{ "ticker": { "uuid": "bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3", "symbol": "RPAY", "name": "Repay Holdings Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3/" }, "ticker_metadata": { "id": 8070, "uuid": "bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3", "symbol": "RPAY", "name": "Repay Holdings Corp", "asset_type": "equity", "market_cap": 341777000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Repay Holdings Corporation provides integrated payment processing solutions to industry-oriented markets. The company is headquartered in Atlanta, Georgia.", "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": "bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3", "symbol": "RPAY", "name": "Repay Holdings Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3/", "api_url": "https://sharemaestro.com/factors/api/tickers/bb3d536b-7fc5-46d8-8c33-ec4bb67c75d3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.89, "quality": 0.69, "momentum": 0.07, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.47, "market_cap": 286336915.21, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.5412, "piotroski_f_score": 5, "momentum_12_1": -0.3218, "volatility_252d": 0.6995 }, "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": "2026-06-07T06:50:14.666385+00:00", "batch_id": "" }, "size": { "price_close": 3.47, "market_cap": 286336915.21, "market_cap_usd": 286336915.21, "enterprise_value": 634613915.21, "shares_outstanding": 82517843, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.599, "ptbv_ratio": null, "ps_ratio": 0.9156, "pcf_ratio": 2.7158, "pfcf_ratio": 1.9082, "ev_ebitda": null, "ev_ebit": -2.4254, "ev_sales": 2.0293, "ev_fcf": 4.2292, "earnings_yield": null, "fcf_yield": 0.2365, "price_to_sales": 0.9156, "price_to_book": 0.599, "price_to_cashflow": 2.7158, "ebitda_to_ev": null, "sales_yield": 0.4928 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7509, "operating_margin": -0.8367, "net_margin": -0.8273, "ebitda_margin": -0.5096, "fcf_margin": 0.4798, "roe": -0.5412, "roa": -0.2268, "roic": -0.2375, "roc_greenblatt": null, "asset_turnover": 0.2741, "cash_conversion": -0.58, "accruals_ratio": -0.3192, "sbc_to_revenue": 0.0576, "piotroski_f_score": 5, "altman_z_score": -0.9008, "earnings_stability_5y": 1.6176, "revenue_stability_5y": 0.3444, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2059, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3923, "net_debt_to_ebitda": -2.1854, "debt_to_assets": 0.3437, "interest_coverage": -17.819, "current_ratio": 1.789, "quick_ratio": 1.789, "net_debt": 348277000, "local_beta": 0.0006, "volatility_252d": 0.6995, "volatility_60d": 1.709, "max_drawdown_12m": -0.5642, "risk_adjusted_momentum": -0.4601 }, "growth": { "revenue_growth_1y": 0.01, "revenue_growth_3y_cagr": 0.0346, "revenue_growth_5y_cagr": 0.1481, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0038, "book_value_growth_1y": -0.3313, "revenue_growth": 0.01, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0198, "price_return_3m": 0.1803, "price_return_6m": -0.0086, "price_return_9m": -0.4099, "price_return_12m": -0.3352, "price_return_12m_ex1m": -0.3218, "momentum_6m": -0.0086, "momentum_12m": -0.3352, "momentum_12_1": -0.3218, "distance_from_52w_high": -0.4139, "distance_from_52w_low": 0.345, "relative_strength": -0.4932 }, "raw_ttm": { "revenue_ttm": 312730000, "gross_profit_ttm": 234844000, "ebit_ttm": -261654000, "ebitda_ttm": -159362000, "net_income_ttm": -258717000, "eps_diluted_ttm": -3.1353, "operating_cash_flow_ttm": 105432000, "capital_expenditure_ttm": 44625000, "fcf_ttm": 150057000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14684000, "cash_and_equivalents": 43770000, "total_current_assets": 131011000, "total_current_liabilities": 73231000, "net_ppe": null, "total_assets": 1140803000, "total_debt": 392047000, "total_equity": 478000000, "net_working_capital": 15465000, "book_value_per_share": 5.7927, "retained_earnings": -600490000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -334856000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 8, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 16, "rank_fcf_margin": 16, "rank_piotroski": 68, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89 }, "composites": { "value_composite": 11, "quality_composite": 31, "momentum_composite": 93, "growth_composite": 76, "yield_composite": 99, "svqf_composite": 66, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7836, "os_score": 0.78, "value_percentile": 0.89, "quality_percentile": 0.69, "momentum_percentile": 0.07, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 28, "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": 2554, "ticker_id": 8070, "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": "2026-06-07T06:50:14.666385+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.47, "market_cap": 286336915.21, "market_cap_usd": 286336915.21, "enterprise_value": 634613915.21, "shares_outstanding": 82517843, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5990312, "ptbv_ratio": null, "ps_ratio": 0.91560424, "pcf_ratio": 2.71584448, "pfcf_ratio": 1.90818766, "ev_ebitda": null, "ev_ebit": -2.42539352, "ev_sales": 2.02927099, "ev_fcf": 4.22915236, "earnings_yield": null, "fcf_yield": 0.236454, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.7509481, "operating_margin": -0.83667701, "net_margin": -0.82728552, "ebitda_margin": -0.50958335, "fcf_margin": 0.47982925, "roe": -0.54124895, "roa": -0.22678499, "roic": -0.23749965, "roc_greenblatt": null, "asset_turnover": 0.27413147, "cash_conversion": -0.58000441, "accruals_ratio": -0.3192041, "sbc_to_revenue": 0.05757682, "debt_to_equity": 1.3923431, "net_debt_to_ebitda": -2.18544571, "debt_to_assets": 0.34365881, "interest_coverage": -17.81898665, "current_ratio": 1.78901012, "quick_ratio": 1.78901012, "net_debt": 348277000, "revenue_growth_1y": 0.0099565, "revenue_growth_3y_cagr": 0.03463996, "revenue_growth_5y_cagr": 0.14809684, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00382386, "book_value_growth_1y": -0.33125163, "piotroski_f_score": 5, "altman_z_score": -0.90076193, "earnings_stability_5y": 1.617586, "revenue_stability_5y": 0.344439, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01977401, "price_return_3m": 0.18027211, "price_return_6m": -0.00857143, "price_return_9m": -0.40986395, "price_return_12m": -0.33524904, "price_return_12m_ex1m": -0.32183908, "distance_from_52w_high": -0.41385135, "distance_from_52w_low": 0.34496124, "relative_strength": -0.49319009, "local_beta": 0.0006, "volatility_252d": 0.699543, "volatility_60d": 1.709041, "max_drawdown_12m": -0.56418919, "revenue_ttm": 312730000, "gross_profit_ttm": 234844000, "ebit_ttm": -261654000, "ebitda_ttm": -159362000, "net_income_ttm": -258717000, "eps_diluted_ttm": -3.13528554, "operating_cash_flow_ttm": 105432000, "capital_expenditure_ttm": 44625000, "fcf_ttm": 150057000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14684000, "cash_and_equivalents": 43770000, "total_current_assets": 131011000, "total_current_liabilities": 73231000, "net_ppe": null, "total_assets": 1140803000, "total_debt": 392047000, "total_equity": 478000000, "net_working_capital": 15465000, "book_value_per_share": 5.79268656, "retained_earnings": -600490000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -334856000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 8, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 16, "rank_fcf_margin": 16, "rank_piotroski": 68, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89, "value_composite": 11, "quality_composite": 31, "momentum_composite": 93, "growth_composite": 76, "yield_composite": 99, "svqf_composite": 66, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.47, "os": 0.78, "value": 0.89, "quality": 0.69, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5412, "momentum_12_1": -0.3218, "complete_fields": { "id": 2554, "ticker_id": 8070, "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": "2026-06-07T06:50:14.666385+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.47, "market_cap": 286336915.21, "market_cap_usd": 286336915.21, "enterprise_value": 634613915.21, "shares_outstanding": 82517843, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.5990312, "ptbv_ratio": null, "ps_ratio": 0.91560424, "pcf_ratio": 2.71584448, "pfcf_ratio": 1.90818766, "ev_ebitda": null, "ev_ebit": -2.42539352, "ev_sales": 2.02927099, "ev_fcf": 4.22915236, "earnings_yield": null, "fcf_yield": 0.236454, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.7509481, "operating_margin": -0.83667701, "net_margin": -0.82728552, "ebitda_margin": -0.50958335, "fcf_margin": 0.47982925, "roe": -0.54124895, "roa": -0.22678499, "roic": -0.23749965, "roc_greenblatt": null, "asset_turnover": 0.27413147, "cash_conversion": -0.58000441, "accruals_ratio": -0.3192041, "sbc_to_revenue": 0.05757682, "debt_to_equity": 1.3923431, "net_debt_to_ebitda": -2.18544571, "debt_to_assets": 0.34365881, "interest_coverage": -17.81898665, "current_ratio": 1.78901012, "quick_ratio": 1.78901012, "net_debt": 348277000, "revenue_growth_1y": 0.0099565, "revenue_growth_3y_cagr": 0.03463996, "revenue_growth_5y_cagr": 0.14809684, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00382386, "book_value_growth_1y": -0.33125163, "piotroski_f_score": 5, "altman_z_score": -0.90076193, "earnings_stability_5y": 1.617586, "revenue_stability_5y": 0.344439, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01977401, "price_return_3m": 0.18027211, "price_return_6m": -0.00857143, "price_return_9m": -0.40986395, "price_return_12m": -0.33524904, "price_return_12m_ex1m": -0.32183908, "distance_from_52w_high": -0.41385135, "distance_from_52w_low": 0.34496124, "relative_strength": -0.49319009, "local_beta": 0.0006, "volatility_252d": 0.699543, "volatility_60d": 1.709041, "max_drawdown_12m": -0.56418919, "revenue_ttm": 312730000, "gross_profit_ttm": 234844000, "ebit_ttm": -261654000, "ebitda_ttm": -159362000, "net_income_ttm": -258717000, "eps_diluted_ttm": -3.13528554, "operating_cash_flow_ttm": 105432000, "capital_expenditure_ttm": 44625000, "fcf_ttm": 150057000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14684000, "cash_and_equivalents": 43770000, "total_current_assets": 131011000, "total_current_liabilities": 73231000, "net_ppe": null, "total_assets": 1140803000, "total_debt": 392047000, "total_equity": 478000000, "net_working_capital": 15465000, "book_value_per_share": 5.79268656, "retained_earnings": -600490000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -334856000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 50, "rank_ps": 26, "rank_pcf": 8, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 13, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 92, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 16, "rank_fcf_margin": 16, "rank_piotroski": 68, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 89, "value_composite": 11, "quality_composite": 31, "momentum_composite": 93, "growth_composite": 76, "yield_composite": 99, "svqf_composite": 66, "vc1_composite": 11, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 28, "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 309261000, "cost_of_revenue": 77243000, "gross_profit": 232018000, "ebit": -263010000, "ebitda": -160964000, "pretax_income": -276957000, "tax_provision": -5869000, "net_income": -256724000, "net_income_to_common": -256724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115692000, "total_current_assets": 196832000, "total_assets": 1199749000, "short_term_debt": 149573000, "long_term_debt": 280065000, "total_debt": 429638000, "total_liabilities": 717967000, "total_equity": 484431000, "shares_outstanding": 85558300, "goodwill_and_intangibles": 804356000 }, "cash_flow": { "operating_cash_flow": 91112000, "capital_expenditure": 286000, "free_cash_flow": 91398000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161930, "ticker_id": 8070, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-263010000", "ebitda": "-160964000", "netIncome": "-256724000", "grossProfit": "232018000", "depreciation": "None", "totalRevenue": "309261000", "costOfRevenue": "77243000", "interestIncome": "4061000", "incomeBeforeTax": "-276957000", "interestExpense": "13947000", "operatingIncome": "-12034000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5869000", "reportedCurrency": "USD", "netInterestIncome": "-9886000", "nonInterestIncome": "None", "operatingExpenses": "244052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102046000", "sellingGeneralAndAdministrative": "142006000", "netIncomeFromContinuingOperations": "-271088000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1199749000", "longTermDebt": "280065000", "shortTermDebt": "149573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "329844000", "reportedCurrency": "USD", "retainedEarnings": "-590550000", "totalLiabilities": "717967000", "otherCurrentAssets": "44768000", "totalCurrentAssets": "196832000", "currentLongTermDebt": "146477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002917000", "currentAccountsPayable": "25177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436880000", "totalShareholderEquity": "484431000", "capitalLeaseObligations": "10338000", "otherCurrentLiabilities": "65898000", "totalCurrentLiabilities": "240648000", "otherNonCurrentLiabilities": "188464000", "totalNonCurrentLiabilities": "477319000", "cashAndShortTermInvestments": "115692000", "commonStockSharesOutstanding": "85558300", "intangibleAssetsExcludingGoodwill": "329844000", "cashAndCashEquivalentsAtCarryingValue": "115692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271088000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91112000", "capitalExpenditures": "286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130186000", "cashflowFromInvestment": "-41983000", "stockBasedCompensation": "18329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309261000, "cost_of_revenue": 77243000, "gross_profit": 232018000, "research_and_development": null, "selling_general_admin": 142006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -263010000, "depreciation_amortisation": 102046000, "ebitda": -160964000, "interest_expense": 13947000, "interest_income": null, "other_non_operating": null, "pretax_income": -276957000, "tax_provision": -5869000, "effective_tax_rate": null, "net_income": -256724000, "net_income_continuing_ops": -271088000, "net_income_to_common": -256724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115692000, "short_term_investments": null, "net_receivables": 36372000, "inventory": null, "other_current_assets": null, "total_current_assets": 196832000, "net_ppe": null, "goodwill": 474512000, "intangible_assets": 329844000, "goodwill_and_intangibles": 804356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1002917000, "total_assets": 1199749000, "short_term_debt": 149573000, "accounts_payable": 25177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240648000, "long_term_debt": 280065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477319000, "total_liabilities": 717967000, "total_debt": 429638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -590550000, "total_equity": 484431000, "shares_outstanding": 85558300, "operating_cash_flow": 91112000, "stock_based_compensation": 18329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41983000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130186000, "free_cash_flow": 91398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-263010000", "ebitda": "-160964000", "netIncome": "-256724000", "grossProfit": "232018000", "depreciation": "None", "totalRevenue": "309261000", "costOfRevenue": "77243000", "interestIncome": "4061000", "incomeBeforeTax": "-276957000", "interestExpense": "13947000", "operatingIncome": "-12034000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5869000", "reportedCurrency": "USD", "netInterestIncome": "-9886000", "nonInterestIncome": "None", "operatingExpenses": "244052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102046000", "sellingGeneralAndAdministrative": "142006000", "netIncomeFromContinuingOperations": "-271088000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1199749000", "longTermDebt": "280065000", "shortTermDebt": "149573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "329844000", "reportedCurrency": "USD", "retainedEarnings": "-590550000", "totalLiabilities": "717967000", "otherCurrentAssets": "44768000", "totalCurrentAssets": "196832000", "currentLongTermDebt": "146477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002917000", "currentAccountsPayable": "25177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436880000", "totalShareholderEquity": "484431000", "capitalLeaseObligations": "10338000", "otherCurrentLiabilities": "65898000", "totalCurrentLiabilities": "240648000", "otherNonCurrentLiabilities": "188464000", "totalNonCurrentLiabilities": "477319000", "cashAndShortTermInvestments": "115692000", "commonStockSharesOutstanding": "85558300", "intangibleAssetsExcludingGoodwill": "329844000", "cashAndCashEquivalentsAtCarryingValue": "115692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271088000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91112000", "capitalExpenditures": "286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130186000", "cashflowFromInvestment": "-41983000", "stockBasedCompensation": "18329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102046000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 313042000, "cost_of_revenue": 71636000, "gross_profit": 241406000, "ebit": -3047000, "ebitda": 100663000, "pretax_income": -10920000, "tax_provision": -575000, "net_income": -10156000, "net_income_to_common": -10156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189530000, "total_current_assets": 275248000, "total_assets": 1571908000, "short_term_debt": 1230000, "long_term_debt": 496778000, "total_debt": 498008000, "total_liabilities": 798739000, "total_equity": 761272000, "shares_outstanding": 89915137, "goodwill_and_intangibles": 1105827000 }, "cash_flow": { "operating_cash_flow": 150090000, "capital_expenditure": 44853000, "free_cash_flow": 194943000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161935, "ticker_id": 8070, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3047000", "ebitda": "100663000", "netIncome": "-10156000", "grossProfit": "241406000", "depreciation": "None", "totalRevenue": "313042000", "costOfRevenue": "71636000", "interestIncome": "5992000", "incomeBeforeTax": "-10920000", "interestExpense": "7873000", "operatingIncome": "-7770000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-575000", "reportedCurrency": "USD", "netInterestIncome": "-1881000", "nonInterestIncome": "None", "operatingExpenses": "249176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103710000", "sellingGeneralAndAdministrative": "145466000", "netIncomeFromContinuingOperations": "-10345000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1571908000", "longTermDebt": "496778000", "shortTermDebt": "1230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389034000", "reportedCurrency": "USD", "retainedEarnings": "-333826000", "totalLiabilities": "798739000", "otherCurrentAssets": "52768000", "totalCurrentAssets": "275248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1296660000", "currentAccountsPayable": "28912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508515000", "totalShareholderEquity": "761272000", "capitalLeaseObligations": "11737000", "otherCurrentLiabilities": "72105000", "totalCurrentLiabilities": "102247000", "otherNonCurrentLiabilities": "189207000", "totalNonCurrentLiabilities": "696492000", "cashAndShortTermInvestments": "189530000", "commonStockSharesOutstanding": "89915137", "intangibleAssetsExcludingGoodwill": "389034000", "cashAndCashEquivalentsAtCarryingValue": "189530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10345000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150090000", "capitalExpenditures": "44853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12673000", "cashflowFromInvestment": "-44853000", "stockBasedCompensation": "24388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313042000, "cost_of_revenue": 71636000, "gross_profit": 241406000, "research_and_development": null, "selling_general_admin": 145466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3047000, "depreciation_amortisation": 103710000, "ebitda": 100663000, "interest_expense": 7873000, "interest_income": null, "other_non_operating": null, "pretax_income": -10920000, "tax_provision": -575000, "effective_tax_rate": null, "net_income": -10156000, "net_income_continuing_ops": -10345000, "net_income_to_common": -10156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189530000, "short_term_investments": null, "net_receivables": 32950000, "inventory": null, "other_current_assets": null, "total_current_assets": 275248000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 389034000, "goodwill_and_intangibles": 1105827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1296660000, "total_assets": 1571908000, "short_term_debt": 1230000, "accounts_payable": 28912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102247000, "long_term_debt": 496778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696492000, "total_liabilities": 798739000, "total_debt": 498008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333826000, "total_equity": 761272000, "shares_outstanding": 89915137, "operating_cash_flow": 150090000, "stock_based_compensation": 24388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44853000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12673000, "free_cash_flow": 194943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3047000", "ebitda": "100663000", "netIncome": "-10156000", "grossProfit": "241406000", "depreciation": "None", "totalRevenue": "313042000", "costOfRevenue": "71636000", "interestIncome": "5992000", "incomeBeforeTax": "-10920000", "interestExpense": "7873000", "operatingIncome": "-7770000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-575000", "reportedCurrency": "USD", "netInterestIncome": "-1881000", "nonInterestIncome": "None", "operatingExpenses": "249176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103710000", "sellingGeneralAndAdministrative": "145466000", "netIncomeFromContinuingOperations": "-10345000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1571908000", "longTermDebt": "496778000", "shortTermDebt": "1230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389034000", "reportedCurrency": "USD", "retainedEarnings": "-333826000", "totalLiabilities": "798739000", "otherCurrentAssets": "52768000", "totalCurrentAssets": "275248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1296660000", "currentAccountsPayable": "28912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508515000", "totalShareholderEquity": "761272000", "capitalLeaseObligations": "11737000", "otherCurrentLiabilities": "72105000", "totalCurrentLiabilities": "102247000", "otherNonCurrentLiabilities": "189207000", "totalNonCurrentLiabilities": "696492000", "cashAndShortTermInvestments": "189530000", "commonStockSharesOutstanding": "89915137", "intangibleAssetsExcludingGoodwill": "389034000", "cashAndCashEquivalentsAtCarryingValue": "189530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10345000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "150090000", "capitalExpenditures": "44853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12673000", "cashflowFromInvestment": "-44853000", "stockBasedCompensation": "24388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103710000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 296627000, "cost_of_revenue": 69703000, "gross_profit": 226924000, "ebit": -25586000, "ebitda": 58482000, "pretax_income": -119535000, "tax_provision": -2115000, "net_income": -110490000, "net_income_to_common": -110490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118096000, "total_current_assets": 180646000, "total_assets": 1519833000, "short_term_debt": 1629000, "long_term_debt": 434166000, "total_debt": 435795000, "total_liabilities": 689045000, "total_equity": 815135000, "shares_outstanding": 90048638, "goodwill_and_intangibles": 1163934000 }, "cash_flow": { "operating_cash_flow": 103614000, "capital_expenditure": 64361000, "free_cash_flow": 167975000, "dividends_paid": 3525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161940, "ticker_id": 8070, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25586000", "ebitda": "58482000", "netIncome": "-110490000", "grossProfit": "226924000", "depreciation": "None", "totalRevenue": "296627000", "costOfRevenue": "69703000", "interestIncome": "2822000", "incomeBeforeTax": "-119535000", "interestExpense": "1048000", "operatingIncome": "-111413000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2115000", "reportedCurrency": "USD", "netInterestIncome": "-2660000", "nonInterestIncome": "None", "operatingExpenses": "338337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84068000", "sellingGeneralAndAdministrative": "153656000", "netIncomeFromContinuingOperations": "-47911000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1519833000", "longTermDebt": "434166000", "shortTermDebt": "1629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "447141000", "reportedCurrency": "USD", "retainedEarnings": "-323670000", "totalLiabilities": "689045000", "otherCurrentAssets": "26533000", "totalCurrentAssets": "180646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339187000", "currentAccountsPayable": "22030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443042000", "totalShareholderEquity": "815135000", "capitalLeaseObligations": "8876000", "otherCurrentLiabilities": "33804000", "totalCurrentLiabilities": "57463000", "otherNonCurrentLiabilities": "190169000", "totalNonCurrentLiabilities": "631582000", "cashAndShortTermInvestments": "118096000", "commonStockSharesOutstanding": "90048638", "intangibleAssetsExcludingGoodwill": "447141000", "cashAndCashEquivalentsAtCarryingValue": "118096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117420000", "profitLoss": "None", "dividendPayout": "3525000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103614000", "capitalExpenditures": "64361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28944000", "cashflowFromInvestment": "-24088000", "stockBasedCompensation": "22156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 296627000, "cost_of_revenue": 69703000, "gross_profit": 226924000, "research_and_development": null, "selling_general_admin": 153656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25586000, "depreciation_amortisation": 84068000, "ebitda": 58482000, "interest_expense": 1048000, "interest_income": null, "other_non_operating": null, "pretax_income": -119535000, "tax_provision": -2115000, "effective_tax_rate": null, "net_income": -110490000, "net_income_continuing_ops": -47911000, "net_income_to_common": -110490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118096000, "short_term_investments": null, "net_receivables": 36017000, "inventory": 1, "other_current_assets": null, "total_current_assets": 180646000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 447141000, "goodwill_and_intangibles": 1163934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339187000, "total_assets": 1519833000, "short_term_debt": 1629000, "accounts_payable": 22030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57463000, "long_term_debt": 434166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631582000, "total_liabilities": 689045000, "total_debt": 435795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -323670000, "total_equity": 815135000, "shares_outstanding": 90048638, "operating_cash_flow": 103614000, "stock_based_compensation": 22156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24088000, "dividends_paid": 3525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28944000, "free_cash_flow": 167975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25586000", "ebitda": "58482000", "netIncome": "-110490000", "grossProfit": "226924000", "depreciation": "None", "totalRevenue": "296627000", "costOfRevenue": "69703000", "interestIncome": "2822000", "incomeBeforeTax": "-119535000", "interestExpense": "1048000", "operatingIncome": "-111413000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2115000", "reportedCurrency": "USD", "netInterestIncome": "-2660000", "nonInterestIncome": "None", "operatingExpenses": "338337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84068000", "sellingGeneralAndAdministrative": "153656000", "netIncomeFromContinuingOperations": "-47911000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1519833000", "longTermDebt": "434166000", "shortTermDebt": "1629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "447141000", "reportedCurrency": "USD", "retainedEarnings": "-323670000", "totalLiabilities": "689045000", "otherCurrentAssets": "26533000", "totalCurrentAssets": "180646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339187000", "currentAccountsPayable": "22030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443042000", "totalShareholderEquity": "815135000", "capitalLeaseObligations": "8876000", "otherCurrentLiabilities": "33804000", "totalCurrentLiabilities": "57463000", "otherNonCurrentLiabilities": "190169000", "totalNonCurrentLiabilities": "631582000", "cashAndShortTermInvestments": "118096000", "commonStockSharesOutstanding": "90048638", "intangibleAssetsExcludingGoodwill": "447141000", "cashAndCashEquivalentsAtCarryingValue": "118096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117420000", "profitLoss": "None", "dividendPayout": "3525000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103614000", "capitalExpenditures": "64361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28944000", "cashflowFromInvestment": "-24088000", "stockBasedCompensation": "22156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103857000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 279227000, "cost_of_revenue": 64826000, "gross_profit": 214401000, "ebit": 19290000, "ebitda": 127041000, "pretax_income": 14915000, "tax_provision": 6174000, "net_income": 12836000, "net_income_to_common": 12836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64895000, "total_current_assets": 116652000, "total_assets": 1626800000, "short_term_debt": 2263000, "long_term_debt": 451319000, "total_debt": 453582000, "total_liabilities": 698507000, "total_equity": 894562000, "shares_outstanding": 110671731, "goodwill_and_intangibles": 1328388000 }, "cash_flow": { "operating_cash_flow": 74223000, "capital_expenditure": 39541000, "free_cash_flow": 113764000, "dividends_paid": 951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161945, "ticker_id": 8070, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19290000", "ebitda": "127041000", "netIncome": "12836000", "grossProfit": "214401000", "depreciation": "None", "totalRevenue": "279227000", "costOfRevenue": "64826000", "interestIncome": "130000", "incomeBeforeTax": "14915000", "interestExpense": "4375000", "operatingIncome": "-47201000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6174000", "reportedCurrency": "USD", "netInterestIncome": "-4375000", "nonInterestIncome": "None", "operatingExpenses": "261602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "66491000", "costofGoodsAndServicesSold": "64826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107751000", "sellingGeneralAndAdministrative": "149061000", "netIncomeFromContinuingOperations": "8741000" }, "balance": { "goodwill": "827813000", "inventory": "2", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1626800000", "longTermDebt": "451319000", "shortTermDebt": "2263000", "treasuryStock": "-10000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500575000", "reportedCurrency": "USD", "retainedEarnings": "-213180000", "totalLiabilities": "698507000", "otherCurrentAssets": "18213000", "totalCurrentAssets": "116652000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1510148000", "currentAccountsPayable": "21781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4375000", "shortLongTermDebtTotal": "461877000", "totalShareholderEquity": "894562000", "capitalLeaseObligations": "10558000", "otherCurrentLiabilities": "58063000", "totalCurrentLiabilities": "82107000", "otherNonCurrentLiabilities": "165081000", "totalNonCurrentLiabilities": "616400000", "cashAndShortTermInvestments": "64895000", "commonStockSharesOutstanding": "110671731", "intangibleAssetsExcludingGoodwill": "500575000", "cashAndCashEquivalentsAtCarryingValue": "64895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8741000", "profitLoss": "None", "dividendPayout": "951000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74223000", "capitalExpenditures": "39541000", "changeInReceivables": "696000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17459000", "cashflowFromInvestment": "-39541000", "stockBasedCompensation": "20255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279227000, "cost_of_revenue": 64826000, "gross_profit": 214401000, "research_and_development": null, "selling_general_admin": 149061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19290000, "depreciation_amortisation": 107751000, "ebitda": 127041000, "interest_expense": 4375000, "interest_income": null, "other_non_operating": null, "pretax_income": 14915000, "tax_provision": 6174000, "effective_tax_rate": null, "net_income": 12836000, "net_income_continuing_ops": 8741000, "net_income_to_common": 12836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64895000, "short_term_investments": null, "net_receivables": 33544000, "inventory": 2, "other_current_assets": null, "total_current_assets": 116652000, "net_ppe": null, "goodwill": 827813000, "intangible_assets": 500575000, "goodwill_and_intangibles": 1328388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1510148000, "total_assets": 1626800000, "short_term_debt": 2263000, "accounts_payable": 21781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82107000, "long_term_debt": 451319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616400000, "total_liabilities": 698507000, "total_debt": 453582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213180000, "total_equity": 894562000, "shares_outstanding": 110671731, "operating_cash_flow": 74223000, "stock_based_compensation": 20255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39541000, "dividends_paid": 951000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17459000, "free_cash_flow": 113764000, "net_change_in_cash": 17223000 }, "raw_data": { "income": { "ebit": "19290000", "ebitda": "127041000", "netIncome": "12836000", "grossProfit": "214401000", "depreciation": "None", "totalRevenue": "279227000", "costOfRevenue": "64826000", "interestIncome": "130000", "incomeBeforeTax": "14915000", "interestExpense": "4375000", "operatingIncome": "-47201000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6174000", "reportedCurrency": "USD", "netInterestIncome": "-4375000", "nonInterestIncome": "None", "operatingExpenses": "261602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "66491000", "costofGoodsAndServicesSold": "64826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107751000", "sellingGeneralAndAdministrative": "149061000", "netIncomeFromContinuingOperations": "8741000" }, "balance": { "goodwill": "827813000", "inventory": "2", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1626800000", "longTermDebt": "451319000", "shortTermDebt": "2263000", "treasuryStock": "-10000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "500575000", "reportedCurrency": "USD", "retainedEarnings": "-213180000", "totalLiabilities": "698507000", "otherCurrentAssets": "18213000", "totalCurrentAssets": "116652000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1510148000", "currentAccountsPayable": "21781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4375000", "shortLongTermDebtTotal": "461877000", "totalShareholderEquity": "894562000", "capitalLeaseObligations": "10558000", "otherCurrentLiabilities": "58063000", "totalCurrentLiabilities": "82107000", "otherNonCurrentLiabilities": "165081000", "totalNonCurrentLiabilities": "616400000", "cashAndShortTermInvestments": "64895000", "commonStockSharesOutstanding": "110671731", "intangibleAssetsExcludingGoodwill": "500575000", "cashAndCashEquivalentsAtCarryingValue": "64895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8741000", "profitLoss": "None", "dividendPayout": "951000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74223000", "capitalExpenditures": "39541000", "changeInReceivables": "696000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17459000", "cashflowFromInvestment": "-39541000", "stockBasedCompensation": "20255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "951000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17223000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107751000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 219258000, "cost_of_revenue": 55484000, "gross_profit": 163774000, "ebit": -45971000, "ebitda": 35257000, "pretax_income": -86728000, "tax_provision": -30691000, "net_income": -50084000, "net_income_to_common": -50084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50049000, "total_current_assets": 95712000, "total_assets": 1685839000, "short_term_debt": 1990000, "long_term_debt": 448484696, "total_debt": 450474696, "total_liabilities": 772803000, "total_equity": 874003000, "shares_outstanding": 83318189, "goodwill_and_intangibles": 1401775000 }, "cash_flow": { "operating_cash_flow": 53330244, "capital_expenditure": 23505578, "free_cash_flow": 76835822, "dividends_paid": 62327, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161950, "ticker_id": 8070, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45971000", "ebitda": "35257000", "netIncome": "-50084000", "grossProfit": "163774000", "depreciation": "None", "totalRevenue": "219258000", "costOfRevenue": "55484000", "interestIncome": "None", "incomeBeforeTax": "-86728000", "interestExpense": "3679116", "operatingIncome": "-53997000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30691000", "reportedCurrency": "USD", "netInterestIncome": "-3679116", "nonInterestIncome": "None", "operatingExpenses": "217771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29052609", "costofGoodsAndServicesSold": "55484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81228000", "sellingGeneralAndAdministrative": "120052895", "netIncomeFromContinuingOperations": "-56036563" }, "balance": { "goodwill": "824081000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1685839000", "longTermDebt": "448484696", "shortTermDebt": "1990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "577694000", "reportedCurrency": "USD", "retainedEarnings": "-226016000", "totalLiabilities": "772803000", "otherCurrentAssets": "12427000", "totalCurrentAssets": "95712000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590127000", "currentAccountsPayable": "20083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3801199", "shortLongTermDebtTotal": "459566000", "totalShareholderEquity": "874003000", "capitalLeaseObligations": "11081283", "otherCurrentLiabilities": "70274000", "totalCurrentLiabilities": "92347000", "otherNonCurrentLiabilities": "680455513", "totalNonCurrentLiabilities": "680456000", "cashAndShortTermInvestments": "50049000", "commonStockSharesOutstanding": "83318189", "intangibleAssetsExcludingGoodwill": "577694000", "cashAndCashEquivalentsAtCarryingValue": "50049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56036563", "profitLoss": "None", "dividendPayout": "62327", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53330244", "capitalExpenditures": "23505578", "changeInReceivables": "-6518325", "changeInExchangeRate": "None", "cashflowFromFinancing": "313839952", "cashflowFromInvestment": "-397335004", "stockBasedCompensation": "22311251", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62327", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30164808", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4041923", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89691707", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219258000, "cost_of_revenue": 55484000, "gross_profit": 163774000, "research_and_development": null, "selling_general_admin": 120052895, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45971000, "depreciation_amortisation": 81228000, "ebitda": 35257000, "interest_expense": 3679116, "interest_income": null, "other_non_operating": null, "pretax_income": -86728000, "tax_provision": -30691000, "effective_tax_rate": null, "net_income": -50084000, "net_income_continuing_ops": -56036563, "net_income_to_common": -50084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50049000, "short_term_investments": null, "net_receivables": 33236000, "inventory": 1, "other_current_assets": null, "total_current_assets": 95712000, "net_ppe": null, "goodwill": 824081000, "intangible_assets": 577694000, "goodwill_and_intangibles": 1401775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1590127000, "total_assets": 1685839000, "short_term_debt": 1990000, "accounts_payable": 20083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92347000, "long_term_debt": 448484696, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 680456000, "total_liabilities": 772803000, "total_debt": 450474696, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226016000, "total_equity": 874003000, "shares_outstanding": 83318189, "operating_cash_flow": 53330244, "stock_based_compensation": 22311251, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23505578, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397335004, "dividends_paid": 62327, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 313839952, "free_cash_flow": 76835822, "net_change_in_cash": -30164808 }, "raw_data": { "income": { "ebit": "-45971000", "ebitda": "35257000", "netIncome": "-50084000", "grossProfit": "163774000", "depreciation": "None", "totalRevenue": "219258000", "costOfRevenue": "55484000", "interestIncome": "None", "incomeBeforeTax": "-86728000", "interestExpense": "3679116", "operatingIncome": "-53997000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-30691000", "reportedCurrency": "USD", "netInterestIncome": "-3679116", "nonInterestIncome": "None", "operatingExpenses": "217771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-29052609", "costofGoodsAndServicesSold": "55484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81228000", "sellingGeneralAndAdministrative": "120052895", "netIncomeFromContinuingOperations": "-56036563" }, "balance": { "goodwill": "824081000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1685839000", "longTermDebt": "448484696", "shortTermDebt": "1990000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "577694000", "reportedCurrency": "USD", "retainedEarnings": "-226016000", "totalLiabilities": "772803000", "otherCurrentAssets": "12427000", "totalCurrentAssets": "95712000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33236000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1590127000", "currentAccountsPayable": "20083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3801199", "shortLongTermDebtTotal": "459566000", "totalShareholderEquity": "874003000", "capitalLeaseObligations": "11081283", "otherCurrentLiabilities": "70274000", "totalCurrentLiabilities": "92347000", "otherNonCurrentLiabilities": "680455513", "totalNonCurrentLiabilities": "680456000", "cashAndShortTermInvestments": "50049000", "commonStockSharesOutstanding": "83318189", "intangibleAssetsExcludingGoodwill": "577694000", "cashAndCashEquivalentsAtCarryingValue": "50049000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56036563", "profitLoss": "None", "dividendPayout": "62327", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53330244", "capitalExpenditures": "23505578", "changeInReceivables": "-6518325", "changeInExchangeRate": "None", "cashflowFromFinancing": "313839952", "cashflowFromInvestment": "-397335004", "stockBasedCompensation": "22311251", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62327", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-30164808", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4041923", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89691707", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 155036000, "cost_of_revenue": 41447000, "gross_profit": 113589000, "ebit": -34520000, "ebitda": 26287000, "pretax_income": -105008000, "tax_provision": 12358000, "net_income": -105597000, "net_income_to_common": -105597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91129888, "total_current_assets": 119365727, "total_assets": 1109978140, "short_term_debt": 8287874, "long_term_debt": 249952746, "total_debt": 258240620, "total_liabilities": 553796069, "total_equity": 509313721, "shares_outstanding": 52180911, "goodwill_and_intangibles": 828197393 }, "cash_flow": { "operating_cash_flow": 28486704, "capital_expenditure": 24273496, "free_cash_flow": 52760200, "dividends_paid": 1496213, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161955, "ticker_id": 8070, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34520000", "ebitda": "26287000", "netIncome": "-105597000", "grossProfit": "113589000", "depreciation": "None", "totalRevenue": "155036000", "costOfRevenue": "41447000", "interestIncome": "14445000", "incomeBeforeTax": "-105008000", "interestExpense": "14445000", "operatingIncome": "-32009999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12358000", "reportedCurrency": "USD", "netInterestIncome": "-14445000", "nonInterestIncome": "None", "operatingExpenses": "145598999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12442470", "costofGoodsAndServicesSold": "41447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60807000", "sellingGeneralAndAdministrative": "87302", "netIncomeFromContinuingOperations": "-46539031" }, "balance": { "goodwill": "458970255", "inventory": "None", "commonStock": "7125", "currentDebt": "None", "investments": "None", "totalAssets": "1109978140", "longTermDebt": "249952746", "shortTermDebt": "8287874", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "369227138", "reportedCurrency": "USD", "retainedEarnings": "-175931713", "totalLiabilities": "553796069", "otherCurrentAssets": "6925115", "totalCurrentAssets": "119365727", "currentLongTermDebt": "6760650", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21310724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990612413", "currentAccountsPayable": "11879638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1628439", "shortLongTermDebtTotal": "267077275", "totalShareholderEquity": "509313721", "capitalLeaseObligations": "10363879", "otherCurrentLiabilities": "45268165", "totalCurrentLiabilities": "65435677", "otherNonCurrentLiabilities": "488360392", "totalNonCurrentLiabilities": "488360392", "cashAndShortTermInvestments": "91129888", "commonStockSharesOutstanding": "52180911", "intangibleAssetsExcludingGoodwill": "369227138", "cashAndCashEquivalentsAtCarryingValue": "91129888", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46539031", "profitLoss": "None", "dividendPayout": "1496213", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11529276", "operatingCashflow": "28486704", "capitalExpenditures": "24273496", "changeInReceivables": "-2327678", "changeInExchangeRate": "None", "cashflowFromFinancing": "186097387", "cashflowFromInvestment": "-145980474", "stockBasedCompensation": "19445800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1496213", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "68603617", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1414732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60806659", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155036000, "cost_of_revenue": 41447000, "gross_profit": 113589000, "research_and_development": null, "selling_general_admin": 87302, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34520000, "depreciation_amortisation": 60807000, "ebitda": 26287000, "interest_expense": 14445000, "interest_income": null, "other_non_operating": null, "pretax_income": -105008000, "tax_provision": 12358000, "effective_tax_rate": null, "net_income": -105597000, "net_income_continuing_ops": -46539031, "net_income_to_common": -105597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91129888, "short_term_investments": null, "net_receivables": 21310724, "inventory": null, "other_current_assets": null, "total_current_assets": 119365727, "net_ppe": null, "goodwill": 458970255, "intangible_assets": 369227138, "goodwill_and_intangibles": 828197393, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 990612413, "total_assets": 1109978140, "short_term_debt": 8287874, "accounts_payable": 11879638, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65435677, "long_term_debt": 249952746, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 488360392, "total_liabilities": 553796069, "total_debt": 258240620, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175931713, "total_equity": 509313721, "shares_outstanding": 52180911, "operating_cash_flow": 28486704, "stock_based_compensation": 19445800, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24273496, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145980474, "dividends_paid": 1496213, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186097387, "free_cash_flow": 52760200, "net_change_in_cash": 68603617 }, "raw_data": { "income": { "ebit": "-34520000", "ebitda": "26287000", "netIncome": "-105597000", "grossProfit": "113589000", "depreciation": "None", "totalRevenue": "155036000", "costOfRevenue": "41447000", "interestIncome": "14445000", "incomeBeforeTax": "-105008000", "interestExpense": "14445000", "operatingIncome": "-32009999", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12358000", "reportedCurrency": "USD", "netInterestIncome": "-14445000", "nonInterestIncome": "None", "operatingExpenses": "145598999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12442470", "costofGoodsAndServicesSold": "41447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60807000", "sellingGeneralAndAdministrative": "87302", "netIncomeFromContinuingOperations": "-46539031" }, "balance": { "goodwill": "458970255", "inventory": "None", "commonStock": "7125", "currentDebt": "None", "investments": "None", "totalAssets": "1109978140", "longTermDebt": "249952746", "shortTermDebt": "8287874", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "369227138", "reportedCurrency": "USD", "retainedEarnings": "-175931713", "totalLiabilities": "553796069", "otherCurrentAssets": "6925115", "totalCurrentAssets": "119365727", "currentLongTermDebt": "6760650", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21310724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "990612413", "currentAccountsPayable": "11879638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1628439", "shortLongTermDebtTotal": "267077275", "totalShareholderEquity": "509313721", "capitalLeaseObligations": "10363879", "otherCurrentLiabilities": "45268165", "totalCurrentLiabilities": "65435677", "otherNonCurrentLiabilities": "488360392", "totalNonCurrentLiabilities": "488360392", "cashAndShortTermInvestments": "91129888", "commonStockSharesOutstanding": "52180911", "intangibleAssetsExcludingGoodwill": "369227138", "cashAndCashEquivalentsAtCarryingValue": "91129888", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46539031", "profitLoss": "None", "dividendPayout": "1496213", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11529276", "operatingCashflow": "28486704", "capitalExpenditures": "24273496", "changeInReceivables": "-2327678", "changeInExchangeRate": "None", "cashflowFromFinancing": "186097387", "cashflowFromInvestment": "-145980474", "stockBasedCompensation": "19445800", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1496213", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "68603617", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1414732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60806659", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 104603387, "cost_of_revenue": 25872809, "gross_profit": 78730578, "ebit": -28108884, "ebitda": 1870921, "pretax_income": -65570714, "tax_provision": 4990989, "net_income": -55290660, "net_income_to_common": -55290660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24617996, "total_current_assets": 43882522, "total_assets": 782042151, "short_term_debt": 5500000, "long_term_debt": 207942705, "total_debt": 213442705, "total_liabilities": 321527080, "total_equity": 254353036, "shares_outstanding": 37530568, "goodwill_and_intangibles": 722710407 }, "cash_flow": { "operating_cash_flow": 21285860, "capital_expenditure": 498513000, "free_cash_flow": 519798860, "dividends_paid": 7090950, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161960, "ticker_id": 8070, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28108884", "ebitda": "1870921", "netIncome": "-55290660", "grossProfit": "78730578", "depreciation": "None", "totalRevenue": "104603387", "costOfRevenue": "25872809", "interestIncome": "9067060", "incomeBeforeTax": "-65570714", "interestExpense": "9067060", "operatingIncome": "-48208884", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4990989", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "126939462", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25872809", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29979805", "sellingGeneralAndAdministrative": "96959660", "netIncomeFromContinuingOperations": "-55303206" }, "balance": { "goodwill": "389660519", "inventory": "None", "commonStock": "3753", "currentDebt": "None", "investments": "None", "totalAssets": "782042151", "longTermDebt": "207942705", "shortTermDebt": "5500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333049888", "reportedCurrency": "USD", "retainedEarnings": "-53878460", "totalLiabilities": "321527080", "otherCurrentAssets": "4632965", "totalCurrentAssets": "43882522", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14631561", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "738159629", "currentAccountsPayable": "9586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1610652", "shortLongTermDebtTotal": "213442705", "totalShareholderEquity": "254353036", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6330400512", "totalCurrentLiabilities": "51709437", "otherNonCurrentLiabilities": "60856603", "totalNonCurrentLiabilities": "269817643", "cashAndShortTermInvestments": "24617996", "commonStockSharesOutstanding": "37530568", "intangibleAssetsExcludingGoodwill": "333049888", "cashAndCashEquivalentsAtCarryingValue": "24617996", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9448000", "profitLoss": "None", "dividendPayout": "7090950", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21285860", "capitalExpenditures": "498513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350694320", "cashflowFromInvestment": "-339129612", "stockBasedCompensation": "622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7090950", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "240663230", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29979810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104603387, "cost_of_revenue": 25872809, "gross_profit": 78730578, "research_and_development": null, "selling_general_admin": 96959660, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28108884, "depreciation_amortisation": 29979805, "ebitda": 1870921, "interest_expense": 9067060, "interest_income": null, "other_non_operating": null, "pretax_income": -65570714, "tax_provision": 4990989, "effective_tax_rate": null, "net_income": -55290660, "net_income_continuing_ops": -55303206, "net_income_to_common": -55290660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24617996, "short_term_investments": null, "net_receivables": 14631561, "inventory": null, "other_current_assets": null, "total_current_assets": 43882522, "net_ppe": null, "goodwill": 389660519, "intangible_assets": 333049888, "goodwill_and_intangibles": 722710407, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 738159629, "total_assets": 782042151, "short_term_debt": 5500000, "accounts_payable": 9586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51709437, "long_term_debt": 207942705, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269817643, "total_liabilities": 321527080, "total_debt": 213442705, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53878460, "total_equity": 254353036, "shares_outstanding": 37530568, "operating_cash_flow": 21285860, "stock_based_compensation": 622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498513000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339129612, "dividends_paid": 7090950, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 350694320, "free_cash_flow": 519798860, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28108884", "ebitda": "1870921", "netIncome": "-55290660", "grossProfit": "78730578", "depreciation": "None", "totalRevenue": "104603387", "costOfRevenue": "25872809", "interestIncome": "9067060", "incomeBeforeTax": "-65570714", "interestExpense": "9067060", "operatingIncome": "-48208884", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4990989", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "126939462", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25872809", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29979805", "sellingGeneralAndAdministrative": "96959660", "netIncomeFromContinuingOperations": "-55303206" }, "balance": { "goodwill": "389660519", "inventory": "None", "commonStock": "3753", "currentDebt": "None", "investments": "None", "totalAssets": "782042151", "longTermDebt": "207942705", "shortTermDebt": "5500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333049888", "reportedCurrency": "USD", "retainedEarnings": "-53878460", "totalLiabilities": "321527080", "otherCurrentAssets": "4632965", "totalCurrentAssets": "43882522", "currentLongTermDebt": "5500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14631561", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "738159629", "currentAccountsPayable": "9586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1610652", "shortLongTermDebtTotal": "213442705", "totalShareholderEquity": "254353036", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6330400512", "totalCurrentLiabilities": "51709437", "otherNonCurrentLiabilities": "60856603", "totalNonCurrentLiabilities": "269817643", "cashAndShortTermInvestments": "24617996", "commonStockSharesOutstanding": "37530568", "intangibleAssetsExcludingGoodwill": "333049888", "cashAndCashEquivalentsAtCarryingValue": "24617996", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9448000", "profitLoss": "None", "dividendPayout": "7090950", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21285860", "capitalExpenditures": "498513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350694320", "cashflowFromInvestment": "-339129612", "stockBasedCompensation": "622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7090950", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "240663230", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29979810", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 130012939, "cost_of_revenue": 1151231, "gross_profit": 128861708, "ebit": 19508346, "ebitda": 29929346, "pretax_income": 1523428, "tax_provision": -2674659, "net_income": 1523428, "net_income_to_common": 1523428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108818, "total_current_assets": 239430, "total_assets": 263494089, "short_term_debt": 4900000, "long_term_debt": 89315204, "total_debt": 94215204, "total_liabilities": 10010747, "total_equity": 253483342, "shares_outstanding": 32250000, "goodwill_and_intangibles": 187751963 }, "cash_flow": { "operating_cash_flow": -961096, "capital_expenditure": 5797955, "free_cash_flow": 4836859, "dividends_paid": 6307935, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161965, "ticker_id": 8070, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19508346", "ebitda": "29929346", "netIncome": "1523428", "grossProfit": "128861708", "depreciation": "None", "totalRevenue": "130012939", "costOfRevenue": "1151231", "interestIncome": "2559541", "incomeBeforeTax": "1523428", "interestExpense": "6072837", "operatingIncome": "-1151231", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2674659", "reportedCurrency": "USD", "netInterestIncome": "2559541", "nonInterestIncome": "None", "operatingExpenses": "1151231", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1151231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10421000", "sellingGeneralAndAdministrative": "1151231", "netIncomeFromContinuingOperations": "1523428" }, "balance": { "goodwill": "119529202", "inventory": "-5979247", "commonStock": "248484121", "currentDebt": "None", "investments": "None", "totalAssets": "263494089", "longTermDebt": "89315204", "shortTermDebt": "4900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68222761", "reportedCurrency": "USD", "retainedEarnings": "1518158", "totalLiabilities": "10010747", "otherCurrentAssets": "817212", "totalCurrentAssets": "239430", "currentLongTermDebt": "4900000", "longTermInvestments": "263254659", "shortTermInvestments": "None", "currentNetReceivables": "5979247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263254659", "currentAccountsPayable": "2909378", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1247149", "shortLongTermDebtTotal": "94215204", "totalShareholderEquity": "253483342", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12837826", "totalCurrentLiabilities": "320747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9690000", "cashAndShortTermInvestments": "108818", "commonStockSharesOutstanding": "32250000", "intangibleAssetsExcludingGoodwill": "68222761", "cashAndCashEquivalentsAtCarryingValue": "108818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1523428", "profitLoss": "None", "dividendPayout": "6307935", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-961096", "capitalExpenditures": "5797955", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261624097", "cashflowFromInvestment": "-260580000", "stockBasedCompensation": "796967", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6307935", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "262330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130012939, "cost_of_revenue": 1151231, "gross_profit": 128861708, "research_and_development": null, "selling_general_admin": 1151231, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19508346, "depreciation_amortisation": 10421000, "ebitda": 29929346, "interest_expense": 6072837, "interest_income": null, "other_non_operating": null, "pretax_income": 1523428, "tax_provision": -2674659, "effective_tax_rate": null, "net_income": 1523428, "net_income_continuing_ops": 1523428, "net_income_to_common": 1523428, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108818, "short_term_investments": null, "net_receivables": 5979247, "inventory": -5979247, "other_current_assets": null, "total_current_assets": 239430, "net_ppe": null, "goodwill": 119529202, "intangible_assets": 68222761, "goodwill_and_intangibles": 187751963, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 263254659, "total_assets": 263494089, "short_term_debt": 4900000, "accounts_payable": 2909378, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 320747, "long_term_debt": 89315204, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9690000, "total_liabilities": 10010747, "total_debt": 94215204, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1518158, "total_equity": 253483342, "shares_outstanding": 32250000, "operating_cash_flow": -961096, "stock_based_compensation": 796967, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5797955, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260580000, "dividends_paid": 6307935, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 261624097, "free_cash_flow": 4836859, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19508346", "ebitda": "29929346", "netIncome": "1523428", "grossProfit": "128861708", "depreciation": "None", "totalRevenue": "130012939", "costOfRevenue": "1151231", "interestIncome": "2559541", "incomeBeforeTax": "1523428", "interestExpense": "6072837", "operatingIncome": "-1151231", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2674659", "reportedCurrency": "USD", "netInterestIncome": "2559541", "nonInterestIncome": "None", "operatingExpenses": "1151231", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1151231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10421000", "sellingGeneralAndAdministrative": "1151231", "netIncomeFromContinuingOperations": "1523428" }, "balance": { "goodwill": "119529202", "inventory": "-5979247", "commonStock": "248484121", "currentDebt": "None", "investments": "None", "totalAssets": "263494089", "longTermDebt": "89315204", "shortTermDebt": "4900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68222761", "reportedCurrency": "USD", "retainedEarnings": "1518158", "totalLiabilities": "10010747", "otherCurrentAssets": "817212", "totalCurrentAssets": "239430", "currentLongTermDebt": "4900000", "longTermInvestments": "263254659", "shortTermInvestments": "None", "currentNetReceivables": "5979247", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "263254659", "currentAccountsPayable": "2909378", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1247149", "shortLongTermDebtTotal": "94215204", "totalShareholderEquity": "253483342", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12837826", "totalCurrentLiabilities": "320747", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9690000", "cashAndShortTermInvestments": "108818", "commonStockSharesOutstanding": "32250000", "intangibleAssetsExcludingGoodwill": "68222761", "cashAndCashEquivalentsAtCarryingValue": "108818", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1523428", "profitLoss": "None", "dividendPayout": "6307935", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-961096", "capitalExpenditures": "5797955", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261624097", "cashflowFromInvestment": "-260580000", "stockBasedCompensation": "796967", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6307935", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "262330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10421000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 80794000, "cost_of_revenue": 19307000, "gross_profit": 61487000, "ebit": -4157000, "ebitda": 21383000, "pretax_income": -8001000, "tax_provision": 2033000, "net_income": -9940000, "net_income_to_common": -9940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43770000, "total_current_assets": 131011000, "total_assets": 1140803000, "short_term_debt": 1455000, "long_term_debt": 390592000, "total_debt": 392047000, "total_liabilities": 665540000, "total_equity": 478000000, "shares_outstanding": 82517843, "goodwill_and_intangibles": 812856000 }, "cash_flow": { "operating_cash_flow": 16823000, "capital_expenditure": 33951000, "free_cash_flow": 50774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161928, "ticker_id": 8070, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4157000", "ebitda": "21383000", "netIncome": "-9940000", "grossProfit": "61487000", "depreciation": "None", "totalRevenue": "80794000", "costOfRevenue": "19307000", "interestIncome": "415000", "incomeBeforeTax": "-8001000", "interestExpense": "3844000", "operatingIncome": "-7000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2033000", "reportedCurrency": "USD", "netInterestIncome": "-3429000", "nonInterestIncome": "None", "operatingExpenses": "61494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25540000", "sellingGeneralAndAdministrative": "35954000", "netIncomeFromContinuingOperations": "-10034000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1140803000", "longTermDebt": "390592000", "shortTermDebt": "1455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "338344000", "reportedCurrency": "USD", "retainedEarnings": "-600490000", "totalLiabilities": "665540000", "otherCurrentAssets": "-141170000", "totalCurrentAssets": "131011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009792000", "currentAccountsPayable": "23932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9681000", "totalShareholderEquity": "478000000", "capitalLeaseObligations": "9681000", "otherCurrentLiabilities": "47844000", "totalCurrentLiabilities": "73231000", "otherNonCurrentLiabilities": "193491000", "totalNonCurrentLiabilities": "592309000", "cashAndShortTermInvestments": "43770000", "commonStockSharesOutstanding": "82517843", "intangibleAssetsExcludingGoodwill": "338344000", "cashAndCashEquivalentsAtCarryingValue": "43770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16823000", "capitalExpenditures": "33951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51715000", "cashflowFromInvestment": "-33951000", "stockBasedCompensation": "5020000", "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": "25540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80794000, "cost_of_revenue": 19307000, "gross_profit": 61487000, "research_and_development": null, "selling_general_admin": 35954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4157000, "depreciation_amortisation": 25540000, "ebitda": 21383000, "interest_expense": 3844000, "interest_income": null, "other_non_operating": null, "pretax_income": -8001000, "tax_provision": 2033000, "effective_tax_rate": null, "net_income": -9940000, "net_income_continuing_ops": -10034000, "net_income_to_common": -9940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43770000, "short_term_investments": null, "net_receivables": 228411000, "inventory": null, "other_current_assets": null, "total_current_assets": 131011000, "net_ppe": null, "goodwill": 474512000, "intangible_assets": 338344000, "goodwill_and_intangibles": 812856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1009792000, "total_assets": 1140803000, "short_term_debt": 1455000, "accounts_payable": 23932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73231000, "long_term_debt": 390592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 592309000, "total_liabilities": 665540000, "total_debt": 392047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600490000, "total_equity": 478000000, "shares_outstanding": 82517843, "operating_cash_flow": 16823000, "stock_based_compensation": 5020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51715000, "free_cash_flow": 50774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4157000", "ebitda": "21383000", "netIncome": "-9940000", "grossProfit": "61487000", "depreciation": "None", "totalRevenue": "80794000", "costOfRevenue": "19307000", "interestIncome": "415000", "incomeBeforeTax": "-8001000", "interestExpense": "3844000", "operatingIncome": "-7000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2033000", "reportedCurrency": "USD", "netInterestIncome": "-3429000", "nonInterestIncome": "None", "operatingExpenses": "61494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25540000", "sellingGeneralAndAdministrative": "35954000", "netIncomeFromContinuingOperations": "-10034000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1140803000", "longTermDebt": "390592000", "shortTermDebt": "1455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "338344000", "reportedCurrency": "USD", "retainedEarnings": "-600490000", "totalLiabilities": "665540000", "otherCurrentAssets": "-141170000", "totalCurrentAssets": "131011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "228411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1009792000", "currentAccountsPayable": "23932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9681000", "totalShareholderEquity": "478000000", "capitalLeaseObligations": "9681000", "otherCurrentLiabilities": "47844000", "totalCurrentLiabilities": "73231000", "otherNonCurrentLiabilities": "193491000", "totalNonCurrentLiabilities": "592309000", "cashAndShortTermInvestments": "43770000", "commonStockSharesOutstanding": "82517843", "intangibleAssetsExcludingGoodwill": "338344000", "cashAndCashEquivalentsAtCarryingValue": "43770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16823000", "capitalExpenditures": "33951000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51715000", "cashflowFromInvestment": "-33951000", "stockBasedCompensation": "5020000", "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": "25540000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 78585000, "cost_of_revenue": 20240000, "gross_profit": 58345000, "ebit": -145915000, "ebitda": -120284000, "pretax_income": -150583000, "tax_provision": -2312000, "net_income": -140112000, "net_income_to_common": -140112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115692000, "total_current_assets": 196832000, "total_assets": 1199749000, "short_term_debt": 149573000, "long_term_debt": 280065000, "total_debt": 429638000, "total_liabilities": 717967000, "total_equity": 484431000, "shares_outstanding": 82108224, "goodwill_and_intangibles": 804356000 }, "cash_flow": { "operating_cash_flow": 23317000, "capital_expenditure": 87000, "free_cash_flow": 23404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161929, "ticker_id": 8070, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-145915000", "ebitda": "-120284000", "netIncome": "-140112000", "grossProfit": "58345000", "depreciation": "None", "totalRevenue": "78585000", "costOfRevenue": "20240000", "interestIncome": "597000", "incomeBeforeTax": "-150583000", "interestExpense": "4668000", "operatingIncome": "-4282000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2312000", "reportedCurrency": "USD", "netInterestIncome": "-4071000", "nonInterestIncome": "None", "operatingExpenses": "62627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25631000", "sellingGeneralAndAdministrative": "36996000", "netIncomeFromContinuingOperations": "-148271000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1199749000", "longTermDebt": "280065000", "shortTermDebt": "149573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "329844000", "reportedCurrency": "USD", "retainedEarnings": "-590550000", "totalLiabilities": "717967000", "otherCurrentAssets": "44768000", "totalCurrentAssets": "196832000", "currentLongTermDebt": "146477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002917000", "currentAccountsPayable": "25177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436880000", "totalShareholderEquity": "484431000", "capitalLeaseObligations": "10338000", "otherCurrentLiabilities": "65898000", "totalCurrentLiabilities": "240648000", "otherNonCurrentLiabilities": "188464000", "totalNonCurrentLiabilities": "477319000", "cashAndShortTermInvestments": "115692000", "commonStockSharesOutstanding": "82108224", "intangibleAssetsExcludingGoodwill": "329844000", "cashAndCashEquivalentsAtCarryingValue": "115692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23317000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000", "cashflowFromInvestment": "-9538000", "stockBasedCompensation": "4429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78585000, "cost_of_revenue": 20240000, "gross_profit": 58345000, "research_and_development": null, "selling_general_admin": 36996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -145915000, "depreciation_amortisation": 25631000, "ebitda": -120284000, "interest_expense": 4668000, "interest_income": null, "other_non_operating": null, "pretax_income": -150583000, "tax_provision": -2312000, "effective_tax_rate": null, "net_income": -140112000, "net_income_continuing_ops": -148271000, "net_income_to_common": -140112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115692000, "short_term_investments": null, "net_receivables": 36372000, "inventory": null, "other_current_assets": null, "total_current_assets": 196832000, "net_ppe": null, "goodwill": 474512000, "intangible_assets": 329844000, "goodwill_and_intangibles": 804356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1002917000, "total_assets": 1199749000, "short_term_debt": 149573000, "accounts_payable": 25177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240648000, "long_term_debt": 280065000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477319000, "total_liabilities": 717967000, "total_debt": 429638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -590550000, "total_equity": 484431000, "shares_outstanding": 82108224, "operating_cash_flow": 23317000, "stock_based_compensation": 4429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9538000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35000, "free_cash_flow": 23404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-145915000", "ebitda": "-120284000", "netIncome": "-140112000", "grossProfit": "58345000", "depreciation": "None", "totalRevenue": "78585000", "costOfRevenue": "20240000", "interestIncome": "597000", "incomeBeforeTax": "-150583000", "interestExpense": "4668000", "operatingIncome": "-4282000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2312000", "reportedCurrency": "USD", "netInterestIncome": "-4071000", "nonInterestIncome": "None", "operatingExpenses": "62627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25631000", "sellingGeneralAndAdministrative": "36996000", "netIncomeFromContinuingOperations": "-148271000" }, "balance": { "goodwill": "474512000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1199749000", "longTermDebt": "280065000", "shortTermDebt": "149573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "329844000", "reportedCurrency": "USD", "retainedEarnings": "-590550000", "totalLiabilities": "717967000", "otherCurrentAssets": "44768000", "totalCurrentAssets": "196832000", "currentLongTermDebt": "146477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002917000", "currentAccountsPayable": "25177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436880000", "totalShareholderEquity": "484431000", "capitalLeaseObligations": "10338000", "otherCurrentLiabilities": "65898000", "totalCurrentLiabilities": "240648000", "otherNonCurrentLiabilities": "188464000", "totalNonCurrentLiabilities": "477319000", "cashAndShortTermInvestments": "115692000", "commonStockSharesOutstanding": "82108224", "intangibleAssetsExcludingGoodwill": "329844000", "cashAndCashEquivalentsAtCarryingValue": "115692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148271000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23317000", "capitalExpenditures": "87000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000", "cashflowFromInvestment": "-9538000", "stockBasedCompensation": "4429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39981000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 77725000, "cost_of_revenue": 19935000, "gross_profit": 57790000, "ebit": -5340000, "ebitda": 20300000, "pretax_income": -8425000, "tax_provision": -1808000, "net_income": -6414000, "net_income_to_common": -6414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95691000, "total_current_assets": 180197000, "total_assets": 1333489000, "short_term_debt": 147866000, "long_term_debt": 279536000, "total_debt": 427402000, "total_liabilities": 711075000, "total_equity": 616904000, "shares_outstanding": 82579954, "goodwill_and_intangibles": 958785000 }, "cash_flow": { "operating_cash_flow": 32227000, "capital_expenditure": 122000, "free_cash_flow": 32349000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161931, "ticker_id": 8070, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5340000", "ebitda": "20300000", "netIncome": "-6414000", "grossProfit": "57790000", "depreciation": "None", "totalRevenue": "77725000", "costOfRevenue": "19935000", "interestIncome": "911000", "incomeBeforeTax": "-8425000", "interestExpense": "3085000", "operatingIncome": "-3009000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1808000", "reportedCurrency": "USD", "netInterestIncome": "-2174000", "nonInterestIncome": "None", "operatingExpenses": "60799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25640000", "sellingGeneralAndAdministrative": "35159000", "netIncomeFromContinuingOperations": "-6617000" }, "balance": { "goodwill": "613012000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1333489000", "longTermDebt": "279536000", "shortTermDebt": "147866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "345773000", "reportedCurrency": "USD", "retainedEarnings": "-450438000", "totalLiabilities": "711075000", "otherCurrentAssets": "-146277000", "totalCurrentAssets": "180197000", "currentLongTermDebt": "146289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153292000", "currentAccountsPayable": "22990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436560000", "totalShareholderEquity": "616904000", "capitalLeaseObligations": "10735000", "otherCurrentLiabilities": "51424000", "totalCurrentLiabilities": "222280000", "otherNonCurrentLiabilities": "200101000", "totalNonCurrentLiabilities": "488795000", "cashAndShortTermInvestments": "95691000", "commonStockSharesOutstanding": "82579954", "intangibleAssetsExcludingGoodwill": "345773000", "cashAndCashEquivalentsAtCarryingValue": "95691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32227000", "capitalExpenditures": "122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87856000", "cashflowFromInvestment": "-11443000", "stockBasedCompensation": "5508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77725000, "cost_of_revenue": 19935000, "gross_profit": 57790000, "research_and_development": null, "selling_general_admin": 35159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5340000, "depreciation_amortisation": 25640000, "ebitda": 20300000, "interest_expense": 3085000, "interest_income": null, "other_non_operating": null, "pretax_income": -8425000, "tax_provision": -1808000, "effective_tax_rate": null, "net_income": -6414000, "net_income_continuing_ops": -6617000, "net_income_to_common": -6414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95691000, "short_term_investments": null, "net_receivables": 230783000, "inventory": null, "other_current_assets": null, "total_current_assets": 180197000, "net_ppe": null, "goodwill": 613012000, "intangible_assets": 345773000, "goodwill_and_intangibles": 958785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1153292000, "total_assets": 1333489000, "short_term_debt": 147866000, "accounts_payable": 22990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222280000, "long_term_debt": 279536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 488795000, "total_liabilities": 711075000, "total_debt": 427402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450438000, "total_equity": 616904000, "shares_outstanding": 82579954, "operating_cash_flow": 32227000, "stock_based_compensation": 5508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11443000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87856000, "free_cash_flow": 32349000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5340000", "ebitda": "20300000", "netIncome": "-6414000", "grossProfit": "57790000", "depreciation": "None", "totalRevenue": "77725000", "costOfRevenue": "19935000", "interestIncome": "911000", "incomeBeforeTax": "-8425000", "interestExpense": "3085000", "operatingIncome": "-3009000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1808000", "reportedCurrency": "USD", "netInterestIncome": "-2174000", "nonInterestIncome": "None", "operatingExpenses": "60799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25640000", "sellingGeneralAndAdministrative": "35159000", "netIncomeFromContinuingOperations": "-6617000" }, "balance": { "goodwill": "613012000", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1333489000", "longTermDebt": "279536000", "shortTermDebt": "147866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "345773000", "reportedCurrency": "USD", "retainedEarnings": "-450438000", "totalLiabilities": "711075000", "otherCurrentAssets": "-146277000", "totalCurrentAssets": "180197000", "currentLongTermDebt": "146289000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "230783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1153292000", "currentAccountsPayable": "22990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "436560000", "totalShareholderEquity": "616904000", "capitalLeaseObligations": "10735000", "otherCurrentLiabilities": "51424000", "totalCurrentLiabilities": "222280000", "otherNonCurrentLiabilities": "200101000", "totalNonCurrentLiabilities": "488795000", "cashAndShortTermInvestments": "95691000", "commonStockSharesOutstanding": "82579954", "intangibleAssetsExcludingGoodwill": "345773000", "cashAndCashEquivalentsAtCarryingValue": "95691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32227000", "capitalExpenditures": "122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87856000", "cashflowFromInvestment": "-11443000", "stockBasedCompensation": "5508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39658000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 75626000, "cost_of_revenue": 18404000, "gross_profit": 57222000, "ebit": -106242000, "ebitda": -80761000, "pretax_income": -109329000, "tax_provision": -1297000, "net_income": -102251000, "net_income_to_common": -102251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162615000, "total_current_assets": 246072000, "total_assets": 1413374000, "short_term_debt": 220874000, "long_term_debt": 279009000, "total_debt": 499883000, "total_liabilities": 773970000, "total_equity": 633699000, "shares_outstanding": 88647823, "goodwill_and_intangibles": 972839000 }, "cash_flow": { "operating_cash_flow": 33065000, "capital_expenditure": 10465000, "free_cash_flow": 43530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161932, "ticker_id": 8070, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106242000", "ebitda": "-80761000", "netIncome": "-102251000", "grossProfit": "57222000", "depreciation": "None", "totalRevenue": "75626000", "costOfRevenue": "18404000", "interestIncome": "1197000", "incomeBeforeTax": "-109329000", "interestExpense": "3087000", "operatingIncome": "-104904000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "-1890000", "nonInterestIncome": "None", "operatingExpenses": "162126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25481000", "sellingGeneralAndAdministrative": "32864000", "netIncomeFromContinuingOperations": "-108032000" }, "balance": { "goodwill": "613012000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1413374000", "longTermDebt": "279009000", "shortTermDebt": "220874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "359827000", "reportedCurrency": "USD", "retainedEarnings": "-444024000", "totalLiabilities": "773970000", "otherCurrentAssets": "47578000", "totalCurrentAssets": "246072000", "currentLongTermDebt": "219389000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167302000", "currentAccountsPayable": "20936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509533000", "totalShareholderEquity": "633699000", "capitalLeaseObligations": "11135000", "otherCurrentLiabilities": "48080000", "totalCurrentLiabilities": "289890000", "otherNonCurrentLiabilities": "195421000", "totalNonCurrentLiabilities": "484080000", "cashAndShortTermInvestments": "162615000", "commonStockSharesOutstanding": "88647823", "intangibleAssetsExcludingGoodwill": "359827000", "cashAndCashEquivalentsAtCarryingValue": "162615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33065000", "capitalExpenditures": "10465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22811000", "cashflowFromInvestment": "-10465000", "stockBasedCompensation": "3049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75626000, "cost_of_revenue": 18404000, "gross_profit": 57222000, "research_and_development": null, "selling_general_admin": 32864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106242000, "depreciation_amortisation": 25481000, "ebitda": -80761000, "interest_expense": 3087000, "interest_income": null, "other_non_operating": null, "pretax_income": -109329000, "tax_provision": -1297000, "effective_tax_rate": null, "net_income": -102251000, "net_income_continuing_ops": -108032000, "net_income_to_common": -102251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162615000, "short_term_investments": null, "net_receivables": 35879000, "inventory": null, "other_current_assets": null, "total_current_assets": 246072000, "net_ppe": null, "goodwill": 613012000, "intangible_assets": 359827000, "goodwill_and_intangibles": 972839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1167302000, "total_assets": 1413374000, "short_term_debt": 220874000, "accounts_payable": 20936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289890000, "long_term_debt": 279009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484080000, "total_liabilities": 773970000, "total_debt": 499883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444024000, "total_equity": 633699000, "shares_outstanding": 88647823, "operating_cash_flow": 33065000, "stock_based_compensation": 3049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22811000, "free_cash_flow": 43530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-106242000", "ebitda": "-80761000", "netIncome": "-102251000", "grossProfit": "57222000", "depreciation": "None", "totalRevenue": "75626000", "costOfRevenue": "18404000", "interestIncome": "1197000", "incomeBeforeTax": "-109329000", "interestExpense": "3087000", "operatingIncome": "-104904000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1297000", "reportedCurrency": "USD", "netInterestIncome": "-1890000", "nonInterestIncome": "None", "operatingExpenses": "162126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25481000", "sellingGeneralAndAdministrative": "32864000", "netIncomeFromContinuingOperations": "-108032000" }, "balance": { "goodwill": "613012000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1413374000", "longTermDebt": "279009000", "shortTermDebt": "220874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "359827000", "reportedCurrency": "USD", "retainedEarnings": "-444024000", "totalLiabilities": "773970000", "otherCurrentAssets": "47578000", "totalCurrentAssets": "246072000", "currentLongTermDebt": "219389000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1167302000", "currentAccountsPayable": "20936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "509533000", "totalShareholderEquity": "633699000", "capitalLeaseObligations": "11135000", "otherCurrentLiabilities": "48080000", "totalCurrentLiabilities": "289890000", "otherNonCurrentLiabilities": "195421000", "totalNonCurrentLiabilities": "484080000", "cashAndShortTermInvestments": "162615000", "commonStockSharesOutstanding": "88647823", "intangibleAssetsExcludingGoodwill": "359827000", "cashAndCashEquivalentsAtCarryingValue": "162615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33065000", "capitalExpenditures": "10465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22811000", "cashflowFromInvestment": "-10465000", "stockBasedCompensation": "3049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25481000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 77325000, "cost_of_revenue": 18664000, "gross_profit": 58661000, "ebit": -3520000, "ebitda": 16292000, "pretax_income": -7715999, "tax_provision": 452000, "net_income": -7947000, "net_income_to_common": -7947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165466000, "total_current_assets": 250127000, "total_assets": 1535392000, "short_term_debt": 1266000, "long_term_debt": 497588000, "total_debt": 498854000, "total_liabilities": 768194000, "total_equity": 755719000, "shares_outstanding": 89005725, "goodwill_and_intangibles": 1091408000 }, "cash_flow": { "operating_cash_flow": 2503000, "capital_expenditure": 146000, "free_cash_flow": 2649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161933, "ticker_id": 8070, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3520000", "ebitda": "16292000", "netIncome": "-7947000", "grossProfit": "58661000", "depreciation": "None", "totalRevenue": "77325000", "costOfRevenue": "18664000", "interestIncome": "1356000", "incomeBeforeTax": "-7715999", "interestExpense": "3107000", "operatingIncome": "-3620000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "452000", "reportedCurrency": "USD", "netInterestIncome": "-1751000", "nonInterestIncome": "None", "operatingExpenses": "62281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19812000", "sellingGeneralAndAdministrative": "36987000", "netIncomeFromContinuingOperations": "-8168000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1535392000", "longTermDebt": "497588000", "shortTermDebt": "1266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "374615000", "reportedCurrency": "USD", "retainedEarnings": "-341773000", "totalLiabilities": "768194000", "otherCurrentAssets": "47830000", "totalCurrentAssets": "250127000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285265000", "currentAccountsPayable": "24136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508897000", "totalShareholderEquity": "755719000", "capitalLeaseObligations": "11309000", "otherCurrentLiabilities": "42030000", "totalCurrentLiabilities": "67432000", "otherNonCurrentLiabilities": "193131000", "totalNonCurrentLiabilities": "700762000", "cashAndShortTermInvestments": "165466000", "commonStockSharesOutstanding": "89005725", "intangibleAssetsExcludingGoodwill": "374615000", "cashAndCashEquivalentsAtCarryingValue": "165466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2503000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19484000", "cashflowFromInvestment": "-10537000", "stockBasedCompensation": "5344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77325000, "cost_of_revenue": 18664000, "gross_profit": 58661000, "research_and_development": null, "selling_general_admin": 36987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3520000, "depreciation_amortisation": 19812000, "ebitda": 16292000, "interest_expense": 3107000, "interest_income": null, "other_non_operating": null, "pretax_income": -7715999, "tax_provision": 452000, "effective_tax_rate": null, "net_income": -7947000, "net_income_continuing_ops": -8168000, "net_income_to_common": -7947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165466000, "short_term_investments": null, "net_receivables": 36831000, "inventory": null, "other_current_assets": null, "total_current_assets": 250127000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 374615000, "goodwill_and_intangibles": 1091408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1285265000, "total_assets": 1535392000, "short_term_debt": 1266000, "accounts_payable": 24136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67432000, "long_term_debt": 497588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700762000, "total_liabilities": 768194000, "total_debt": 498854000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341773000, "total_equity": 755719000, "shares_outstanding": 89005725, "operating_cash_flow": 2503000, "stock_based_compensation": 5344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19484000, "free_cash_flow": 2649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3520000", "ebitda": "16292000", "netIncome": "-7947000", "grossProfit": "58661000", "depreciation": "None", "totalRevenue": "77325000", "costOfRevenue": "18664000", "interestIncome": "1356000", "incomeBeforeTax": "-7715999", "interestExpense": "3107000", "operatingIncome": "-3620000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "452000", "reportedCurrency": "USD", "netInterestIncome": "-1751000", "nonInterestIncome": "None", "operatingExpenses": "62281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19812000", "sellingGeneralAndAdministrative": "36987000", "netIncomeFromContinuingOperations": "-8168000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1535392000", "longTermDebt": "497588000", "shortTermDebt": "1266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "374615000", "reportedCurrency": "USD", "retainedEarnings": "-341773000", "totalLiabilities": "768194000", "otherCurrentAssets": "47830000", "totalCurrentAssets": "250127000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285265000", "currentAccountsPayable": "24136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508897000", "totalShareholderEquity": "755719000", "capitalLeaseObligations": "11309000", "otherCurrentLiabilities": "42030000", "totalCurrentLiabilities": "67432000", "otherNonCurrentLiabilities": "193131000", "totalNonCurrentLiabilities": "700762000", "cashAndShortTermInvestments": "165466000", "commonStockSharesOutstanding": "89005725", "intangibleAssetsExcludingGoodwill": "374615000", "cashAndCashEquivalentsAtCarryingValue": "165466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2503000", "capitalExpenditures": "146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19484000", "cashflowFromInvestment": "-10537000", "stockBasedCompensation": "5344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26104000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 78271000, "cost_of_revenue": 18556000, "gross_profit": 59715000, "ebit": -1370000, "ebitda": 17763000, "pretax_income": -4384000, "tax_provision": -426000, "net_income": -4115999, "net_income_to_common": -4115999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189530000, "total_current_assets": 275248000, "total_assets": 1571908000, "short_term_debt": 1230000, "long_term_debt": 496778000, "total_debt": 498008000, "total_liabilities": 798739000, "total_equity": 761272000, "shares_outstanding": 88392571, "goodwill_and_intangibles": 1105827000 }, "cash_flow": { "operating_cash_flow": 34252000, "capital_expenditure": 10793000, "free_cash_flow": 45045000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161934, "ticker_id": 8070, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1370000", "ebitda": "17763000", "netIncome": "-4115999", "grossProfit": "59715000", "depreciation": "None", "totalRevenue": "78271000", "costOfRevenue": "18556000", "interestIncome": "None", "incomeBeforeTax": "-4384000", "interestExpense": "3173000", "operatingIncome": "-1170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-426000", "reportedCurrency": "USD", "netInterestIncome": "-1505000", "nonInterestIncome": "None", "operatingExpenses": "60885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19133000", "sellingGeneralAndAdministrative": "36503000", "netIncomeFromContinuingOperations": "-3958000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1571908000", "longTermDebt": "496778000", "shortTermDebt": "1230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389034000", "reportedCurrency": "USD", "retainedEarnings": "-333826000", "totalLiabilities": "798739000", "otherCurrentAssets": "52768000", "totalCurrentAssets": "275248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1296660000", "currentAccountsPayable": "28912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508515000", "totalShareholderEquity": "761272000", "capitalLeaseObligations": "11737000", "otherCurrentLiabilities": "72105000", "totalCurrentLiabilities": "102247000", "otherNonCurrentLiabilities": "189207000", "totalNonCurrentLiabilities": "696492000", "cashAndShortTermInvestments": "189530000", "commonStockSharesOutstanding": "88392571", "intangibleAssetsExcludingGoodwill": "389034000", "cashAndCashEquivalentsAtCarryingValue": "189530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3958000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34252000", "capitalExpenditures": "10793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2005000", "cashflowFromInvestment": "-10793000", "stockBasedCompensation": "5893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78271000, "cost_of_revenue": 18556000, "gross_profit": 59715000, "research_and_development": null, "selling_general_admin": 36503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1370000, "depreciation_amortisation": 19133000, "ebitda": 17763000, "interest_expense": 3173000, "interest_income": null, "other_non_operating": null, "pretax_income": -4384000, "tax_provision": -426000, "effective_tax_rate": null, "net_income": -4115999, "net_income_continuing_ops": -3958000, "net_income_to_common": -4115999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189530000, "short_term_investments": null, "net_receivables": 32950000, "inventory": null, "other_current_assets": null, "total_current_assets": 275248000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 389034000, "goodwill_and_intangibles": 1105827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1296660000, "total_assets": 1571908000, "short_term_debt": 1230000, "accounts_payable": 28912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102247000, "long_term_debt": 496778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 696492000, "total_liabilities": 798739000, "total_debt": 498008000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333826000, "total_equity": 761272000, "shares_outstanding": 88392571, "operating_cash_flow": 34252000, "stock_based_compensation": 5893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10793000, "dividends_paid": 2349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2005000, "free_cash_flow": 45045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1370000", "ebitda": "17763000", "netIncome": "-4115999", "grossProfit": "59715000", "depreciation": "None", "totalRevenue": "78271000", "costOfRevenue": "18556000", "interestIncome": "None", "incomeBeforeTax": "-4384000", "interestExpense": "3173000", "operatingIncome": "-1170000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-426000", "reportedCurrency": "USD", "netInterestIncome": "-1505000", "nonInterestIncome": "None", "operatingExpenses": "60885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19133000", "sellingGeneralAndAdministrative": "36503000", "netIncomeFromContinuingOperations": "-3958000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1571908000", "longTermDebt": "496778000", "shortTermDebt": "1230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "389034000", "reportedCurrency": "USD", "retainedEarnings": "-333826000", "totalLiabilities": "798739000", "otherCurrentAssets": "52768000", "totalCurrentAssets": "275248000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1296660000", "currentAccountsPayable": "28912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508515000", "totalShareholderEquity": "761272000", "capitalLeaseObligations": "11737000", "otherCurrentLiabilities": "72105000", "totalCurrentLiabilities": "102247000", "otherNonCurrentLiabilities": "189207000", "totalNonCurrentLiabilities": "696492000", "cashAndShortTermInvestments": "189530000", "commonStockSharesOutstanding": "88392571", "intangibleAssetsExcludingGoodwill": "389034000", "cashAndCashEquivalentsAtCarryingValue": "189530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3958000", "profitLoss": "None", "dividendPayout": "2349000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34252000", "capitalExpenditures": "10793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2005000", "cashflowFromInvestment": "-10793000", "stockBasedCompensation": "5893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24382000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 79145000, "cost_of_revenue": 17584000, "gross_profit": 61561000, "ebit": 7657000, "ebitda": 33186000, "pretax_income": 4739000, "tax_provision": 1524000, "net_income": 3243000, "net_income_to_common": 3243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168715000, "total_current_assets": 224769000, "total_assets": 1564268000, "short_term_debt": 1199000, "long_term_debt": 496214000, "total_debt": 497413000, "total_liabilities": 794569000, "total_equity": 754677000, "shares_outstanding": 103129907, "goodwill_and_intangibles": 1119085000 }, "cash_flow": { "operating_cash_flow": 60058000, "capital_expenditure": 211000, "free_cash_flow": 60269000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161936, "ticker_id": 8070, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7657000", "ebitda": "33186000", "netIncome": "3243000", "grossProfit": "61561000", "depreciation": "None", "totalRevenue": "79145000", "costOfRevenue": "17584000", "interestIncome": "1608000", "incomeBeforeTax": "4739000", "interestExpense": "2918000", "operatingIncome": "-675000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1524000", "reportedCurrency": "USD", "netInterestIncome": "-1310000", "nonInterestIncome": "None", "operatingExpenses": "62236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25529000", "sellingGeneralAndAdministrative": "36707000", "netIncomeFromContinuingOperations": "3215000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1564268000", "longTermDebt": "496214000", "shortTermDebt": "1199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "402292000", "reportedCurrency": "USD", "retainedEarnings": "-329710000", "totalLiabilities": "794569000", "otherCurrentAssets": "14930000", "totalCurrentAssets": "224769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339499000", "currentAccountsPayable": "28792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508371000", "totalShareholderEquity": "754677000", "capitalLeaseObligations": "12157000", "otherCurrentLiabilities": "53272000", "totalCurrentLiabilities": "83263000", "otherNonCurrentLiabilities": "204134000", "totalNonCurrentLiabilities": "711306000", "cashAndShortTermInvestments": "168715000", "commonStockSharesOutstanding": "103129907", "intangibleAssetsExcludingGoodwill": "402292000", "cashAndCashEquivalentsAtCarryingValue": "168715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3243000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60058000", "capitalExpenditures": "211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7599000", "cashflowFromInvestment": "-11240000", "stockBasedCompensation": "6467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79145000, "cost_of_revenue": 17584000, "gross_profit": 61561000, "research_and_development": null, "selling_general_admin": 36707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7657000, "depreciation_amortisation": 25529000, "ebitda": 33186000, "interest_expense": 2918000, "interest_income": null, "other_non_operating": null, "pretax_income": 4739000, "tax_provision": 1524000, "effective_tax_rate": null, "net_income": 3243000, "net_income_continuing_ops": 3215000, "net_income_to_common": 3243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168715000, "short_term_investments": null, "net_receivables": 41124000, "inventory": null, "other_current_assets": null, "total_current_assets": 224769000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 402292000, "goodwill_and_intangibles": 1119085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339499000, "total_assets": 1564268000, "short_term_debt": 1199000, "accounts_payable": 28792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83263000, "long_term_debt": 496214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 711306000, "total_liabilities": 794569000, "total_debt": 497413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329710000, "total_equity": 754677000, "shares_outstanding": 103129907, "operating_cash_flow": 60058000, "stock_based_compensation": 6467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11240000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7599000, "free_cash_flow": 60269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7657000", "ebitda": "33186000", "netIncome": "3243000", "grossProfit": "61561000", "depreciation": "None", "totalRevenue": "79145000", "costOfRevenue": "17584000", "interestIncome": "1608000", "incomeBeforeTax": "4739000", "interestExpense": "2918000", "operatingIncome": "-675000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1524000", "reportedCurrency": "USD", "netInterestIncome": "-1310000", "nonInterestIncome": "None", "operatingExpenses": "62236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25529000", "sellingGeneralAndAdministrative": "36707000", "netIncomeFromContinuingOperations": "3215000" }, "balance": { "goodwill": "716793000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1564268000", "longTermDebt": "496214000", "shortTermDebt": "1199000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "402292000", "reportedCurrency": "USD", "retainedEarnings": "-329710000", "totalLiabilities": "794569000", "otherCurrentAssets": "14930000", "totalCurrentAssets": "224769000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41124000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339499000", "currentAccountsPayable": "28792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "508371000", "totalShareholderEquity": "754677000", "capitalLeaseObligations": "12157000", "otherCurrentLiabilities": "53272000", "totalCurrentLiabilities": "83263000", "otherNonCurrentLiabilities": "204134000", "totalNonCurrentLiabilities": "711306000", "cashAndShortTermInvestments": "168715000", "commonStockSharesOutstanding": "103129907", "intangibleAssetsExcludingGoodwill": "402292000", "cashAndCashEquivalentsAtCarryingValue": "168715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3243000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60058000", "capitalExpenditures": "211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7599000", "cashflowFromInvestment": "-11240000", "stockBasedCompensation": "6467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25529000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 74906000, "cost_of_revenue": 16321000, "gross_profit": 58585000, "ebit": -5303000, "ebitda": 21468000, "pretax_income": -6212000, "tax_provision": -1975000, "net_income": -4071000, "net_income_to_common": -4071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147092000, "total_current_assets": 201935000, "total_assets": 1521665000, "short_term_debt": 1109000, "long_term_debt": 435589000, "total_debt": 436698000, "total_liabilities": 690940000, "total_equity": 815407000, "shares_outstanding": 91821369, "goodwill_and_intangibles": 1133175000 }, "cash_flow": { "operating_cash_flow": 30979000, "capital_expenditure": 11691000, "free_cash_flow": 42670000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161937, "ticker_id": 8070, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5303000", "ebitda": "21468000", "netIncome": "-4071000", "grossProfit": "58585000", "depreciation": "None", "totalRevenue": "74906000", "costOfRevenue": "16321000", "interestIncome": "1463000", "incomeBeforeTax": "-6212000", "interestExpense": "909000", "operatingIncome": "-3421000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1975000", "reportedCurrency": "USD", "netInterestIncome": "554000", "nonInterestIncome": "None", "operatingExpenses": "62006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26771000", "sellingGeneralAndAdministrative": "35235000", "netIncomeFromContinuingOperations": "-4237000" }, "balance": { "goodwill": "716793000", "inventory": "-14022000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1521665000", "longTermDebt": "435589000", "shortTermDebt": "1109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416382000", "reportedCurrency": "USD", "retainedEarnings": "-332953000", "totalLiabilities": "690940000", "otherCurrentAssets": "15522000", "totalCurrentAssets": "201935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319730000", "currentAccountsPayable": "24354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441867000", "totalShareholderEquity": "815407000", "capitalLeaseObligations": "6278000", "otherCurrentLiabilities": "27270000", "totalCurrentLiabilities": "52733000", "otherNonCurrentLiabilities": "197449000", "totalNonCurrentLiabilities": "638207000", "cashAndShortTermInvestments": "147092000", "commonStockSharesOutstanding": "91821369", "intangibleAssetsExcludingGoodwill": "416382000", "cashAndCashEquivalentsAtCarryingValue": "147092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4237000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30979000", "capitalExpenditures": "11691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000", "cashflowFromInvestment": "-11691000", "stockBasedCompensation": "5746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74906000, "cost_of_revenue": 16321000, "gross_profit": 58585000, "research_and_development": null, "selling_general_admin": 35235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5303000, "depreciation_amortisation": 26771000, "ebitda": 21468000, "interest_expense": 909000, "interest_income": null, "other_non_operating": null, "pretax_income": -6212000, "tax_provision": -1975000, "effective_tax_rate": null, "net_income": -4071000, "net_income_continuing_ops": -4237000, "net_income_to_common": -4071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147092000, "short_term_investments": null, "net_receivables": 39321000, "inventory": -14022000, "other_current_assets": null, "total_current_assets": 201935000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 416382000, "goodwill_and_intangibles": 1133175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1319730000, "total_assets": 1521665000, "short_term_debt": 1109000, "accounts_payable": 24354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52733000, "long_term_debt": 435589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 638207000, "total_liabilities": 690940000, "total_debt": 436698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -332953000, "total_equity": 815407000, "shares_outstanding": 91821369, "operating_cash_flow": 30979000, "stock_based_compensation": 5746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11691000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000, "free_cash_flow": 42670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5303000", "ebitda": "21468000", "netIncome": "-4071000", "grossProfit": "58585000", "depreciation": "None", "totalRevenue": "74906000", "costOfRevenue": "16321000", "interestIncome": "1463000", "incomeBeforeTax": "-6212000", "interestExpense": "909000", "operatingIncome": "-3421000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1975000", "reportedCurrency": "USD", "netInterestIncome": "554000", "nonInterestIncome": "None", "operatingExpenses": "62006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26771000", "sellingGeneralAndAdministrative": "35235000", "netIncomeFromContinuingOperations": "-4237000" }, "balance": { "goodwill": "716793000", "inventory": "-14022000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1521665000", "longTermDebt": "435589000", "shortTermDebt": "1109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "416382000", "reportedCurrency": "USD", "retainedEarnings": "-332953000", "totalLiabilities": "690940000", "otherCurrentAssets": "15522000", "totalCurrentAssets": "201935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1319730000", "currentAccountsPayable": "24354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441867000", "totalShareholderEquity": "815407000", "capitalLeaseObligations": "6278000", "otherCurrentLiabilities": "27270000", "totalCurrentLiabilities": "52733000", "otherNonCurrentLiabilities": "197449000", "totalNonCurrentLiabilities": "638207000", "cashAndShortTermInvestments": "147092000", "commonStockSharesOutstanding": "91821369", "intangibleAssetsExcludingGoodwill": "416382000", "cashAndCashEquivalentsAtCarryingValue": "147092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4237000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30979000", "capitalExpenditures": "11691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000", "cashflowFromInvestment": "-11691000", "stockBasedCompensation": "5746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26771000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 80720000, "cost_of_revenue": 19175000, "gross_profit": 61545000, "ebit": -4151000, "ebitda": 22877000, "pretax_income": -5063000, "tax_provision": 302000, "net_income": -5212000, "net_income_to_common": -5212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128318000, "total_current_assets": 184029000, "total_assets": 1516720000, "short_term_debt": 1241000, "long_term_debt": 434877000, "total_debt": 436118000, "total_liabilities": 687422000, "total_equity": 813814000, "shares_outstanding": 91218208, "goodwill_and_intangibles": 1148527000 }, "cash_flow": { "operating_cash_flow": 24801000, "capital_expenditure": 11129000, "free_cash_flow": 35930000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161938, "ticker_id": 8070, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4151000", "ebitda": "22877000", "netIncome": "-5212000", "grossProfit": "61545000", "depreciation": "None", "totalRevenue": "80720000", "costOfRevenue": "19175000", "interestIncome": "1292000", "incomeBeforeTax": "-5063000", "interestExpense": "912000", "operatingIncome": "-2504000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "302000", "reportedCurrency": "USD", "netInterestIncome": "380000", "nonInterestIncome": "None", "operatingExpenses": "64049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27028000", "sellingGeneralAndAdministrative": "37021000", "netIncomeFromContinuingOperations": "-5365000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1516720000", "longTermDebt": "434877000", "shortTermDebt": "1241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "431734000", "reportedCurrency": "USD", "retainedEarnings": "-328882000", "totalLiabilities": "687422000", "otherCurrentAssets": "14427000", "totalCurrentAssets": "184029000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332691000", "currentAccountsPayable": "23709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441553000", "totalShareholderEquity": "813814000", "capitalLeaseObligations": "6676000", "otherCurrentLiabilities": "28473000", "totalCurrentLiabilities": "53423000", "otherNonCurrentLiabilities": "193687000", "totalNonCurrentLiabilities": "633999000", "cashAndShortTermInvestments": "128318000", "commonStockSharesOutstanding": "91218208", "intangibleAssetsExcludingGoodwill": "431734000", "cashAndCashEquivalentsAtCarryingValue": "128318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5365000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24801000", "capitalExpenditures": "11129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2987000", "cashflowFromInvestment": "-11129000", "stockBasedCompensation": "6282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80720000, "cost_of_revenue": 19175000, "gross_profit": 61545000, "research_and_development": null, "selling_general_admin": 37021000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4151000, "depreciation_amortisation": 27028000, "ebitda": 22877000, "interest_expense": 912000, "interest_income": null, "other_non_operating": null, "pretax_income": -5063000, "tax_provision": 302000, "effective_tax_rate": null, "net_income": -5212000, "net_income_continuing_ops": -5365000, "net_income_to_common": -5212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128318000, "short_term_investments": null, "net_receivables": 41284000, "inventory": 1, "other_current_assets": null, "total_current_assets": 184029000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 431734000, "goodwill_and_intangibles": 1148527000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1332691000, "total_assets": 1516720000, "short_term_debt": 1241000, "accounts_payable": 23709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53423000, "long_term_debt": 434877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 633999000, "total_liabilities": 687422000, "total_debt": 436118000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328882000, "total_equity": 813814000, "shares_outstanding": 91218208, "operating_cash_flow": 24801000, "stock_based_compensation": 6282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11129000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2987000, "free_cash_flow": 35930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4151000", "ebitda": "22877000", "netIncome": "-5212000", "grossProfit": "61545000", "depreciation": "None", "totalRevenue": "80720000", "costOfRevenue": "19175000", "interestIncome": "1292000", "incomeBeforeTax": "-5063000", "interestExpense": "912000", "operatingIncome": "-2504000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "302000", "reportedCurrency": "USD", "netInterestIncome": "380000", "nonInterestIncome": "None", "operatingExpenses": "64049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27028000", "sellingGeneralAndAdministrative": "37021000", "netIncomeFromContinuingOperations": "-5365000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1516720000", "longTermDebt": "434877000", "shortTermDebt": "1241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "431734000", "reportedCurrency": "USD", "retainedEarnings": "-328882000", "totalLiabilities": "687422000", "otherCurrentAssets": "14427000", "totalCurrentAssets": "184029000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1332691000", "currentAccountsPayable": "23709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441553000", "totalShareholderEquity": "813814000", "capitalLeaseObligations": "6676000", "otherCurrentLiabilities": "28473000", "totalCurrentLiabilities": "53423000", "otherNonCurrentLiabilities": "193687000", "totalNonCurrentLiabilities": "633999000", "cashAndShortTermInvestments": "128318000", "commonStockSharesOutstanding": "91218208", "intangibleAssetsExcludingGoodwill": "431734000", "cashAndCashEquivalentsAtCarryingValue": "128318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5365000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24801000", "capitalExpenditures": "11129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2987000", "cashflowFromInvestment": "-11129000", "stockBasedCompensation": "6282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27028000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 75987000, "cost_of_revenue": 17261000, "gross_profit": 58726000, "ebit": -2664000, "ebitda": 18897000, "pretax_income": -81097000, "tax_provision": -3423000, "net_income": -73287000, "net_income_to_common": -73287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118096000, "total_current_assets": 180646000, "total_assets": 1519833000, "short_term_debt": 1629000, "long_term_debt": 434166000, "total_debt": 435795000, "total_liabilities": 689045000, "total_equity": 815135000, "shares_outstanding": 91206870, "goodwill_and_intangibles": 1163934000 }, "cash_flow": { "operating_cash_flow": 34863000, "capital_expenditure": 26621000, "free_cash_flow": 61484000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161939, "ticker_id": 8070, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2664000", "ebitda": "18897000", "netIncome": "-73287000", "grossProfit": "58726000", "depreciation": "None", "totalRevenue": "75987000", "costOfRevenue": "17261000", "interestIncome": "None", "incomeBeforeTax": "-81097000", "interestExpense": "3221000", "operatingIncome": "-78464000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3423000", "reportedCurrency": "USD", "netInterestIncome": "365000", "nonInterestIncome": "None", "operatingExpenses": "137190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21561000", "sellingGeneralAndAdministrative": "36679000", "netIncomeFromContinuingOperations": "-77674000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1519833000", "longTermDebt": "434166000", "shortTermDebt": "1629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "447141000", "reportedCurrency": "USD", "retainedEarnings": "-323670000", "totalLiabilities": "689045000", "otherCurrentAssets": "26533000", "totalCurrentAssets": "180646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339187000", "currentAccountsPayable": "22030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443042000", "totalShareholderEquity": "815135000", "capitalLeaseObligations": "8876000", "otherCurrentLiabilities": "33804000", "totalCurrentLiabilities": