gross_profit_ttm": 59366000, "ebit_ttm": -159595000, "ebitda_ttm": -100656000, "net_income_ttm": -104561000, "eps_diluted_ttm": -0.7141, "operating_cash_flow_ttm": -39518000, "capital_expenditure_ttm": 12351000, "fcf_ttm": -27167000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25963000, "cash_and_equivalents": 165922000, "total_current_assets": 251736000, "total_current_liabilities": 42622000, "net_ppe": null, "total_assets": 713217000, "total_debt": 241011000, "total_equity": 211564000, "net_working_capital": 48632000, "book_value_per_share": 1.4449, "retained_earnings": 6385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -62752000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 72, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 91, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 72, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11 }, "composites": { "value_composite": 73, "quality_composite": 97, "momentum_composite": 7, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.09, "os_score": 0.26, "value_percentile": 0.27, "quality_percentile": 0.03, "momentum_percentile": 0.93, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 77, "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": 1886, "ticker_id": 7206, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.737169+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.02, "market_cap": 735058520, "market_cap_usd": 735058520, "enterprise_value": 810147520, "shares_outstanding": 146426000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.47440264, "ptbv_ratio": null, "ps_ratio": 3.59038011, "pcf_ratio": null, "pfcf_ratio": -27.05703685, "ev_ebitda": null, "ev_ebit": -5.07627131, "ev_sales": 3.95715098, "ev_fcf": -29.8210152, "earnings_yield": null, "fcf_yield": -0.0335334, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28997216, "operating_margin": -0.7795389, "net_margin": -0.51072632, "ebitda_margin": -0.49165242, "fcf_margin": -0.13269672, "roe": -0.4942287, "roa": -0.14660475, "roic": -0.41756497, "roc_greenblatt": null, "asset_turnover": 0.28705149, "cash_conversion": 0.25981963, "accruals_ratio": -0.09119665, "sbc_to_revenue": 0.12950716, "debt_to_equity": 1.6266189, "net_debt_to_ebitda": -0.74599626, "debt_to_assets": 0.337921, "interest_coverage": -6.14701691, "current_ratio": 5.9062456, "quick_ratio": 4.95692365, "net_debt": 75089000, "revenue_growth_1y": -0.15350456, "revenue_growth_3y_cagr": -0.40527378, "revenue_growth_5y_cagr": -0.0814795, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.73883601, "book_value_growth_1y": -0.37937143, "piotroski_f_score": 1, "altman_z_score": 1.19456863, "earnings_stability_5y": 0.878103, "revenue_stability_5y": 0.745299, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03505155, "price_return_3m": 0.41408451, "price_return_6m": 0.35675676, "price_return_9m": 1, "price_return_12m": 1.10041841, "price_return_12m_ex1m": 1.0292887, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4368932, "relative_strength": 0.94247736, "local_beta": -0.0038, "volatility_252d": 0.694559, "volatility_60d": 1.486911, "max_drawdown_12m": -0.27226463, "revenue_ttm": 204730000, "gross_profit_ttm": 59366000, "ebit_ttm": -159595000, "ebitda_ttm": -100656000, "net_income_ttm": -104561000, "eps_diluted_ttm": -0.71408766, "operating_cash_flow_ttm": -39518000, "capital_expenditure_ttm": 12351000, "fcf_ttm": -27167000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25963000, "cash_and_equivalents": 165922000, "total_current_assets": 251736000, "total_current_liabilities": 42622000, "net_ppe": null, "total_assets": 713217000, "total_debt": 241011000, "total_equity": 211564000, "net_working_capital": 48632000, "book_value_per_share": 1.44485269, "retained_earnings": 6385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -62752000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 72, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 91, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 72, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 73, "quality_composite": 97, "momentum_composite": 7, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 77, "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": 5.02, "os": 0.26, "value": 0.27, "quality": 0.03, "momentum": 0.93, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4942, "momentum_12_1": 1.0293, "complete_fields": { "id": 1886, "ticker_id": 7206, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:02.737169+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.02, "market_cap": 735058520, "market_cap_usd": 735058520, "enterprise_value": 810147520, "shares_outstanding": 146426000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.47440264, "ptbv_ratio": null, "ps_ratio": 3.59038011, "pcf_ratio": null, "pfcf_ratio": -27.05703685, "ev_ebitda": null, "ev_ebit": -5.07627131, "ev_sales": 3.95715098, "ev_fcf": -29.8210152, "earnings_yield": null, "fcf_yield": -0.0335334, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.28997216, "operating_margin": -0.7795389, "net_margin": -0.51072632, "ebitda_margin": -0.49165242, "fcf_margin": -0.13269672, "roe": -0.4942287, "roa": -0.14660475, "roic": -0.41756497, "roc_greenblatt": null, "asset_turnover": 0.28705149, "cash_conversion": 0.25981963, "accruals_ratio": -0.09119665, "sbc_to_revenue": 0.12950716, "debt_to_equity": 1.6266189, "net_debt_to_ebitda": -0.74599626, "debt_to_assets": 0.337921, "interest_coverage": -6.14701691, "current_ratio": 5.9062456, "quick_ratio": 4.95692365, "net_debt": 75089000, "revenue_growth_1y": -0.15350456, "revenue_growth_3y_cagr": -0.40527378, "revenue_growth_5y_cagr": -0.0814795, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.73883601, "book_value_growth_1y": -0.37937143, "piotroski_f_score": 1, "altman_z_score": 1.19456863, "earnings_stability_5y": 0.878103, "revenue_stability_5y": 0.745299, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03505155, "price_return_3m": 0.41408451, "price_return_6m": 0.35675676, "price_return_9m": 1, "price_return_12m": 1.10041841, "price_return_12m_ex1m": 1.0292887, "distance_from_52w_high": 0, "distance_from_52w_low": 1.4368932, "relative_strength": 0.94247736, "local_beta": -0.0038, "volatility_252d": 0.694559, "volatility_60d": 1.486911, "max_drawdown_12m": -0.27226463, "revenue_ttm": 204730000, "gross_profit_ttm": 59366000, "ebit_ttm": -159595000, "ebitda_ttm": -100656000, "net_income_ttm": -104561000, "eps_diluted_ttm": -0.71408766, "operating_cash_flow_ttm": -39518000, "capital_expenditure_ttm": 12351000, "fcf_ttm": -27167000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 25963000, "cash_and_equivalents": 165922000, "total_current_assets": 251736000, "total_current_liabilities": 42622000, "net_ppe": null, "total_assets": 713217000, "total_debt": 241011000, "total_equity": 211564000, "net_working_capital": 48632000, "book_value_per_share": 1.44485269, "retained_earnings": 6385000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -62752000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 68, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 16, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 72, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 91, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 72, "rank_fcf_margin": 91, "rank_piotroski": 99, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 73, "quality_composite": 97, "momentum_composite": 7, "growth_composite": 86, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 75, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 77, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 185743000, "cost_of_revenue": 152353000, "gross_profit": 33390000, "ebit": -207982000, "ebitda": -147111000, "pretax_income": -234974000, "tax_provision": -4212000, "net_income": -130773000, "net_income_to_common": -130773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216890000, "total_current_assets": 296251000, "total_assets": 770577000, "short_term_debt": 5440000, "long_term_debt": 286331000, "total_debt": 291771000, "total_liabilities": 397866000, "total_equity": 212379000, "shares_outstanding": 145074000, "goodwill_and_intangibles": 280972000 }, "cash_flow": { "operating_cash_flow": -57573000, "capital_expenditure": 13149000, "free_cash_flow": -44424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124346, "ticker_id": 7206, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-207982000", "ebitda": "-147111000", "netIncome": "-130773000", "grossProfit": "33390000", "depreciation": "None", "totalRevenue": "185743000", "costOfRevenue": "152353000", "interestIncome": "11436000", "incomeBeforeTax": "-234974000", "interestExpense": "26992000", "operatingIncome": "-6738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4212000", "reportedCurrency": "USD", "netInterestIncome": "-15556000", "nonInterestIncome": "None", "operatingExpenses": "40128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60871000", "sellingGeneralAndAdministrative": "145118000", "netIncomeFromContinuingOperations": "-230762000" }, "balance": { "goodwill": "129429000", "inventory": "40495000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "770577000", "longTermDebt": "286331000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151543000", "reportedCurrency": "USD", "retainedEarnings": "10118000", "totalLiabilities": "397866000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "296251000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474326000", "currentAccountsPayable": "2910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35581000", "totalShareholderEquity": "212379000", "capitalLeaseObligations": "72937000", "otherCurrentLiabilities": "14992000", "totalCurrentLiabilities": "44917000", "otherNonCurrentLiabilities": "197000", "totalNonCurrentLiabilities": "352949000", "cashAndShortTermInvestments": "216890000", "commonStockSharesOutstanding": "145074000", "intangibleAssetsExcludingGoodwill": "151543000", "cashAndCashEquivalentsAtCarryingValue": "216890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130773000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7999000", "operatingCashflow": "-57573000", "capitalExpenditures": "13149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16499000", "cashflowFromInvestment": "-31405000", "stockBasedCompensation": "30174000", "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": "60472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185743000, "cost_of_revenue": 152353000, "gross_profit": 33390000, "research_and_development": 23328000, "selling_general_admin": 145118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -207982000, "depreciation_amortisation": 60871000, "ebitda": -147111000, "interest_expense": 26992000, "interest_income": null, "other_non_operating": null, "pretax_income": -234974000, "tax_provision": -4212000, "effective_tax_rate": null, "net_income": -130773000, "net_income_continuing_ops": -230762000, "net_income_to_common": -130773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216890000, "short_term_investments": null, "net_receivables": 25498000, "inventory": 40495000, "other_current_assets": null, "total_current_assets": 296251000, "net_ppe": null, "goodwill": 129429000, "intangible_assets": 151543000, "goodwill_and_intangibles": 280972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474326000, "total_assets": 770577000, "short_term_debt": 5440000, "accounts_payable": 2910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44917000, "long_term_debt": 286331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352949000, "total_liabilities": 397866000, "total_debt": 291771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10118000, "total_equity": 212379000, "shares_outstanding": 145074000, "operating_cash_flow": -57573000, "stock_based_compensation": 30174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16499000, "free_cash_flow": -44424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-207982000", "ebitda": "-147111000", "netIncome": "-130773000", "grossProfit": "33390000", "depreciation": "None", "totalRevenue": "185743000", "costOfRevenue": "152353000", "interestIncome": "11436000", "incomeBeforeTax": "-234974000", "interestExpense": "26992000", "operatingIncome": "-6738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4212000", "reportedCurrency": "USD", "netInterestIncome": "-15556000", "nonInterestIncome": "None", "operatingExpenses": "40128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23328000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60871000", "sellingGeneralAndAdministrative": "145118000", "netIncomeFromContinuingOperations": "-230762000" }, "balance": { "goodwill": "129429000", "inventory": "40495000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "770577000", "longTermDebt": "286331000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151543000", "reportedCurrency": "USD", "retainedEarnings": "10118000", "totalLiabilities": "397866000", "otherCurrentAssets": "13368000", "totalCurrentAssets": "296251000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474326000", "currentAccountsPayable": "2910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35581000", "totalShareholderEquity": "212379000", "capitalLeaseObligations": "72937000", "otherCurrentLiabilities": "14992000", "totalCurrentLiabilities": "44917000", "otherNonCurrentLiabilities": "197000", "totalNonCurrentLiabilities": "352949000", "cashAndShortTermInvestments": "216890000", "commonStockSharesOutstanding": "145074000", "intangibleAssetsExcludingGoodwill": "151543000", "cashAndCashEquivalentsAtCarryingValue": "216890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130773000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7999000", "operatingCashflow": "-57573000", "capitalExpenditures": "13149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16499000", "cashflowFromInvestment": "-31405000", "stockBasedCompensation": "30174000", "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": "60472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 259185000, "cost_of_revenue": 150876000, "gross_profit": 108309000, "ebit": -213782000, "ebitda": -156917000, "pretax_income": -261482000, "tax_provision": -1860000, "net_income": -144846000, "net_income_to_common": -144846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322399000, "total_current_assets": 429146000, "total_assets": 1008244000, "short_term_debt": 13713000, "long_term_debt": 290492000, "total_debt": 304205000, "total_liabilities": 431035000, "total_equity": 325292000, "shares_outstanding": 137906000, "goodwill_and_intangibles": 354835000 }, "cash_flow": { "operating_cash_flow": 7465000, "capital_expenditure": 29658000, "free_cash_flow": 37123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124351, "ticker_id": 7206, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-213782000", "ebitda": "-156917000", "netIncome": "-144846000", "grossProfit": "108309000", "depreciation": "None", "totalRevenue": "259185000", "costOfRevenue": "150876000", "interestIncome": "27403000", "incomeBeforeTax": "-261482000", "interestExpense": "47700000", "operatingIncome": "-235617000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1860000", "reportedCurrency": "USD", "netInterestIncome": "-20297000", "nonInterestIncome": "None", "operatingExpenses": "343926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19221000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56865000", "sellingGeneralAndAdministrative": "161771000", "netIncomeFromContinuingOperations": "-259622000" }, "balance": { "goodwill": "159878000", "inventory": "50082000", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "1008244000", "longTermDebt": "290492000", "shortTermDebt": "13713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "194957000", "reportedCurrency": "USD", "retainedEarnings": "140891000", "totalLiabilities": "431035000", "otherCurrentAssets": "18145000", "totalCurrentAssets": "429146000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579098000", "currentAccountsPayable": "11957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376692000", "totalShareholderEquity": "325292000", "capitalLeaseObligations": "80760000", "otherCurrentLiabilities": "27237000", "totalCurrentLiabilities": "56971000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "374064000", "cashAndShortTermInvestments": "322399000", "commonStockSharesOutstanding": "137906000", "intangibleAssetsExcludingGoodwill": "194957000", "cashAndCashEquivalentsAtCarryingValue": "322399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-259622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "377000", "operatingCashflow": "7465000", "capitalExpenditures": "29658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235712000", "cashflowFromInvestment": "-24316000", "stockBasedCompensation": "49415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259185000, "cost_of_revenue": 150876000, "gross_profit": 108309000, "research_and_development": 19221000, "selling_general_admin": 161771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -213782000, "depreciation_amortisation": 56865000, "ebitda": -156917000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": -261482000, "tax_provision": -1860000, "effective_tax_rate": null, "net_income": -144846000, "net_income_continuing_ops": -259622000, "net_income_to_common": -144846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322399000, "short_term_investments": null, "net_receivables": 38520000, "inventory": 50082000, "other_current_assets": null, "total_current_assets": 429146000, "net_ppe": null, "goodwill": 159878000, "intangible_assets": 194957000, "goodwill_and_intangibles": 354835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579098000, "total_assets": 1008244000, "short_term_debt": 13713000, "accounts_payable": 11957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56971000, "long_term_debt": 290492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374064000, "total_liabilities": 431035000, "total_debt": 304205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140891000, "total_equity": 325292000, "shares_outstanding": 137906000, "operating_cash_flow": 7465000, "stock_based_compensation": 49415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235712000, "free_cash_flow": 37123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-213782000", "ebitda": "-156917000", "netIncome": "-144846000", "grossProfit": "108309000", "depreciation": "None", "totalRevenue": "259185000", "costOfRevenue": "150876000", "interestIncome": "27403000", "incomeBeforeTax": "-261482000", "interestExpense": "47700000", "operatingIncome": "-235617000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1860000", "reportedCurrency": "USD", "netInterestIncome": "-20297000", "nonInterestIncome": "None", "operatingExpenses": "343926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19221000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56865000", "sellingGeneralAndAdministrative": "161771000", "netIncomeFromContinuingOperations": "-259622000" }, "balance": { "goodwill": "159878000", "inventory": "50082000", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "1008244000", "longTermDebt": "290492000", "shortTermDebt": "13713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "194957000", "reportedCurrency": "USD", "retainedEarnings": "140891000", "totalLiabilities": "431035000", "otherCurrentAssets": "18145000", "totalCurrentAssets": "429146000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579098000", "currentAccountsPayable": "11957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376692000", "totalShareholderEquity": "325292000", "capitalLeaseObligations": "80760000", "otherCurrentLiabilities": "27237000", "totalCurrentLiabilities": "56971000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "374064000", "cashAndShortTermInvestments": "322399000", "commonStockSharesOutstanding": "137906000", "intangibleAssetsExcludingGoodwill": "194957000", "cashAndCashEquivalentsAtCarryingValue": "322399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-259622000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "377000", "operatingCashflow": "7465000", "capitalExpenditures": "29658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235712000", "cashflowFromInvestment": "-24316000", "stockBasedCompensation": "49415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2081999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 288945000, "cost_of_revenue": 148743000, "gross_profit": 140202000, "ebit": 663628000, "ebitda": 712409000, "pretax_income": 617736000, "tax_provision": 756111000, "net_income": -119029000, "net_income_to_common": -119029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574962000, "total_current_assets": 699912000, "total_assets": 1487450000, "short_term_debt": 12853000, "long_term_debt": 518707000, "total_debt": 531560000, "total_liabilities": 697566000, "total_equity": 416753000, "shares_outstanding": 131919000, "goodwill_and_intangibles": 547016000 }, "cash_flow": { "operating_cash_flow": 126224000, "capital_expenditure": 65553000, "free_cash_flow": 191777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124356, "ticker_id": 7206, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "663628000", "ebitda": "712409000", "netIncome": "-119029000", "grossProfit": "140202000", "depreciation": "None", "totalRevenue": "288945000", "costOfRevenue": "148743000", "interestIncome": "22606000", "incomeBeforeTax": "617736000", "interestExpense": "45892000", "operatingIncome": "-31648000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "756111000", "reportedCurrency": "USD", "netInterestIncome": "-18066000", "nonInterestIncome": "None", "operatingExpenses": "171850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17280000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48781000", "sellingGeneralAndAdministrative": "150115000", "netIncomeFromContinuingOperations": "59036000" }, "balance": { "goodwill": "326029000", "inventory": "51397000", "commonStock": "2513000", "currentDebt": "None", "investments": "None", "totalAssets": "1487450000", "longTermDebt": "518707000", "shortTermDebt": "12853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "220987000", "reportedCurrency": "USD", "retainedEarnings": "285737000", "totalLiabilities": "697566000", "otherCurrentAssets": "17830000", "totalCurrentAssets": "699912000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787538000", "currentAccountsPayable": "10729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610967000", "totalShareholderEquity": "416753000", "capitalLeaseObligations": "86820000", "otherCurrentLiabilities": "59525000", "totalCurrentLiabilities": "87468000", "otherNonCurrentLiabilities": "2394000", "totalNonCurrentLiabilities": "610098000", "cashAndShortTermInvestments": "574962000", "commonStockSharesOutstanding": "131919000", "intangibleAssetsExcludingGoodwill": "220987000", "cashAndCashEquivalentsAtCarryingValue": "574962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119029000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "649000", "operatingCashflow": "126224000", "capitalExpenditures": "65553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61090000", "cashflowFromInvestment": "-122310000", "stockBasedCompensation": "34588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288945000, "cost_of_revenue": 148743000, "gross_profit": 140202000, "research_and_development": 17280000, "selling_general_admin": 150115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 663628000, "depreciation_amortisation": 48781000, "ebitda": 712409000, "interest_expense": 45892000, "interest_income": null, "other_non_operating": null, "pretax_income": 617736000, "tax_provision": 756111000, "effective_tax_rate": null, "net_income": -119029000, "net_income_continuing_ops": 59036000, "net_income_to_common": -119029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574962000, "short_term_investments": null, "net_receivables": 55723000, "inventory": 51397000, "other_current_assets": null, "total_current_assets": 699912000, "net_ppe": null, "goodwill": 326029000, "intangible_assets": 220987000, "goodwill_and_intangibles": 547016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 787538000, "total_assets": 1487450000, "short_term_debt": 12853000, "accounts_payable": 10729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87468000, "long_term_debt": 518707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610098000, "total_liabilities": 697566000, "total_debt": 531560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285737000, "total_equity": 416753000, "shares_outstanding": 131919000, "operating_cash_flow": 126224000, "stock_based_compensation": 34588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122310000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61090000, "free_cash_flow": 191777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "663628000", "ebitda": "712409000", "netIncome": "-119029000", "grossProfit": "140202000", "depreciation": "None", "totalRevenue": "288945000", "costOfRevenue": "148743000", "interestIncome": "22606000", "incomeBeforeTax": "617736000", "interestExpense": "45892000", "operatingIncome": "-31648000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "756111000", "reportedCurrency": "USD", "netInterestIncome": "-18066000", "nonInterestIncome": "None", "operatingExpenses": "171850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17280000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48781000", "sellingGeneralAndAdministrative": "150115000", "netIncomeFromContinuingOperations": "59036000" }, "balance": { "goodwill": "326029000", "inventory": "51397000", "commonStock": "2513000", "currentDebt": "None", "investments": "None", "totalAssets": "1487450000", "longTermDebt": "518707000", "shortTermDebt": "12853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "220987000", "reportedCurrency": "USD", "retainedEarnings": "285737000", "totalLiabilities": "697566000", "otherCurrentAssets": "17830000", "totalCurrentAssets": "699912000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787538000", "currentAccountsPayable": "10729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610967000", "totalShareholderEquity": "416753000", "capitalLeaseObligations": "86820000", "otherCurrentLiabilities": "59525000", "totalCurrentLiabilities": "87468000", "otherNonCurrentLiabilities": "2394000", "totalNonCurrentLiabilities": "610098000", "cashAndShortTermInvestments": "574962000", "commonStockSharesOutstanding": "131919000", "intangibleAssetsExcludingGoodwill": "220987000", "cashAndCashEquivalentsAtCarryingValue": "574962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119029000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "649000", "operatingCashflow": "126224000", "capitalExpenditures": "65553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61090000", "cashflowFromInvestment": "-122310000", "stockBasedCompensation": "34588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 883001000, "cost_of_revenue": 168957000, "gross_profit": 714044000, "ebit": 571886000, "ebitda": 609989000, "pretax_income": 551472000, "tax_provision": 60809000, "net_income": 220205000, "net_income_to_common": 220205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 632138000, "total_current_assets": 847902000, "total_assets": 2282315000, "short_term_debt": 11709000, "long_term_debt": 521997000, "total_debt": 533706000, "total_liabilities": 1377072000, "total_equity": 545218000, "shares_outstanding": 131695000, "goodwill_and_intangibles": 500331000 }, "cash_flow": { "operating_cash_flow": 535977000, "capital_expenditure": 17090000, "free_cash_flow": 553067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124361, "ticker_id": 7206, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "571886000", "ebitda": "609989000", "netIncome": "220205000", "grossProfit": "714044000", "depreciation": "None", "totalRevenue": "883001000", "costOfRevenue": "168957000", "interestIncome": "2338000", "incomeBeforeTax": "551472000", "interestExpense": "20414000", "operatingIncome": "574216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "60809000", "reportedCurrency": "USD", "netInterestIncome": "-18076000", "nonInterestIncome": "None", "operatingExpenses": "139828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38103000", "sellingGeneralAndAdministrative": "129259000", "netIncomeFromContinuingOperations": "490663000" }, "balance": { "goodwill": "283668000", "inventory": "43152000", "commonStock": "2554000", "currentDebt": "None", "investments": "None", "totalAssets": "2282315000", "longTermDebt": "521997000", "shortTermDebt": "11709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "216663000", "reportedCurrency": "USD", "retainedEarnings": "404766000", "totalLiabilities": "1377072000", "otherCurrentAssets": "25798000", "totalCurrentAssets": "847902000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434413000", "currentAccountsPayable": "5991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116590000", "shortLongTermDebtTotal": "585262000", "totalShareholderEquity": "545218000", "capitalLeaseObligations": "57825000", "otherCurrentLiabilities": "88327000", "totalCurrentLiabilities": "110144000", "otherNonCurrentLiabilities": "17419000", "totalNonCurrentLiabilities": "1266928000", "cashAndShortTermInvestments": "632138000", "commonStockSharesOutstanding": "131695000", "intangibleAssetsExcludingGoodwill": "216663000", "cashAndCashEquivalentsAtCarryingValue": "632138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9459000", "operatingCashflow": "535977000", "capitalExpenditures": "17090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187499000", "cashflowFromInvestment": "-267612000", "stockBasedCompensation": "18670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883001000, "cost_of_revenue": 168957000, "gross_profit": 714044000, "research_and_development": 18369000, "selling_general_admin": 129259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 571886000, "depreciation_amortisation": 38103000, "ebitda": 609989000, "interest_expense": 20414000, "interest_income": null, "other_non_operating": null, "pretax_income": 551472000, "tax_provision": 60809000, "effective_tax_rate": null, "net_income": 220205000, "net_income_continuing_ops": 490663000, "net_income_to_common": 220205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 632138000, "short_term_investments": null, "net_receivables": 146814000, "inventory": 43152000, "other_current_assets": null, "total_current_assets": 847902000, "net_ppe": null, "goodwill": 283668000, "intangible_assets": 216663000, "goodwill_and_intangibles": 500331000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434413000, "total_assets": 2282315000, "short_term_debt": 11709000, "accounts_payable": 5991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110144000, "long_term_debt": 521997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1266928000, "total_liabilities": 1377072000, "total_debt": 533706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 404766000, "total_equity": 545218000, "shares_outstanding": 131695000, "operating_cash_flow": 535977000, "stock_based_compensation": 18670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187499000, "free_cash_flow": 553067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "571886000", "ebitda": "609989000", "netIncome": "220205000", "grossProfit": "714044000", "depreciation": "None", "totalRevenue": "883001000", "costOfRevenue": "168957000", "interestIncome": "2338000", "incomeBeforeTax": "551472000", "interestExpense": "20414000", "operatingIncome": "574216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "60809000", "reportedCurrency": "USD", "netInterestIncome": "-18076000", "nonInterestIncome": "None", "operatingExpenses": "139828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38103000", "sellingGeneralAndAdministrative": "129259000", "netIncomeFromContinuingOperations": "490663000" }, "balance": { "goodwill": "283668000", "inventory": "43152000", "commonStock": "2554000", "currentDebt": "None", "investments": "None", "totalAssets": "2282315000", "longTermDebt": "521997000", "shortTermDebt": "11709000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "216663000", "reportedCurrency": "USD", "retainedEarnings": "404766000", "totalLiabilities": "1377072000", "otherCurrentAssets": "25798000", "totalCurrentAssets": "847902000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434413000", "currentAccountsPayable": "5991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116590000", "shortLongTermDebtTotal": "585262000", "totalShareholderEquity": "545218000", "capitalLeaseObligations": "57825000", "otherCurrentLiabilities": "88327000", "totalCurrentLiabilities": "110144000", "otherNonCurrentLiabilities": "17419000", "totalNonCurrentLiabilities": "1266928000", "cashAndShortTermInvestments": "632138000", "commonStockSharesOutstanding": "131695000", "intangibleAssetsExcludingGoodwill": "216663000", "cashAndCashEquivalentsAtCarryingValue": "632138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "9459000", "operatingCashflow": "535977000", "capitalExpenditures": "17090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187499000", "cashflowFromInvestment": "-267612000", "stockBasedCompensation": "18670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 799240000, "cost_of_revenue": 140561000, "gross_profit": 658679000, "ebit": 561025000, "ebitda": 585777000, "pretax_income": 530765000, "tax_provision": 61515000, "net_income": 182037000, "net_income_to_common": 182037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551272000, "total_current_assets": 740039000, "total_assets": 1918276000, "short_term_debt": 9722000, "long_term_debt": 524591000, "total_debt": 534313000, "total_liabilities": 1372915000, "total_equity": 315499000, "shares_outstanding": 121965500, "goodwill_and_intangibles": 270337000 }, "cash_flow": { "operating_cash_flow": 368570000, "capital_expenditure": 14850000, "free_cash_flow": 383420000, "dividends_paid": 153451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124366, "ticker_id": 7206, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "561025000", "ebitda": "585777000", "netIncome": "182037000", "grossProfit": "658679000", "depreciation": "None", "totalRevenue": "799240000", "costOfRevenue": "140561000", "interestIncome": "0", "incomeBeforeTax": "530765000", "interestExpense": "30260000", "operatingIncome": "554645000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "61515000", "reportedCurrency": "USD", "netInterestIncome": "-30260000", "nonInterestIncome": "None", "operatingExpenses": "104034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15219000", "otherNonOperatingIncome": "279000", "costofGoodsAndServicesSold": "140561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24752000", "sellingGeneralAndAdministrative": "100064000", "netIncomeFromContinuingOperations": "469250000" }, "balance": { "goodwill": "152766000", "inventory": "51557000", "commonStock": "2552000", "currentDebt": "None", "investments": "None", "totalAssets": "1918276000", "longTermDebt": "524591000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "117571000", "reportedCurrency": "USD", "retainedEarnings": "184561000", "totalLiabilities": "1372915000", "otherCurrentAssets": "19698000", "totalCurrentAssets": "740039000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1178237000", "currentAccountsPayable": "8154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46332000", "shortLongTermDebtTotal": "575219000", "totalShareholderEquity": "315499000", "capitalLeaseObligations": "3722000", "otherCurrentLiabilities": "61863000", "totalCurrentLiabilities": "93777000", "otherNonCurrentLiabilities": "754547000", "totalNonCurrentLiabilities": "1279138000", "cashAndShortTermInvestments": "551272000", "commonStockSharesOutstanding": "121965500", "intangibleAssetsExcludingGoodwill": "117571000", "cashAndCashEquivalentsAtCarryingValue": "551272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469250000", "profitLoss": "None", "dividendPayout": "153451000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21574000", "operatingCashflow": "368570000", "capitalExpenditures": "14850000", "changeInReceivables": "-70391000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159049000", "cashflowFromInvestment": "105655000", "stockBasedCompensation": "10458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "315176000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799240000, "cost_of_revenue": 140561000, "gross_profit": 658679000, "research_and_development": 15219000, "selling_general_admin": 100064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 561025000, "depreciation_amortisation": 24752000, "ebitda": 585777000, "interest_expense": 30260000, "interest_income": null, "other_non_operating": null, "pretax_income": 530765000, "tax_provision": 61515000, "effective_tax_rate": null, "net_income": 182037000, "net_income_continuing_ops": 469250000, "net_income_to_common": 182037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551272000, "short_term_investments": null, "net_receivables": 117512000, "inventory": 51557000, "other_current_assets": null, "total_current_assets": 740039000, "net_ppe": null, "goodwill": 152766000, "intangible_assets": 117571000, "goodwill_and_intangibles": 270337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1178237000, "total_assets": 1918276000, "short_term_debt": 9722000, "accounts_payable": 8154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93777000, "long_term_debt": 524591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1279138000, "total_liabilities": 1372915000, "total_debt": 534313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 184561000, "total_equity": 315499000, "shares_outstanding": 121965500, "operating_cash_flow": 368570000, "stock_based_compensation": 10458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105655000, "dividends_paid": 153451000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159049000, "free_cash_flow": 383420000, "net_change_in_cash": 315176000 }, "raw_data": { "income": { "ebit": "561025000", "ebitda": "585777000", "netIncome": "182037000", "grossProfit": "658679000", "depreciation": "None", "totalRevenue": "799240000", "costOfRevenue": "140561000", "interestIncome": "0", "incomeBeforeTax": "530765000", "interestExpense": "30260000", "operatingIncome": "554645000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "61515000", "reportedCurrency": "USD", "netInterestIncome": "-30260000", "nonInterestIncome": "None", "operatingExpenses": "104034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15219000", "otherNonOperatingIncome": "279000", "costofGoodsAndServicesSold": "140561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24752000", "sellingGeneralAndAdministrative": "100064000", "netIncomeFromContinuingOperations": "469250000" }, "balance": { "goodwill": "152766000", "inventory": "51557000", "commonStock": "2552000", "currentDebt": "None", "investments": "None", "totalAssets": "1918276000", "longTermDebt": "524591000", "shortTermDebt": "9722000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "117571000", "reportedCurrency": "USD", "retainedEarnings": "184561000", "totalLiabilities": "1372915000", "otherCurrentAssets": "19698000", "totalCurrentAssets": "740039000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1178237000", "currentAccountsPayable": "8154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "46332000", "shortLongTermDebtTotal": "575219000", "totalShareholderEquity": "315499000", "capitalLeaseObligations": "3722000", "otherCurrentLiabilities": "61863000", "totalCurrentLiabilities": "93777000", "otherNonCurrentLiabilities": "754547000", "totalNonCurrentLiabilities": "1279138000", "cashAndShortTermInvestments": "551272000", "commonStockSharesOutstanding": "121965500", "intangibleAssetsExcludingGoodwill": "117571000", "cashAndCashEquivalentsAtCarryingValue": "551272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469250000", "profitLoss": "None", "dividendPayout": "153451000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21574000", "operatingCashflow": "368570000", "capitalExpenditures": "14850000", "changeInReceivables": "-70391000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159049000", "cashflowFromInvestment": "105655000", "stockBasedCompensation": "10458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153451000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "315176000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 284098000, "cost_of_revenue": 79649000, "gross_profit": 204449000, "ebit": 112436000, "ebitda": 138273000, "pretax_income": 81696000, "tax_provision": 2880000, "net_income": 76888000, "net_income_to_common": 76888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236184000, "total_current_assets": 331598000, "total_assets": 1270691000, "short_term_debt": 6000000, "long_term_debt": 528614000, "total_debt": 534614000, "total_liabilities": 1115945000, "total_equity": 88511000, "shares_outstanding": 96646515, "goodwill_and_intangibles": 401931000 }, "cash_flow": { "operating_cash_flow": 152187000, "capital_expenditure": 25408000, "free_cash_flow": 177595000, "dividends_paid": 609321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124371, "ticker_id": 7206, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112436000", "ebitda": "138273000", "netIncome": "76888000", "grossProfit": "204449000", "depreciation": "None", "totalRevenue": "284098000", "costOfRevenue": "79649000", "interestIncome": "0", "incomeBeforeTax": "81696000", "interestExpense": "30740000", "operatingIncome": "119902000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2880000", "reportedCurrency": "USD", "netInterestIncome": "-30740000", "nonInterestIncome": "None", "operatingExpenses": "84547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25837000", "sellingGeneralAndAdministrative": "94245000", "netIncomeFromContinuingOperations": "78816000" }, "balance": { "goodwill": "224275000", "inventory": "33301000", "commonStock": "2576000", "currentDebt": "None", "investments": "None", "totalAssets": "1270691000", "longTermDebt": "528614000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "177656000", "reportedCurrency": "USD", "retainedEarnings": "854000", "totalLiabilities": "1115945000", "otherCurrentAssets": "11095000", "totalCurrentAssets": "331598000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939093000", "currentAccountsPayable": "2985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101305000", "shortLongTermDebtTotal": "590781000", "totalShareholderEquity": "88511000", "capitalLeaseObligations": "56167000", "otherCurrentLiabilities": "40836000", "totalCurrentLiabilities": "130778000", "otherNonCurrentLiabilities": "2231000", "totalNonCurrentLiabilities": "985167000", "cashAndShortTermInvestments": "236184000", "commonStockSharesOutstanding": "96646515", "intangibleAssetsExcludingGoodwill": "177656000", "cashAndCashEquivalentsAtCarryingValue": "236184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78816000", "profitLoss": "None", "dividendPayout": "609321000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19099000", "operatingCashflow": "152187000", "capitalExpenditures": "25408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53212000", "cashflowFromInvestment": "6068000", "stockBasedCompensation": "24629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "609321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1457982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284098000, "cost_of_revenue": 79649000, "gross_profit": 204449000, "research_and_development": 9304000, "selling_general_admin": 94245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112436000, "depreciation_amortisation": 25837000, "ebitda": 138273000, "interest_expense": 30740000, "interest_income": null, "other_non_operating": null, "pretax_income": 81696000, "tax_provision": 2880000, "effective_tax_rate": null, "net_income": 76888000, "net_income_continuing_ops": 78816000, "net_income_to_common": 76888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236184000, "short_term_investments": null, "net_receivables": 51018000, "inventory": 33301000, "other_current_assets": null, "total_current_assets": 331598000, "net_ppe": null, "goodwill": 224275000, "intangible_assets": 177656000, "goodwill_and_intangibles": 401931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 939093000, "total_assets": 1270691000, "short_term_debt": 6000000, "accounts_payable": 2985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130778000, "long_term_debt": 528614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 985167000, "total_liabilities": 1115945000, "total_debt": 534614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 854000, "total_equity": 88511000, "shares_outstanding": 96646515, "operating_cash_flow": 152187000, "stock_based_compensation": 24629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6068000, "dividends_paid": 609321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53212000, "free_cash_flow": 177595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112436000", "ebitda": "138273000", "netIncome": "76888000", "grossProfit": "204449000", "depreciation": "None", "totalRevenue": "284098000", "costOfRevenue": "79649000", "interestIncome": "0", "incomeBeforeTax": "81696000", "interestExpense": "30740000", "operatingIncome": "119902000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2880000", "reportedCurrency": "USD", "netInterestIncome": "-30740000", "nonInterestIncome": "None", "operatingExpenses": "84547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9304000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25837000", "sellingGeneralAndAdministrative": "94245000", "netIncomeFromContinuingOperations": "78816000" }, "balance": { "goodwill": "224275000", "inventory": "33301000", "commonStock": "2576000", "currentDebt": "None", "investments": "None", "totalAssets": "1270691000", "longTermDebt": "528614000", "shortTermDebt": "6000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "177656000", "reportedCurrency": "USD", "retainedEarnings": "854000", "totalLiabilities": "1115945000", "otherCurrentAssets": "11095000", "totalCurrentAssets": "331598000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "939093000", "currentAccountsPayable": "2985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101305000", "shortLongTermDebtTotal": "590781000", "totalShareholderEquity": "88511000", "capitalLeaseObligations": "56167000", "otherCurrentLiabilities": "40836000", "totalCurrentLiabilities": "130778000", "otherNonCurrentLiabilities": "2231000", "totalNonCurrentLiabilities": "985167000", "cashAndShortTermInvestments": "236184000", "commonStockSharesOutstanding": "96646515", "intangibleAssetsExcludingGoodwill": "177656000", "cashAndCashEquivalentsAtCarryingValue": "236184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78816000", "profitLoss": "None", "dividendPayout": "609321000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-19099000", "operatingCashflow": "152187000", "capitalExpenditures": "25408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53212000", "cashflowFromInvestment": "6068000", "stockBasedCompensation": "24629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "609321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1457982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 143140000, "cost_of_revenue": 66849000, "gross_profit": 76291000, "ebit": 24106000, "ebitda": 48190000, "pretax_income": -5853000, "tax_provision": -652000, "net_income": -8486000, "net_income_to_common": -8486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24700000, "total_current_assets": 60552000, "total_assets": 577796000, "short_term_debt": 2500000, "long_term_debt": 334783000, "total_debt": 337283000, "total_liabilities": 433169000, "total_equity": 141396000, "shares_outstanding": 96646515, "goodwill_and_intangibles": 422128000 }, "cash_flow": { "operating_cash_flow": 24115000, "capital_expenditure": 17148000, "free_cash_flow": 41263000, "dividends_paid": 97051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124376, "ticker_id": 7206, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24106000", "ebitda": "48190000", "netIncome": "-8486000", "grossProfit": "76291000", "depreciation": "None", "totalRevenue": "143140000", "costOfRevenue": "66849000", "interestIncome": "None", "incomeBeforeTax": "-5853000", "interestExpense": "29959000", "operatingIncome": "23988000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-652000", "reportedCurrency": "USD", "netInterestIncome": "-29959000", "nonInterestIncome": "None", "operatingExpenses": "52303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24084000", "sellingGeneralAndAdministrative": "48354000", "netIncomeFromContinuingOperations": "-5201000" }, "balance": { "goodwill": "224275000", "inventory": "14202000", "commonStock": "183910000", "currentDebt": "None", "investments": "None", "totalAssets": "577796000", "longTermDebt": "334783000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "197853000", "reportedCurrency": "USD", "retainedEarnings": "-42381000", "totalLiabilities": "433169000", "otherCurrentAssets": "3620000", "totalCurrentAssets": "60552000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517244000", "currentAccountsPayable": "7478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94311000", "shortLongTermDebtTotal": "390202000", "totalShareholderEquity": "141396000", "capitalLeaseObligations": "52919000", "otherCurrentLiabilities": "15713000", "totalCurrentLiabilities": "29562000", "otherNonCurrentLiabilities": "1208000", "totalNonCurrentLiabilities": "403607000", "cashAndShortTermInvestments": "24700000", "commonStockSharesOutstanding": "96646515", "intangibleAssetsExcludingGoodwill": "197853000", "cashAndCashEquivalentsAtCarryingValue": "24700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5201000", "profitLoss": "None", "dividendPayout": "97051000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "106000", "operatingCashflow": "24115000", "capitalExpenditures": "17148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4167000", "cashflowFromInvestment": "-17148000", "stockBasedCompensation": "1679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143140000, "cost_of_revenue": 66849000, "gross_profit": 76291000, "research_and_development": 3627000, "selling_general_admin": 48354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24106000, "depreciation_amortisation": 24084000, "ebitda": 48190000, "interest_expense": 29959000, "interest_income": null, "other_non_operating": null, "pretax_income": -5853000, "tax_provision": -652000, "effective_tax_rate": null, "net_income": -8486000, "net_income_continuing_ops": -5201000, "net_income_to_common": -8486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24700000, "short_term_investments": null, "net_receivables": 18030000, "inventory": 14202000, "other_current_assets": null, "total_current_assets": 60552000, "net_ppe": null, "goodwill": 224275000, "intangible_assets": 197853000, "goodwill_and_intangibles": 422128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 517244000, "total_assets": 577796000, "short_term_debt": 2500000, "accounts_payable": 7478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29562000, "long_term_debt": 334783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 403607000, "total_liabilities": 433169000, "total_debt": 337283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42381000, "total_equity": 141396000, "shares_outstanding": 96646515, "operating_cash_flow": 24115000, "stock_based_compensation": 1679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17148000, "dividends_paid": 97051000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4167000, "free_cash_flow": 41263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24106000", "ebitda": "48190000", "netIncome": "-8486000", "grossProfit": "76291000", "depreciation": "None", "totalRevenue": "143140000", "costOfRevenue": "66849000", "interestIncome": "None", "incomeBeforeTax": "-5853000", "interestExpense": "29959000", "operatingIncome": "23988000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-652000", "reportedCurrency": "USD", "netInterestIncome": "-29959000", "nonInterestIncome": "None", "operatingExpenses": "52303000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24084000", "sellingGeneralAndAdministrative": "48354000", "netIncomeFromContinuingOperations": "-5201000" }, "balance": { "goodwill": "224275000", "inventory": "14202000", "commonStock": "183910000", "currentDebt": "None", "investments": "None", "totalAssets": "577796000", "longTermDebt": "334783000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "197853000", "reportedCurrency": "USD", "retainedEarnings": "-42381000", "totalLiabilities": "433169000", "otherCurrentAssets": "3620000", "totalCurrentAssets": "60552000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517244000", "currentAccountsPayable": "7478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94311000", "shortLongTermDebtTotal": "390202000", "totalShareholderEquity": "141396000", "capitalLeaseObligations": "52919000", "otherCurrentLiabilities": "15713000", "totalCurrentLiabilities": "29562000", "otherNonCurrentLiabilities": "1208000", "totalNonCurrentLiabilities": "403607000", "cashAndShortTermInvestments": "24700000", "commonStockSharesOutstanding": "96646515", "intangibleAssetsExcludingGoodwill": "197853000", "cashAndCashEquivalentsAtCarryingValue": "24700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5201000", "profitLoss": "None", "dividendPayout": "97051000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "106000", "operatingCashflow": "24115000", "capitalExpenditures": "17148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4167000", "cashflowFromInvestment": "-17148000", "stockBasedCompensation": "1679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97051000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 123833000, "cost_of_revenue": 60765000, "gross_profit": 63068000, "ebit": 10901000, "ebitda": 33248000, "pretax_income": -16498000, "tax_provision": 417000, "net_income": -17731000, "net_income_to_common": -17731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21866000, "total_current_assets": 53802000, "total_assets": 539676000, "short_term_debt": 2500000, "long_term_debt": 335550000, "total_debt": 338050000, "total_liabilities": 391660000, "total_equity": 144405000, "shares_outstanding": 88965664, "goodwill_and_intangibles": 442402000 }, "cash_flow": { "operating_cash_flow": -186000, "capital_expenditure": 3611000, "free_cash_flow": 3425000, "dividends_paid": 52056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124377, "ticker_id": 7206, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10901000", "ebitda": "33248000", "netIncome": "-17731000", "grossProfit": "63068000", "depreciation": "None", "totalRevenue": "123833000", "costOfRevenue": "60765000", "interestIncome": "None", "incomeBeforeTax": "-16498000", "interestExpense": "27399000", "operatingIncome": "16436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-27399000", "nonInterestIncome": "None", "operatingExpenses": "45693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4499000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22347000", "sellingGeneralAndAdministrative": "41194000", "netIncomeFromContinuingOperations": "-16915000" }, "balance": { "goodwill": "224275000", "inventory": "14308000", "commonStock": "182809000", "currentDebt": "None", "investments": "None", "totalAssets": "539676000", "longTermDebt": "335550000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "218127000", "reportedCurrency": "USD", "retainedEarnings": "-38237000", "totalLiabilities": "391660000", "otherCurrentAssets": "1637000", "totalCurrentAssets": "53802000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485874000", "currentAccountsPayable": "3604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42578000", "shortLongTermDebtTotal": "339889000", "totalShareholderEquity": "144405000", "capitalLeaseObligations": "1839000", "otherCurrentLiabilities": "26654000", "totalCurrentLiabilities": "35919000", "otherNonCurrentLiabilities": "2496000", "totalNonCurrentLiabilities": "355741000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "88965664", "intangibleAssetsExcludingGoodwill": "218127000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16915000", "profitLoss": "None", "dividendPayout": "52056000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2311000", "operatingCashflow": "-186000", "capitalExpenditures": "3611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9167000", "cashflowFromInvestment": "-3451000", "stockBasedCompensation": "2121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123833000, "cost_of_revenue": 60765000, "gross_profit": 63068000, "research_and_development": 4499000, "selling_general_admin": 41194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10901000, "depreciation_amortisation": 22347000, "ebitda": 33248000, "interest_expense": 27399000, "interest_income": null, "other_non_operating": null, "pretax_income": -16498000, "tax_provision": 417000, "effective_tax_rate": null, "net_income": -17731000, "net_income_continuing_ops": -16915000, "net_income_to_common": -17731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21866000, "short_term_investments": null, "net_receivables": 15991000, "inventory": 14308000, "other_current_assets": null, "total_current_assets": 53802000, "net_ppe": null, "goodwill": 224275000, "intangible_assets": 218127000, "goodwill_and_intangibles": 442402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 485874000, "total_assets": 539676000, "short_term_debt": 2500000, "accounts_payable": 3604000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35919000, "long_term_debt": 335550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355741000, "total_liabilities": 391660000, "total_debt": 338050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38237000, "total_equity": 144405000, "shares_outstanding": 88965664, "operating_cash_flow": -186000, "stock_based_compensation": 2121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3451000, "dividends_paid": 52056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9167000, "free_cash_flow": 3425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10901000", "ebitda": "33248000", "netIncome": "-17731000", "grossProfit": "63068000", "depreciation": "None", "totalRevenue": "123833000", "costOfRevenue": "60765000", "interestIncome": "None", "incomeBeforeTax": "-16498000", "interestExpense": "27399000", "operatingIncome": "16436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-27399000", "nonInterestIncome": "None", "operatingExpenses": "45693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4499000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22347000", "sellingGeneralAndAdministrative": "41194000", "netIncomeFromContinuingOperations": "-16915000" }, "balance": { "goodwill": "224275000", "inventory": "14308000", "commonStock": "182809000", "currentDebt": "None", "investments": "None", "totalAssets": "539676000", "longTermDebt": "335550000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "218127000", "reportedCurrency": "USD", "retainedEarnings": "-38237000", "totalLiabilities": "391660000", "otherCurrentAssets": "1637000", "totalCurrentAssets": "53802000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "485874000", "currentAccountsPayable": "3604000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42578000", "shortLongTermDebtTotal": "339889000", "totalShareholderEquity": "144405000", "capitalLeaseObligations": "1839000", "otherCurrentLiabilities": "26654000", "totalCurrentLiabilities": "35919000", "otherNonCurrentLiabilities": "2496000", "totalNonCurrentLiabilities": "355741000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "88965664", "intangibleAssetsExcludingGoodwill": "218127000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16915000", "profitLoss": "None", "dividendPayout": "52056000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2311000", "operatingCashflow": "-186000", "capitalExpenditures": "3611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9167000", "cashflowFromInvestment": "-3451000", "stockBasedCompensation": "2121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 65837000, "cost_of_revenue": 32136000, "gross_profit": 33701000, "ebit": 2474000, "ebitda": 15452000, "pretax_income": -6528000, "tax_provision": -151000, "net_income": -3733000, "net_income_to_common": -3733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165922000, "total_current_assets": 251736000, "total_assets": 713217000, "short_term_debt": 5440000, "long_term_debt": 235571000, "total_debt": 241011000, "total_liabilities": 344134000, "total_equity": 211564000, "shares_outstanding": 146426000, "goodwill_and_intangibles": 274316000 }, "cash_flow": { "operating_cash_flow": 8665000, "capital_expenditure": 4437000, "free_cash_flow": 13102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124344, "ticker_id": 7206, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2474000", "ebitda": "15452000", "netIncome": "-3733000", "grossProfit": "33701000", "depreciation": "None", "totalRevenue": "65837000", "costOfRevenue": "32136000", "interestIncome": "1873000", "incomeBeforeTax": "-6528000", "interestExpense": "5749000", "operatingIncome": "2474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-151000", "reportedCurrency": "USD", "netInterestIncome": "-3876000", "nonInterestIncome": "None", "operatingExpenses": "31227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12978000", "sellingGeneralAndAdministrative": "29092000", "netIncomeFromContinuingOperations": "-6377000" }, "balance": { "goodwill": "129429000", "inventory": "40462000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "713217000", "longTermDebt": "235571000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "144887000", "reportedCurrency": "USD", "retainedEarnings": "6385000", "totalLiabilities": "344134000", "otherCurrentAssets": "11937000", "totalCurrentAssets": "251736000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461481000", "currentAccountsPayable": "8535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35309000", "totalShareholderEquity": "211564000", "capitalLeaseObligations": "29869000", "otherCurrentLiabilities": "28647000", "totalCurrentLiabilities": "42622000", "otherNonCurrentLiabilities": "36072000", "totalNonCurrentLiabilities": "301512000", "cashAndShortTermInvestments": "165922000", "commonStockSharesOutstanding": "146426000", "intangibleAssetsExcludingGoodwill": "144887000", "cashAndCashEquivalentsAtCarryingValue": "165922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "33000", "operatingCashflow": "8665000", "capitalExpenditures": "4437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55226000", "cashflowFromInvestment": "-4437000", "stockBasedCompensation": "6743000", "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": "12978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65837000, "cost_of_revenue": 32136000, "gross_profit": 33701000, "research_and_development": 3889000, "selling_general_admin": 29092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2474000, "depreciation_amortisation": 12978000, "ebitda": 15452000, "interest_expense": 5749000, "interest_income": null, "other_non_operating": null, "pretax_income": -6528000, "tax_provision": -151000, "effective_tax_rate": null, "net_income": -3733000, "net_income_continuing_ops": -6377000, "net_income_to_common": -3733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165922000, "short_term_investments": null, "net_receivables": 33415000, "inventory": 40462000, "other_current_assets": null, "total_current_assets": 251736000, "net_ppe": null, "goodwill": 129429000, "intangible_assets": 144887000, "goodwill_and_intangibles": 274316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461481000, "total_assets": 713217000, "short_term_debt": 5440000, "accounts_payable": 8535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42622000, "long_term_debt": 235571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301512000, "total_liabilities": 344134000, "total_debt": 241011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6385000, "total_equity": 211564000, "shares_outstanding": 146426000, "operating_cash_flow": 8665000, "stock_based_compensation": 6743000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55226000, "free_cash_flow": 13102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2474000", "ebitda": "15452000", "netIncome": "-3733000", "grossProfit": "33701000", "depreciation": "None", "totalRevenue": "65837000", "costOfRevenue": "32136000", "interestIncome": "1873000", "incomeBeforeTax": "-6528000", "interestExpense": "5749000", "operatingIncome": "2474000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-151000", "reportedCurrency": "USD", "netInterestIncome": "-3876000", "nonInterestIncome": "None", "operatingExpenses": "31227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3889000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12978000", "sellingGeneralAndAdministrative": "29092000", "netIncomeFromContinuingOperations": "-6377000" }, "balance": { "goodwill": "129429000", "inventory": "40462000", "commonStock": "2582000", "currentDebt": "None", "investments": "None", "totalAssets": "713217000", "longTermDebt": "235571000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "144887000", "reportedCurrency": "USD", "retainedEarnings": "6385000", "totalLiabilities": "344134000", "otherCurrentAssets": "11937000", "totalCurrentAssets": "251736000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461481000", "currentAccountsPayable": "8535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35309000", "totalShareholderEquity": "211564000", "capitalLeaseObligations": "29869000", "otherCurrentLiabilities": "28647000", "totalCurrentLiabilities": "42622000", "otherNonCurrentLiabilities": "36072000", "totalNonCurrentLiabilities": "301512000", "cashAndShortTermInvestments": "165922000", "commonStockSharesOutstanding": "146426000", "intangibleAssetsExcludingGoodwill": "144887000", "cashAndCashEquivalentsAtCarryingValue": "165922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3733000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "33000", "operatingCashflow": "8665000", "capitalExpenditures": "4437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55226000", "cashflowFromInvestment": "-4437000", "stockBasedCompensation": "6743000", "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": "12978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 49866000, "cost_of_revenue": 37624000, "gross_profit": 12242000, "ebit": -56454000, "ebitda": -41721000, "pretax_income": -63009000, "tax_provision": 6000, "net_income": -35681000, "net_income_to_common": -35681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216890000, "total_current_assets": 296251000, "total_assets": 770577000, "short_term_debt": 5440000, "long_term_debt": 286331000, "total_debt": 291771000, "total_liabilities": 397866000, "total_equity": 212379000, "shares_outstanding": 145074000, "goodwill_and_intangibles": 280972000 }, "cash_flow": { "operating_cash_flow": -22768000, "capital_expenditure": 2114000, "free_cash_flow": -20654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124345, "ticker_id": 7206, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56454000", "ebitda": "-41721000", "netIncome": "-35681000", "grossProfit": "12242000", "depreciation": "None", "totalRevenue": "49866000", "costOfRevenue": "37624000", "interestIncome": "2384000", "incomeBeforeTax": "-63009000", "interestExpense": "6555000", "operatingIncome": "-6738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "18980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14733000", "sellingGeneralAndAdministrative": "31583000", "netIncomeFromContinuingOperations": "-63015000" }, "balance": { "goodwill": "129429000", "inventory": "40495000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "770577000", "longTermDebt": "286331000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151543000", "reportedCurrency": "USD", "retainedEarnings": "10118000", "totalLiabilities": "397866000", "otherCurrentAssets": "53863000", "totalCurrentAssets": "296251000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474326000", "currentAccountsPayable": "2910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35581000", "totalShareholderEquity": "212379000", "capitalLeaseObligations": "72937000", "otherCurrentLiabilities": "14992000", "totalCurrentLiabilities": "44917000", "otherNonCurrentLiabilities": "197000", "totalNonCurrentLiabilities": "352949000", "cashAndShortTermInvestments": "216890000", "commonStockSharesOutstanding": "145074000", "intangibleAssetsExcludingGoodwill": "151543000", "cashAndCashEquivalentsAtCarryingValue": "216890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3092000", "operatingCashflow": "-22768000", "capitalExpenditures": "2114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1816000", "cashflowFromInvestment": "-2114000", "stockBasedCompensation": "3926000", "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": "4416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49866000, "cost_of_revenue": 37624000, "gross_profit": 12242000, "research_and_development": 3788000, "selling_general_admin": 31583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56454000, "depreciation_amortisation": 14733000, "ebitda": -41721000, "interest_expense": 6555000, "interest_income": null, "other_non_operating": null, "pretax_income": -63009000, "tax_provision": 6000, "effective_tax_rate": null, "net_income": -35681000, "net_income_continuing_ops": -63015000, "net_income_to_common": -35681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216890000, "short_term_investments": null, "net_receivables": 25498000, "inventory": 40495000, "other_current_assets": null, "total_current_assets": 296251000, "net_ppe": null, "goodwill": 129429000, "intangible_assets": 151543000, "goodwill_and_intangibles": 280972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474326000, "total_assets": 770577000, "short_term_debt": 5440000, "accounts_payable": 2910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44917000, "long_term_debt": 286331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352949000, "total_liabilities": 397866000, "total_debt": 291771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10118000, "total_equity": 212379000, "shares_outstanding": 145074000, "operating_cash_flow": -22768000, "stock_based_compensation": 3926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1816000, "free_cash_flow": -20654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56454000", "ebitda": "-41721000", "netIncome": "-35681000", "grossProfit": "12242000", "depreciation": "None", "totalRevenue": "49866000", "costOfRevenue": "37624000", "interestIncome": "2384000", "incomeBeforeTax": "-63009000", "interestExpense": "6555000", "operatingIncome": "-6738000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6000", "reportedCurrency": "USD", "netInterestIncome": "-4171000", "nonInterestIncome": "None", "operatingExpenses": "18980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14733000", "sellingGeneralAndAdministrative": "31583000", "netIncomeFromContinuingOperations": "-63015000" }, "balance": { "goodwill": "129429000", "inventory": "40495000", "commonStock": "2560000", "currentDebt": "None", "investments": "None", "totalAssets": "770577000", "longTermDebt": "286331000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151543000", "reportedCurrency": "USD", "retainedEarnings": "10118000", "totalLiabilities": "397866000", "otherCurrentAssets": "53863000", "totalCurrentAssets": "296251000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474326000", "currentAccountsPayable": "2910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35581000", "totalShareholderEquity": "212379000", "capitalLeaseObligations": "72937000", "otherCurrentLiabilities": "14992000", "totalCurrentLiabilities": "44917000", "otherNonCurrentLiabilities": "197000", "totalNonCurrentLiabilities": "352949000", "cashAndShortTermInvestments": "216890000", "commonStockSharesOutstanding": "145074000", "intangibleAssetsExcludingGoodwill": "151543000", "cashAndCashEquivalentsAtCarryingValue": "216890000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3092000", "operatingCashflow": "-22768000", "capitalExpenditures": "2114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1816000", "cashflowFromInvestment": "-2114000", "stockBasedCompensation": "3926000", "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": "4416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 41630000, "cost_of_revenue": 35975000, "gross_profit": 5655000, "ebit": -38305000, "ebitda": -22463000, "pretax_income": -45149000, "tax_provision": -92000, "net_income": -25556000, "net_income_to_common": -25556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243574000, "total_current_assets": 325867000, "total_assets": 849191000, "short_term_debt": 5440000, "long_term_debt": 287381000, "total_debt": 292821000, "total_liabilities": 417332000, "total_equity": 245443000, "shares_outstanding": 144683000, "goodwill_and_intangibles": 315305000 }, "cash_flow": { "operating_cash_flow": -15150000, "capital_expenditure": 2926000, "free_cash_flow": -12224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124347, "ticker_id": 7206, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38305000", "ebitda": "-22463000", "netIncome": "-25556000", "grossProfit": "5655000", "depreciation": "None", "totalRevenue": "41630000", "costOfRevenue": "35975000", "interestIncome": "2797000", "incomeBeforeTax": "-45149000", "interestExpense": "6844000", "operatingIncome": "115440000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-4047000", "nonInterestIncome": "None", "operatingExpenses": "-109785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9770000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "35396000", "netIncomeFromContinuingOperations": "-45057000" }, "balance": { "goodwill": "129429000", "inventory": "45326000", "commonStock": "2554000", "currentDebt": "None", "investments": "None", "totalAssets": "849191000", "longTermDebt": "287381000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185876000", "reportedCurrency": "USD", "retainedEarnings": "45799000", "totalLiabilities": "417332000", "otherCurrentAssets": "14430000", "totalCurrentAssets": "325867000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523324000", "currentAccountsPayable": "7998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35847000", "totalShareholderEquity": "245443000", "capitalLeaseObligations": "75120000", "otherCurrentLiabilities": "48136000", "totalCurrentLiabilities": "61574000", "otherNonCurrentLiabilities": "472000", "totalNonCurrentLiabilities": "355758000", "cashAndShortTermInvestments": "243574000", "commonStockSharesOutstanding": "144683000", "intangibleAssetsExcludingGoodwill": "185876000", "cashAndCashEquivalentsAtCarryingValue": "243574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1350000", "operatingCashflow": "-15150000", "capitalExpenditures": "2926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8249000", "cashflowFromInvestment": "-2926000", "stockBasedCompensation": "9056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41630000, "cost_of_revenue": 35975000, "gross_profit": 5655000, "research_and_development": 9770000, "selling_general_admin": 35396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38305000, "depreciation_amortisation": 15842000, "ebitda": -22463000, "interest_expense": 6844000, "interest_income": null, "other_non_operating": null, "pretax_income": -45149000, "tax_provision": -92000, "effective_tax_rate": null, "net_income": -25556000, "net_income_continuing_ops": -45057000, "net_income_to_common": -25556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243574000, "short_term_investments": null, "net_receivables": 22537000, "inventory": 45326000, "other_current_assets": null, "total_current_assets": 325867000, "net_ppe": null, "goodwill": 129429000, "intangible_assets": 185876000, "goodwill_and_intangibles": 315305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 523324000, "total_assets": 849191000, "short_term_debt": 5440000, "accounts_payable": 7998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61574000, "long_term_debt": 287381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355758000, "total_liabilities": 417332000, "total_debt": 292821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45799000, "total_equity": 245443000, "shares_outstanding": 144683000, "operating_cash_flow": -15150000, "stock_based_compensation": 9056000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8249000, "free_cash_flow": -12224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38305000", "ebitda": "-22463000", "netIncome": "-25556000", "grossProfit": "5655000", "depreciation": "None", "totalRevenue": "41630000", "costOfRevenue": "35975000", "interestIncome": "2797000", "incomeBeforeTax": "-45149000", "interestExpense": "6844000", "operatingIncome": "115440000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-4047000", "nonInterestIncome": "None", "operatingExpenses": "-109785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9770000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "35396000", "netIncomeFromContinuingOperations": "-45057000" }, "balance": { "goodwill": "129429000", "inventory": "45326000", "commonStock": "2554000", "currentDebt": "None", "investments": "None", "totalAssets": "849191000", "longTermDebt": "287381000", "shortTermDebt": "5440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185876000", "reportedCurrency": "USD", "retainedEarnings": "45799000", "totalLiabilities": "417332000", "otherCurrentAssets": "14430000", "totalCurrentAssets": "325867000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "523324000", "currentAccountsPayable": "7998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35847000", "totalShareholderEquity": "245443000", "capitalLeaseObligations": "75120000", "otherCurrentLiabilities": "48136000", "totalCurrentLiabilities": "61574000", "otherNonCurrentLiabilities": "472000", "totalNonCurrentLiabilities": "355758000", "cashAndShortTermInvestments": "243574000", "commonStockSharesOutstanding": "144683000", "intangibleAssetsExcludingGoodwill": "185876000", "cashAndCashEquivalentsAtCarryingValue": "243574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1350000", "operatingCashflow": "-15150000", "capitalExpenditures": "2926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8249000", "cashflowFromInvestment": "-2926000", "stockBasedCompensation": "9056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 47397000, "cost_of_revenue": 39629000, "gross_profit": 7768000, "ebit": -67310000, "ebitda": -51924000, "pretax_income": -74125000, "tax_provision": -4288000, "net_income": -39591000, "net_income_to_common": -39591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269907000, "total_current_assets": 359761000, "total_assets": 896966000, "short_term_debt": 6316000, "long_term_debt": 288436000, "total_debt": 294752000, "total_liabilities": 428983000, "total_equity": 265859000, "shares_outstanding": 144236000, "goodwill_and_intangibles": 322495000 }, "cash_flow": { "operating_cash_flow": -10265000, "capital_expenditure": 2874000, "free_cash_flow": -7391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124348, "ticker_id": 7206, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67310000", "ebitda": "-51924000", "netIncome": "-39591000", "grossProfit": "7768000", "depreciation": "None", "totalRevenue": "47397000", "costOfRevenue": "39629000", "interestIncome": "3030000", "incomeBeforeTax": "-74125000", "interestExpense": "6815000", "operatingIncome": "-66278000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4288000", "reportedCurrency": "USD", "netInterestIncome": "-3785000", "nonInterestIncome": "None", "operatingExpenses": "74046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15386000", "sellingGeneralAndAdministrative": "38575000", "netIncomeFromContinuingOperations": "-69837000" }, "balance": { "goodwill": "129429000", "inventory": "46667000", "commonStock": "2553000", "currentDebt": "None", "investments": "None", "totalAssets": "896966000", "longTermDebt": "288436000", "shortTermDebt": "6316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "193066000", "reportedCurrency": "USD", "retainedEarnings": "71355000", "totalLiabilities": "428983000", "otherCurrentAssets": "15305000", "totalCurrentAssets": "359761000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537205000", "currentAccountsPayable": "11525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363589000", "totalShareholderEquity": "265859000", "capitalLeaseObligations": "69713000", "otherCurrentLiabilities": "50202000", "totalCurrentLiabilities": "69682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "359301000", "cashAndShortTermInvestments": "269907000", "commonStockSharesOutstanding": "144236000", "intangibleAssetsExcludingGoodwill": "193066000", "cashAndCashEquivalentsAtCarryingValue": "269907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3108000", "operatingCashflow": "-10265000", "capitalExpenditures": "2874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1534000", "cashflowFromInvestment": "-3236000", "stockBasedCompensation": "6789000", "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": "15386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47397000, "cost_of_revenue": 39629000, "gross_profit": 7768000, "research_and_development": 4882000, "selling_general_admin": 38575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67310000, "depreciation_amortisation": 15386000, "ebitda": -51924000, "interest_expense": 6815000, "interest_income": null, "other_non_operating": null, "pretax_income": -74125000, "tax_provision": -4288000, "effective_tax_rate": null, "net_income": -39591000, "net_income_continuing_ops": -69837000, "net_income_to_common": -39591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269907000, "short_term_investments": null, "net_receivables": 27882000, "inventory": 46667000, "other_current_assets": null, "total_current_assets": 359761000, "net_ppe": null, "goodwill": 129429000, "intangible_assets": 193066000, "goodwill_and_intangibles": 322495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537205000, "total_assets": 896966000, "short_term_debt": 6316000, "accounts_payable": 11525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69682000, "long_term_debt": 288436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 359301000, "total_liabilities": 428983000, "total_debt": 294752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71355000, "total_equity": 265859000, "shares_outstanding": 144236000, "operating_cash_flow": -10265000, "stock_based_compensation": 6789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1534000, "free_cash_flow": -7391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67310000", "ebitda": "-51924000", "netIncome": "-39591000", "grossProfit": "7768000", "depreciation": "None", "totalRevenue": "47397000", "costOfRevenue": "39629000", "interestIncome": "3030000", "incomeBeforeTax": "-74125000", "interestExpense": "6815000", "operatingIncome": "-66278000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-4288000", "reportedCurrency": "USD", "netInterestIncome": "-3785000", "nonInterestIncome": "None", "operatingExpenses": "74046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4882000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15386000", "sellingGeneralAndAdministrative": "38575000", "netIncomeFromContinuingOperations": "-69837000" }, "balance": { "goodwill": "129429000", "inventory": "46667000", "commonStock": "2553000", "currentDebt": "None", "investments": "None", "totalAssets": "896966000", "longTermDebt": "288436000", "shortTermDebt": "6316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "193066000", "reportedCurrency": "USD", "retainedEarnings": "71355000", "totalLiabilities": "428983000", "otherCurrentAssets": "15305000", "totalCurrentAssets": "359761000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537205000", "currentAccountsPayable": "11525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363589000", "totalShareholderEquity": "265859000", "capitalLeaseObligations": "69713000", "otherCurrentLiabilities": "50202000", "totalCurrentLiabilities": "69682000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "359301000", "cashAndShortTermInvestments": "269907000", "commonStockSharesOutstanding": "144236000", "intangibleAssetsExcludingGoodwill": "193066000", "cashAndCashEquivalentsAtCarryingValue": "269907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3108000", "operatingCashflow": "-10265000", "capitalExpenditures": "2874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1534000", "cashflowFromInvestment": "-3236000", "stockBasedCompensation": "6789000", "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": "15386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 46850000, "cost_of_revenue": 39125000, "gross_profit": 7725000, "ebit": -45913000, "ebitda": -31003000, "pretax_income": -52691000, "tax_provision": 162000, "net_income": -29945000, "net_income_to_common": -29945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285053000, "total_current_assets": 376282000, "total_assets": 959751000, "short_term_debt": 6274000, "long_term_debt": 289499000, "total_debt": 295773000, "total_liabilities": 429478000, "total_equity": 300614000, "shares_outstanding": 143425000, "goodwill_and_intangibles": 359459000 }, "cash_flow": { "operating_cash_flow": -9390000, "capital_expenditure": 5235000, "free_cash_flow": -4155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124349, "ticker_id": 7206, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45913000", "ebitda": "-31003000", "netIncome": "-29945000", "grossProfit": "7725000", "depreciation": "None", "totalRevenue": "46850000", "costOfRevenue": "39125000", "interestIncome": "3225000", "incomeBeforeTax": "-52691000", "interestExpense": "6778000", "operatingIncome": "-49162000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-3553000", "nonInterestIncome": "None", "operatingExpenses": "56887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14910000", "sellingGeneralAndAdministrative": "39564000", "netIncomeFromContinuingOperations": "-52853000" }, "balance": { "goodwill": "159878000", "inventory": "49773000", "commonStock": "2547000", "currentDebt": "None", "investments": "None", "totalAssets": "959751000", "longTermDebt": "289499000", "shortTermDebt": "6274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "199581000", "reportedCurrency": "USD", "retainedEarnings": "110946000", "totalLiabilities": "429478000", "otherCurrentAssets": "12963000", "totalCurrentAssets": "376282000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583469000", "currentAccountsPayable": "9525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "370620000", "totalShareholderEquity": "300614000", "capitalLeaseObligations": "75681000", "otherCurrentLiabilities": "44603000", "totalCurrentLiabilities": "63158000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "366320000", "cashAndShortTermInvestments": "285053000", "commonStockSharesOutstanding": "143425000", "intangibleAssetsExcludingGoodwill": "199581000", "cashAndCashEquivalentsAtCarryingValue": "285053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "449000", "operatingCashflow": "-9390000", "capitalExpenditures": "5235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-23129000", "stockBasedCompensation": "10403000", "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": "14910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46850000, "cost_of_revenue": 39125000, "gross_profit": 7725000, "research_and_development": 4888000, "selling_general_admin": 39564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45913000, "depreciation_amortisation": 14910000, "ebitda": -31003000, "interest_expense": 6778000, "interest_income": null, "other_non_operating": null, "pretax_income": -52691000, "tax_provision": 162000, "effective_tax_rate": null, "net_income": -29945000, "net_income_continuing_ops": -52853000, "net_income_to_common": -29945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285053000, "short_term_investments": null, "net_receivables": 28493000, "inventory": 49773000, "other_current_assets": null, "total_current_assets": 376282000, "net_ppe": null, "goodwill": 159878000, "intangible_assets": 199581000, "goodwill_and_intangibles": 359459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 583469000, "total_assets": 959751000, "short_term_debt": 6274000, "accounts_payable": 9525000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63158000, "long_term_debt": 289499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 366320000, "total_liabilities": 429478000, "total_debt": 295773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 110946000, "total_equity": 300614000, "shares_outstanding": 143425000, "operating_cash_flow": -9390000, "stock_based_compensation": 10403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4900000, "free_cash_flow": -4155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45913000", "ebitda": "-31003000", "netIncome": "-29945000", "grossProfit": "7725000", "depreciation": "None", "totalRevenue": "46850000", "costOfRevenue": "39125000", "interestIncome": "3225000", "incomeBeforeTax": "-52691000", "interestExpense": "6778000", "operatingIncome": "-49162000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-3553000", "nonInterestIncome": "None", "operatingExpenses": "56887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4888000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14910000", "sellingGeneralAndAdministrative": "39564000", "netIncomeFromContinuingOperations": "-52853000" }, "balance": { "goodwill": "159878000", "inventory": "49773000", "commonStock": "2547000", "currentDebt": "None", "investments": "None", "totalAssets": "959751000", "longTermDebt": "289499000", "shortTermDebt": "6274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "199581000", "reportedCurrency": "USD", "retainedEarnings": "110946000", "totalLiabilities": "429478000", "otherCurrentAssets": "12963000", "totalCurrentAssets": "376282000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583469000", "currentAccountsPayable": "9525000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "370620000", "totalShareholderEquity": "300614000", "capitalLeaseObligations": "75681000", "otherCurrentLiabilities": "44603000", "totalCurrentLiabilities": "63158000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "366320000", "cashAndShortTermInvestments": "285053000", "commonStockSharesOutstanding": "143425000", "intangibleAssetsExcludingGoodwill": "199581000", "cashAndCashEquivalentsAtCarryingValue": "285053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "449000", "operatingCashflow": "-9390000", "capitalExpenditures": "5235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-23129000", "stockBasedCompensation": "10403000", "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": "14910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 56406000, "cost_of_revenue": 37444000, "gross_profit": 18962000, "ebit": -35239000, "ebitda": -20713000, "pretax_income": -46502000, "tax_provision": -7000, "net_income": -26145000, "net_income_to_common": -26145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322399000, "total_current_assets": 429146000, "total_assets": 1008244000, "short_term_debt": 13713000, "long_term_debt": 290492000, "total_debt": 304205000, "total_liabilities": 431035000, "total_equity": 325292000, "shares_outstanding": 139730500, "goodwill_and_intangibles": 354835000 }, "cash_flow": { "operating_cash_flow": -14638000, "capital_expenditure": 5849000, "free_cash_flow": -8789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124350, "ticker_id": 7206, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35239000", "ebitda": "-20713000", "netIncome": "-26145000", "grossProfit": "18962000", "depreciation": "None", "totalRevenue": "56406000", "costOfRevenue": "37444000", "interestIncome": "6036000", "incomeBeforeTax": "-46502000", "interestExpense": "11263000", "operatingIncome": "-38130000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-5227000", "nonInterestIncome": "None", "operatingExpenses": "57092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4561000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14526000", "sellingGeneralAndAdministrative": "41243000", "netIncomeFromContinuingOperations": "-46495000" }, "balance": { "goodwill": "159878000", "inventory": "50082000", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "1008244000", "longTermDebt": "290492000", "shortTermDebt": "13713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "194957000", "reportedCurrency": "USD", "retainedEarnings": "140891000", "totalLiabilities": "431035000", "otherCurrentAssets": "18145000", "totalCurrentAssets": "429146000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579098000", "currentAccountsPayable": "11957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376692000", "totalShareholderEquity": "325292000", "capitalLeaseObligations": "80760000", "otherCurrentLiabilities": "27237000", "totalCurrentLiabilities": "56971000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "374064000", "cashAndShortTermInvestments": "322399000", "commonStockSharesOutstanding": "139730500", "intangibleAssetsExcludingGoodwill": "194957000", "cashAndCashEquivalentsAtCarryingValue": "322399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "327000", "operatingCashflow": "-14638000", "capitalExpenditures": "5849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236189000", "cashflowFromInvestment": "-4931000", "stockBasedCompensation": "10545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56406000, "cost_of_revenue": 37444000, "gross_profit": 18962000, "research_and_development": 4561000, "selling_general_admin": 41243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35239000, "depreciation_amortisation": 14526000, "ebitda": -20713000, "interest_expense": 11263000, "interest_income": null, "other_non_operating": null, "pretax_income": -46502000, "tax_provision": -7000, "effective_tax_rate": null, "net_income": -26145000, "net_income_continuing_ops": -46495000, "net_income_to_common": -26145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322399000, "short_term_investments": null, "net_receivables": 38520000, "inventory": 50082000, "other_current_assets": null, "total_current_assets": 429146000, "net_ppe": null, "goodwill": 159878000, "intangible_assets": 194957000, "goodwill_and_intangibles": 354835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 579098000, "total_assets": 1008244000, "short_term_debt": 13713000, "accounts_payable": 11957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56971000, "long_term_debt": 290492000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374064000, "total_liabilities": 431035000, "total_debt": 304205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140891000, "total_equity": 325292000, "shares_outstanding": 139730500, "operating_cash_flow": -14638000, "stock_based_compensation": 10545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236189000, "free_cash_flow": -8789000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35239000", "ebitda": "-20713000", "netIncome": "-26145000", "grossProfit": "18962000", "depreciation": "None", "totalRevenue": "56406000", "costOfRevenue": "37444000", "interestIncome": "6036000", "incomeBeforeTax": "-46502000", "interestExpense": "11263000", "operatingIncome": "-38130000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7000", "reportedCurrency": "USD", "netInterestIncome": "-5227000", "nonInterestIncome": "None", "operatingExpenses": "57092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4561000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14526000", "sellingGeneralAndAdministrative": "41243000", "netIncomeFromContinuingOperations": "-46495000" }, "balance": { "goodwill": "159878000", "inventory": "50082000", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "1008244000", "longTermDebt": "290492000", "shortTermDebt": "13713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "194957000", "reportedCurrency": "USD", "retainedEarnings": "140891000", "totalLiabilities": "431035000", "otherCurrentAssets": "18145000", "totalCurrentAssets": "429146000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "579098000", "currentAccountsPayable": "11957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376692000", "totalShareholderEquity": "325292000", "capitalLeaseObligations": "80760000", "otherCurrentLiabilities": "27237000", "totalCurrentLiabilities": "56971000", "otherNonCurrentLiabilities": "423000", "totalNonCurrentLiabilities": "374064000", "cashAndShortTermInvestments": "322399000", "commonStockSharesOutstanding": "139730500", "intangibleAssetsExcludingGoodwill": "194957000", "cashAndCashEquivalentsAtCarryingValue": "322399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26145000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "327000", "operatingCashflow": "-14638000", "capitalExpenditures": "5849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236189000", "cashflowFromInvestment": "-4931000", "stockBasedCompensation": "10545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 65200000, "cost_of_revenue": 36826000, "gross_profit": 28374000, "ebit": -162010000, "ebitda": -147971000, "pretax_income": -175644000, "tax_provision": 311000, "net_income": -99038000, "net_income_to_common": -99038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 578157000, "total_current_assets": 679098000, "total_assets": 1278215000, "short_term_debt": 13465000, "long_term_debt": 516283000, "total_debt": 529748000, "total_liabilities": 665088000, "total_equity": 345140000, "shares_outstanding": 141555000, "goodwill_and_intangibles": 373648000 }, "cash_flow": { "operating_cash_flow": 13136000, "capital_expenditure": 9591000, "free_cash_flow": 22727000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124352, "ticker_id": 7206, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162010000", "ebitda": "-147971000", "netIncome": "-99038000", "grossProfit": "28374000", "depreciation": "None", "totalRevenue": "65200000", "costOfRevenue": "36826000", "interestIncome": "7071000", "incomeBeforeTax": "-175644000", "interestExpense": "13634000", "operatingIncome": "-169114000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-6563000", "nonInterestIncome": "None", "operatingExpenses": "197488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14039000", "sellingGeneralAndAdministrative": "39087000", "netIncomeFromContinuingOperations": "-175955000" }, "balance": { "goodwill": "171790000", "inventory": "50409000", "commonStock": "2523000", "currentDebt": "None", "investments": "None", "totalAssets": "1278215000", "longTermDebt": "516283000", "shortTermDebt": "13465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "201858000", "reportedCurrency": "USD", "retainedEarnings": "167036000", "totalLiabilities": "665088000", "otherCurrentAssets": "21659000", "totalCurrentAssets": "679098000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599117000", "currentAccountsPayable": "9494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561075000", "totalShareholderEquity": "345140000", "capitalLeaseObligations": "39352000", "otherCurrentLiabilities": "36631000", "totalCurrentLiabilities": "63241000", "otherNonCurrentLiabilities": "54237000", "totalNonCurrentLiabilities": "601847000", "cashAndShortTermInvestments": "578157000", "commonStockSharesOutstanding": "141555000", "intangibleAssetsExcludingGoodwill": "201858000", "cashAndCashEquivalentsAtCarryingValue": "578157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-172027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1472000", "operatingCashflow": "13136000", "capitalExpenditures": "9591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "809000", "cashflowFromInvestment": "-8959000", "stockBasedCompensation": "13050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65200000, "cost_of_revenue": 36826000, "gross_profit": 28374000, "research_and_development": 4344000, "selling_general_admin": 39087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162010000, "depreciation_amortisation": 14039000, "ebitda": -147971000, "interest_expense": 13634000, "interest_income": null, "other_non_operating": null, "pretax_income": -175644000, "tax_provision": 311000, "effective_tax_rate": null, "net_income": -99038000, "net_income_continuing_ops": -175955000, "net_income_to_common": -99038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 578157000, "short_term_investments": null, "net_receivables": 28873000, "inventory": 50409000, "other_current_assets": null, "total_current_assets": 679098000, "net_ppe": null, "goodwill": 171790000, "intangible_assets": 201858000, "goodwill_and_intangibles": 373648000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599117000, "total_assets": 1278215000, "short_term_debt": 13465000, "accounts_payable": 9494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63241000, "long_term_debt": 516283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 601847000, "total_liabilities": 665088000, "total_debt": 529748000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 167036000, "total_equity": 345140000, "shares_outstanding": 141555000, "operating_cash_flow": 13136000, "stock_based_compensation": 13050000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 809000, "free_cash_flow": 22727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-162010000", "ebitda": "-147971000", "netIncome": "-99038000", "grossProfit": "28374000", "depreciation": "None", "totalRevenue": "65200000", "costOfRevenue": "36826000", "interestIncome": "7071000", "incomeBeforeTax": "-175644000", "interestExpense": "13634000", "operatingIncome": "-169114000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-6563000", "nonInterestIncome": "None", "operatingExpenses": "197488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4344000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14039000", "sellingGeneralAndAdministrative": "39087000", "netIncomeFromContinuingOperations": "-175955000" }, "balance": { "goodwill": "171790000", "inventory": "50409000", "commonStock": "2523000", "currentDebt": "None", "investments": "None", "totalAssets": "1278215000", "longTermDebt": "516283000", "shortTermDebt": "13465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "201858000", "reportedCurrency": "USD", "retainedEarnings": "167036000", "totalLiabilities": "665088000", "otherCurrentAssets": "21659000", "totalCurrentAssets": "679098000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599117000", "currentAccountsPayable": "9494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561075000", "totalShareholderEquity": "345140000", "capitalLeaseObligations": "39352000", "otherCurrentLiabilities": "36631000", "totalCurrentLiabilities": "63241000", "otherNonCurrentLiabilities": "54237000", "totalNonCurrentLiabilities": "601847000", "cashAndShortTermInvestments": "578157000", "commonStockSharesOutstanding": "141555000", "intangibleAssetsExcludingGoodwill": "201858000", "cashAndCashEquivalentsAtCarryingValue": "578157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-172027000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1472000", "operatingCashflow": "13136000", "capitalExpenditures": "9591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "809000", "cashflowFromInvestment": "-8959000", "stockBasedCompensation": "13050000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 73400000, "cost_of_revenue": 38271000, "gross_profit": 35129000, "ebit": -4988000, "ebitda": 9559000, "pretax_income": -16927000, "tax_provision": -2435000, "net_income": -7585000, "net_income_to_common": -7585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573171000, "total_current_assets": 685362000, "total_assets": 1447608000, "short_term_debt": 13268000, "long_term_debt": 517083000, "total_debt": 530351000, "total_liabilities": 671194000, "total_equity": 436933000, "shares_outstanding": 135842000, "goodwill_and_intangibles": 533278000 }, "cash_flow": { "operating_cash_flow": 17434000, "capital_expenditure": 9553000, "free_cash_flow": 26987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124353, "ticker_id": 7206, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4988000", "ebitda": "9559000", "netIncome": "-7585000", "grossProfit": "35129000", "depreciation": "None", "totalRevenue": "73400000", "costOfRevenue": "38271000", "interestIncome": "7086000", "incomeBeforeTax": "-16927000", "interestExpense": "11939000", "operatingIncome": "-9512000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2435000", "reportedCurrency": "USD", "netInterestIncome": "-4853000", "nonInterestIncome": "None", "operatingExpenses": "44641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14547000", "sellingGeneralAndAdministrative": "40556000", "netIncomeFromContinuingOperations": "-14492000" }, "balance": { "goodwill": "326029000", "inventory": "49294000", "commonStock": "2522000", "currentDebt": "None", "investments": "None", "totalAssets": "1447608000", "longTermDebt": "517083000", "shortTermDebt": "13268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "207249000", "reportedCurrency": "USD", "retainedEarnings": "266074000", "totalLiabilities": "671194000", "otherCurrentAssets": "23638000", "totalCurrentAssets": "685362000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "6575000", "currentNetReceivables": "39259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762246000", "currentAccountsPayable": "12536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561878000", "totalShareholderEquity": "436933000", "capitalLeaseObligations": "39355000", "otherCurrentLiabilities": "38338000", "totalCurrentLiabilities": "68552000", "otherNonCurrentLiabilities": "54032000", "totalNonCurrentLiabilities": "602642000", "cashAndShortTermInvestments": "573171000", "commonStockSharesOutstanding": "135842000", "intangibleAssetsExcludingGoodwill": "207249000", "cashAndCashEquivalentsAtCarryingValue": "573171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "751000", "operatingCashflow": "17434000", "capitalExpenditures": "9553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228000", "cashflowFromInvestment": "-6182000", "stockBasedCompensation": "13763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73400000, "cost_of_revenue": 38271000, "gross_profit": 35129000, "research_and_development": 5284000, "selling_general_admin": 40556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4988000, "depreciation_amortisation": 14547000, "ebitda": 9559000, "interest_expense": 11939000, "interest_income": null, "other_non_operating": null, "pretax_income": -16927000, "tax_provision": -2435000, "effective_tax_rate": null, "net_income": -7585000, "net_income_continuing_ops": -14492000, "net_income_to_common": -7585000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573171000, "short_term_investments": 6575000, "net_receivables": 39259000, "inventory": 49294000, "other_current_assets": null, "total_current_assets": 685362000, "net_ppe": null, "goodwill": 326029000, "intangible_assets": 207249000, "goodwill_and_intangibles": 533278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 762246000, "total_assets": 1447608000, "short_term_debt": 13268000, "accounts_payable": 12536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68552000, "long_term_debt": 517083000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 602642000, "total_liabilities": 671194000, "total_debt": 530351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266074000, "total_equity": 436933000, "shares_outstanding": 135842000, "operating_cash_flow": 17434000, "stock_based_compensation": 13763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228000, "free_cash_flow": 26987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4988000", "ebitda": "9559000", "netIncome": "-7585000", "grossProfit": "35129000", "depreciation": "None", "totalRevenue": "73400000", "costOfRevenue": "38271000", "interestIncome": "7086000", "incomeBeforeTax": "-16927000", "interestExpense": "11939000", "operatingIncome": "-9512000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2435000", "reportedCurrency": "USD", "netInterestIncome": "-4853000", "nonInterestIncome": "None", "operatingExpenses": "44641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14547000", "sellingGeneralAndAdministrative": "40556000", "netIncomeFromContinuingOperations": "-14492000" }, "balance": { "goodwill": "326029000", "inventory": "49294000", "commonStock": "2522000", "currentDebt": "None", "investments": "None", "totalAssets": "1447608000", "longTermDebt": "517083000", "shortTermDebt": "13268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "207249000", "reportedCurrency": "USD", "retainedEarnings": "266074000", "totalLiabilities": "671194000", "otherCurrentAssets": "23638000", "totalCurrentAssets": "685362000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "6575000", "currentNetReceivables": "39259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "762246000", "currentAccountsPayable": "12536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561878000", "totalShareholderEquity": "436933000", "capitalLeaseObligations": "39355000", "otherCurrentLiabilities": "38338000", "totalCurrentLiabilities": "68552000", "otherNonCurrentLiabilities": "54032000", "totalNonCurrentLiabilities": "602642000", "cashAndShortTermInvestments": "573171000", "commonStockSharesOutstanding": "135842000", "intangibleAssetsExcludingGoodwill": "207249000", "cashAndCashEquivalentsAtCarryingValue": "573171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7585000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "751000", "operatingCashflow": "17434000", "capitalExpenditures": "9553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228000", "cashflowFromInvestment": "-6182000", "stockBasedCompensation": "13763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 64179000, "cost_of_revenue": 38335000, "gross_profit": 25844000, "ebit": -11545000, "ebitda": 2208000, "pretax_income": -22409000, "tax_provision": 271000, "net_income": -12078000, "net_income_to_common": -12078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561691000, "total_current_assets": 667884000, "total_assets": 1444641000, "short_term_debt": 13082000, "long_term_debt": 517893000, "total_debt": 530975000, "total_liabilities": 667252000, "total_equity": 410659000, "shares_outstanding": 132333000, "goodwill_and_intangibles": 540147000 }, "cash_flow": { "operating_cash_flow": -8467000, "capital_expenditure": 5665000, "free_cash_flow": -2802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124354, "ticker_id": 7206, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11545000", "ebitda": "2208000", "netIncome": "-12078000", "grossProfit": "25844000", "depreciation": "None", "totalRevenue": "64179000", "costOfRevenue": "38335000", "interestIncome": "7210000", "incomeBeforeTax": "-22409000", "interestExpense": "10864000", "operatingIncome": "-18861000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "271000", "reportedCurrency": "USD", "netInterestIncome": "-3654000", "nonInterestIncome": "None", "operatingExpenses": "44705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5032000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13753000", "sellingGeneralAndAdministrative": "40885000", "netIncomeFromContinuingOperations": "-22680000" }, "balance": { "goodwill": "326029000", "inventory": "49846000", "commonStock": "2518000", "currentDebt": "None", "investments": "None", "totalAssets": "1444641000", "longTermDebt": "517893000", "shortTermDebt": "13082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "214118000", "reportedCurrency": "USD", "retainedEarnings": "273659000", "totalLiabilities": "667252000", "otherCurrentAssets": "16818000", "totalCurrentAssets": "667884000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776757000", "currentAccountsPayable": "8226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562689000", "totalShareholderEquity": "410659000", "capitalLeaseObligations": "39356000", "otherCurrentLiabilities": "32678000", "totalCurrentLiabilities": "59022000", "otherNonCurrentLiabilities": "58623000", "totalNonCurrentLiabilities": "608230000", "cashAndShortTermInvestments": "561691000", "commonStockSharesOutstanding": "132333000", "intangibleAssetsExcludingGoodwill": "214118000", "cashAndCashEquivalentsAtCarryingValue": "561691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "820000", "operatingCashflow": "-8467000", "capitalExpenditures": "5665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000", "cashflowFromInvestment": "-4244000", "stockBasedCompensation": "12057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64179000, "cost_of_revenue": 38335000, "gross_profit": 25844000, "research_and_development": 5032000, "selling_general_admin": 40885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11545000, "depreciation_amortisation": 13753000, "ebitda": 2208000, "interest_expense": 10864000, "interest_income": null, "other_non_operating": null, "pretax_income": -22409000, "tax_provision": 271000, "effective_tax_rate": null, "net_income": -12078000, "net_income_continuing_ops": -22680000, "net_income_to_common": -12078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561691000, "short_term_investments": null, "net_receivables": 39529000, "inventory": 49846000, "other_current_assets": null, "total_current_assets": 667884000, "net_ppe": null, "goodwill": 326029000, "intangible_assets": 214118000, "goodwill_and_intangibles": 540147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 776757000, "total_assets": 1444641000, "short_term_debt": 13082000, "accounts_payable": 8226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59022000, "long_term_debt": 517893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 608230000, "total_liabilities": 667252000, "total_debt": 530975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273659000, "total_equity": 410659000, "shares_outstanding": 132333000, "operating_cash_flow": -8467000, "stock_based_compensation": 12057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -560000, "free_cash_flow": -2802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11545000", "ebitda": "2208000", "netIncome": "-12078000", "grossProfit": "25844000", "depreciation": "None", "totalRevenue": "64179000", "costOfRevenue": "38335000", "interestIncome": "7210000", "incomeBeforeTax": "-22409000", "interestExpense": "10864000", "operatingIncome": "-18861000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "271000", "reportedCurrency": "USD", "netInterestIncome": "-3654000", "nonInterestIncome": "None", "operatingExpenses": "44705000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5032000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13753000", "sellingGeneralAndAdministrative": "40885000", "netIncomeFromContinuingOperations": "-22680000" }, "balance": { "goodwill": "326029000", "inventory": "49846000", "commonStock": "2518000", "currentDebt": "None", "investments": "None", "totalAssets": "1444641000", "longTermDebt": "517893000", "shortTermDebt": "13082000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "214118000", "reportedCurrency": "USD", "retainedEarnings": "273659000", "totalLiabilities": "667252000", "otherCurrentAssets": "16818000", "totalCurrentAssets": "667884000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "776757000", "currentAccountsPayable": "8226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562689000", "totalShareholderEquity": "410659000", "capitalLeaseObligations": "39356000", "otherCurrentLiabilities": "32678000", "totalCurrentLiabilities": "59022000", "otherNonCurrentLiabilities": "58623000", "totalNonCurrentLiabilities": "608230000", "cashAndShortTermInvestments": "561691000", "commonStockSharesOutstanding": "132333000", "intangibleAssetsExcludingGoodwill": "214118000", "cashAndCashEquivalentsAtCarryingValue": "561691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12078000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "820000", "operatingCashflow": "-8467000", "capitalExpenditures": "5665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560000", "cashflowFromInvestment": "-4244000", "stockBasedCompensation": "12057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 74141000, "cost_of_revenue": 35108000, "gross_profit": 39033000, "ebit": 671586000, "ebitda": 684566000, "pretax_income": 656186000, "tax_provision": 766168000, "net_income": -105959000, "net_income_to_common": -105959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574962000, "total_current_assets": 699912000, "total_assets": 1487450000, "short_term_debt": 12853000, "long_term_debt": 518707000, "total_debt": 531560000, "total_liabilities": 697566000, "total_equity": 416753000, "shares_outstanding": 132139999, "goodwill_and_intangibles": 547016000 }, "cash_flow": { "operating_cash_flow": 7790000, "capital_expenditure": 16799000, "free_cash_flow": 24589000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124355, "ticker_id": 7206, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "671586000", "ebitda": "684566000", "netIncome": "-105959000", "grossProfit": "39033000", "depreciation": "None", "totalRevenue": "74141000", "costOfRevenue": "35108000", "interestIncome": "7459000", "incomeBeforeTax": "656186000", "interestExpense": "15400000", "operatingIncome": "-7150000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "766168000", "reportedCurrency": "USD", "netInterestIncome": "-7941000", "nonInterestIncome": "None", "operatingExpenses": "46183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12980000", "sellingGeneralAndAdministrative": "38478000", "netIncomeFromContinuingOperations": "-109982000" }, "balance": { "goodwill": "326029000", "inventory": "51397000", "commonStock": "2513000", "currentDebt": "None", "investments": "None", "totalAssets": "1487450000", "longTermDebt": "518707000", "shortTermDebt": "12853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "220987000", "reportedCurrency": "USD", "retainedEarnings": "285737000", "totalLiabilities": "697566000", "otherCurrentAssets": "17830000", "totalCurrentAssets": "699912000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787538000", "currentAccountsPayable": "10729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610967000", "totalShareholderEquity": "416753000", "capitalLeaseObligations": "86820000", "otherCurrentLiabilities": "59525000", "totalCurrentLiabilities": "87468000", "otherNonCurrentLiabilities": "2394000", "totalNonCurrentLiabilities": "610098000", "cashAndShortTermInvestments": "574962000", "commonStockSharesOutstanding": "132139999", "intangibleAssetsExcludingGoodwill": "220987000", "cashAndCashEquivalentsAtCarryingValue": "574962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2184000", "operatingCashflow": "7790000", "capitalExpenditures": "16799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "470000", "cashflowFromInvestment": "-12903000", "stockBasedCompensation": "9342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74141000, "cost_of_revenue": 35108000, "gross_profit": 39033000, "research_and_development": 4594000, "selling_general_admin": 38478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 671586000, "depreciation_amortisation": 12980000, "ebitda": 684566000, "interest_expense": 15400000, "interest_income": null, "other_non_operating": null, "pretax_income": 656186000, "tax_provision": 766168000, "effective_tax_rate": null, "net_income": -105959000, "net_income_continuing_ops": -109982000, "net_income_to_common": -105959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574962000, "short_term_investments": null, "net_receivables": 55723000, "inventory": 51397000, "other_current_assets": null, "total_current_assets": 699912000, "net_ppe": null, "goodwill": 326029000, "intangible_assets": 220987000, "goodwill_and_intangibles": 547016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 787538000, "total_assets": 1487450000, "short_term_debt": 12853000, "accounts_payable": 10729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87468000, "long_term_debt": 518707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610098000, "total_liabilities": 697566000, "total_debt": 531560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285737000, "total_equity": 416753000, "shares_outstanding": 132139999, "operating_cash_flow": 7790000, "stock_based_compensation": 9342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 470000, "free_cash_flow": 24589000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "671586000", "ebitda": "684566000", "netIncome": "-105959000", "grossProfit": "39033000", "depreciation": "None", "totalRevenue": "74141000", "costOfRevenue": "35108000", "interestIncome": "7459000", "incomeBeforeTax": "656186000", "interestExpense": "15400000", "operatingIncome": "-7150000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "766168000", "reportedCurrency": "USD", "netInterestIncome": "-7941000", "nonInterestIncome": "None", "operatingExpenses": "46183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12980000", "sellingGeneralAndAdministrative": "38478000", "netIncomeFromContinuingOperations": "-109982000" }, "balance": { "goodwill": "326029000", "inventory": "51397000", "commonStock": "2513000", "currentDebt": "None", "investments": "None", "totalAssets": "1487450000", "longTermDebt": "518707000", "shortTermDebt": "12853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "220987000", "reportedCurrency": "USD", "retainedEarnings": "285737000", "totalLiabilities": "697566000", "otherCurrentAssets": "17830000", "totalCurrentAssets": "699912000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787538000", "currentAccountsPayable": "10729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610967000", "totalShareholderEquity": "416753000", "capitalLeaseObligations": "86820000", "otherCurrentLiabilities": "59525000", "totalCurrentLiabilities": "87468000", "otherNonCurrentLiabilities": "2394000", "totalNonCurrentLiabilities": "610098000", "cashAndShortTermInvestments": "574962000", "commonStockSharesOutstanding": "132139999", "intangibleAssetsExcludingGoodwill": "220987000", "cashAndCashEquivalentsAtCarryingValue": "574962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2184000", "operatingCashflow": "7790000", "capitalExpenditures": "16799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "470000", "cashflowFromInvestment": "-12903000", "stockBasedCompensation": "9342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 66865000, "cost_of_revenue": 36686000, "gross_profit": 30179000, "ebit": -8926000, "ebitda": 4170000, "pretax_income": -20563000, "tax_provision": -5461000, "net_income": -6462000, "net_income_to_common": -6462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 579605000, "total_current_assets": 700865000, "total_assets": 2267553000, "short_term_debt": 13129000, "long_term_debt": 519520000, "total_debt": 532649000, "total_liabilities": 1375272000, "total_equity": 519294000, "shares_outstanding": 131930000, "goodwill_and_intangibles": 553885000 }, "cash_flow": { "operating_cash_flow": 14166000, "capital_expenditure": 15827000, "free_cash_flow": 29993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124357, "ticker_id": 7206, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8926000", "ebitda": "4170000", "netIncome": "-6462000", "grossProfit": "30179000", "depreciation": "None", "totalRevenue": "66865000", "costOfRevenue": "36686000", "interestIncome": "7432000", "incomeBeforeTax": "-20563000", "interestExpense": "11637000", "operatingIncome": "-15417000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5461000", "reportedCurrency": "USD", "netInterestIncome": "-4205000", "nonInterestIncome": "None", "operatingExpenses": "45596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4347000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13096000", "sellingGeneralAndAdministrative": "38864000", "netIncomeFromContinuingOperations": "-15102000" }, "balance": { "goodwill": "326029000", "inventory": "49142000", "commonStock": "2510000", "currentDebt": "None", "investments": "None", "totalAssets": "2267553000", "longTermDebt": "519520000", "shortTermDebt": "13129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "227856000", "reportedCurrency": "USD", "retainedEarnings": "391696000", "totalLiabilities": "1375272000", "otherCurrentAssets": "22916000", "totalCurrentAssets": "700865000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566688000", "currentAccountsPayable": "9424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614679000", "totalShareholderEquity": "519294000", "capitalLeaseObligations": "89719000", "otherCurrentLiabilities": "53147000", "totalCurrentLiabilities": "78253000", "otherNonCurrentLiabilities": "14578000", "totalNonCurrentLiabilities": "1297019000", "cashAndShortTermInvestments": "579605000", "commonStockSharesOutstanding": "131930000", "intangibleAssetsExcludingGoodwill": "227856000", "cashAndCashEquivalentsAtCarryingValue": "579605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1495000", "operatingCashflow": "14166000", "capitalExpenditures": "15827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "783000", "cashflowFromInvestment": "-15520000", "stockBasedCompensation": "9987000", "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": "13096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66865000, "cost_of_revenue": 36686000, "gross_profit": 30179000, "research_and_development": 4347000, "selling_general_admin": 38864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8926000, "depreciation_amortisation": 13096000, "ebitda": 4170000, "interest_expense": 11637000, "interest_income": null, "other_non_operating": null, "pretax_income": -20563000, "tax_provision": -5461000, "effective_tax_rate": null, "net_income": -6462000, "net_income_continuing_ops": -15102000, "net_income_to_common": -6462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 579605000, "short_term_investments": null, "net_receivables": 49202000, "inventory": 49142000, "other_current_assets": null, "total_current_assets": 700865000, "net_ppe": null, "goodwill": 326029000, "intangible_assets": 227856000, "goodwill_and_intangibles": 553885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1566688000, "total_assets": 2267553000, "short_term_debt": 13129000, "accounts_payable": 9424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78253000, "long_term_debt": 519520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1297019000, "total_liabilities": 1375272000, "total_debt": 532649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 391696000, "total_equity": 519294000, "shares_outstanding": 131930000, "operating_cash_flow": 14166000, "stock_based_compensation": 9987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 783000, "free_cash_flow": 29993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8926000", "ebitda": "4170000", "netIncome": "-6462000", "grossProfit": "30179000", "depreciation": "None", "totalRevenue": "66865000", "costOfRevenue": "36686000", "interestIncome": "7432000", "incomeBeforeTax": "-20563000", "interestExpense": "11637000", "operatingIncome": "-15417000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5461000", "reportedCurrency": "USD", "netInterestIncome": "-4205000", "nonInterestIncome": "None", "operatingExpenses": "45596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4347000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13096000", "sellingGeneralAndAdministrative": "38864000", "netIncomeFromContinuingOperations": "-15102000" }, "balance": { "goodwill": "326029000", "inventory": "49142000", "commonStock": "2510000", "currentDebt": "None", "investments": "None", "totalAssets": "2267553000", "longTermDebt": "519520000", "shortTermDebt": "13129000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "227856000", "reportedCurrency": "USD", "retainedEarnings": "391696000", "totalLiabilities": "1375272000", "otherCurrentAssets": "22916000", "totalCurrentAssets": "700865000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566688000", "currentAccountsPayable": "9424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "614679000", "totalShareholderEquity": "519294000", "capitalLeaseObligations": "89719000", "otherCurrentLiabilities": "53147000", "totalCurrentLiabilities": "78253000", "otherNonCurrentLiabilities": "14578000", "totalNonCurrentLiabilities": "1297019000", "cashAndShortTermInvestments": "579605000", "commonStockSharesOutstanding": "131930000", "intangibleAssetsExcludingGoodwill": "227856000", "cashAndCashEquivalentsAtCarryingValue": "579605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1495000", "operatingCashflow": "14166000", "capitalExpenditures": "15827000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "783000", "cashflowFromInvestment": "-15520000", "stockBasedCompensation": "9987000", "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": "13096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "income_statement": { "revenue": 68914000, "cost_of_revenue": 43273000, "gross_profit": 25641000, "ebit": -6342000, "ebitda": 5456000, "pretax_income": -13364000, "tax_provision": -1421000, "net_income": -6541000, "net_income_to_common": -6541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 580176000, "total_current_assets": 699312000, "total_assets": 2264437000, "short_term_debt": 12918000, "long_term_debt": 520336000, "total_debt": 533254000, "total_liabilities": 1366799000, "total_equity": 520571000, "shares_outstanding": 131864000, "goodwill_and_intangibles": 561185000 }, "cash_flow": { "operating_cash_flow": 19194000, "capital_expenditure": 25059000, "free_cash_flow": 44253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 124358, "ticker_id": 7206, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:10:07.187926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6342000", "ebitda": "5456000", "netIncome": "-6541000", "grossProfit": "25641000", "depreciation": "None", "totalRevenue": "68914000", "costOfRevenue": "43273000", "interestIncome": "6791000", "incomeBeforeTax": "-13364000", "interestExpense": "7022000", "operatingIncome": "-11614000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1421000", "reportedCurrency": "USD", "netInterestIncome": "-231000", "nonInterestIncome": "None", "operatingExpenses": "37255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4194000", "otherNonOperatingIncome": "5171000", "costofGoodsAndServicesSold": "43273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11798000", "sellingGeneralAndAdministrative": "35377000", "netIncomeFromContinuingOperations": "-11943000" }, "balance": { "goodwill": "326459000", "inventory": "47402000", "commonStock": "2510000", "currentDebt": "None", "investments": "None", "totalAssets": "2264437000", "longTermDebt": "520336000", "shortTermDebt": "12918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "234726000", "reportedCurrency": "USD", "retainedEarnings": "398158000", "totalLiabilities": "1366799000", "otherCurrentAssets": "22515000", "totalCurrentAssets": "699312000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565125000", "currentAccountsPayable": "6658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "206633000", "shortLongTermDebtTotal": "617269000", "totalShareholderEquity": "520571000", "capitalLeaseObligations": "91493000", "otherCurrentLiabilities": "52884000", "totalCurrentLiabilities": "74919000", "otherNonCurrentLiabilities": "763032000", "totalNonCurrentLiabilities": "1291880000", "cashAndShortTermInvestments": "580176000", "commonStockSharesOutstanding": "131864000", "intangibleAssetsExcludingGoodwill": "234726000", "cashAndCashEquivalentsAtCarryingValue": "580176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7711000", "operatingCashflow": "19194000", "capitalExpenditures": "25059000", "changeInReceivables": "7561000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43134000", "cashflowFromInvestment": "-24157000", "stockBasedCompensation": "9272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68914000, "cost_of_revenue": 43273000, "gross_profit": 25641000, "research_and_development": 4194000, "selling_general_admin": 35377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6342000, "depreciation_amortisation": 11798000, "ebitda": 5456000, "interest_expense": 7022000, "interest_income": null, "other_non_operating": null, "pretax_income": -13364000, "tax_provision": -1421000, "effective_tax_rate": null, "net_income": -6541000, "net_income_continuing_ops": -11943000, "net_income_to_common": -6541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 580176000, "short_term_investments": null, "net_receivables": 49219000, "inventory": 47402000, "other_current_assets": null, "total_current_assets": 699312000, "net_ppe": null, "goodwill": 326459000, "intangible_assets": 234726000, "goodwill_and_intangibles": 561185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1565125000, "total_assets": 2264437000, "short_term_debt": 12918000, "accounts_payable": 6658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74919000, "long_term_debt": 520336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1291880000, "total_liabilities": 1366799000, "total_debt": 533254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398158000, "total_equity": 520571000, "shares_outstanding": 131864000, "operating_cash_flow": 19194000, "stock_based_compensation": 9272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24157000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43134000, "free_cash_flow": 44253000, "net_change_in_cash": -48097000 }, "raw_data": { "income": { "ebit": "-6342000", "ebitda": "5456000", "netIncome": "-6541000", "grossProfit": "25641000", "depreciation": "None", "totalRevenue": "68914000", "costOfRevenue": "43273000", "interestIncome": "6791000", "incomeBeforeTax": "-13364000", "interestExpense": "7022000", "operatingIncome": "-11614000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1421000", "reportedCurrency": "USD", "netInterestIncome": "-231000", "nonInterestIncome": "None", "operatingExpenses": "37255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4194000", "otherNonOperatingIncome": "5171000", "costofGoodsAndServicesSold": "43273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11798000", "sellingGeneralAndAdministrative": "35377000", "netIncomeFromContinuingOperations": "-11943000" }, "balance": { "goodwill": "326459000", "inventory": "47402000", "commonStock": "2510000", "currentDebt": "None", "investments": "None", "totalAssets": "2264437000", "longTermDebt": "520336000", "shortTermDebt": "12918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "234726000", "reportedCurrency": "USD", "retainedEarnings": "398158000", "totalLiabilities": "1366799000", "otherCurrentAssets": "22515000", "totalCurrentAssets": "699312000", "currentLongTermDebt": "5440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565125000", "currentAccountsPayable": "6658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "206633000", "shortLongTermDebtTotal": "617269000", "totalShareholderEquity": "520571000", "capitalLeaseObligations": "91493000", "otherCurrentLiabilities": "52884000", "totalCurrentLiabilities": "74919000", "otherNonCurrentLiabilities": "763032000", "totalNonCurrentLiabilities": "1291880000", "cashAndShortTermInvestments": "580176000", "commonStockSharesOutstanding": "131864000", "intangibleAssetsExcludingGoodwill": "234726000", "cashAndCashEquivalentsAtCarryingValue": "580176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7711000", "operatingCashflow": "19194000", "capitalExpenditures": "25059000", "changeInReceivables": "7561000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43134000", "cashflowFromInvestment": "-24157000", "stockBasedCompensation": "9272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }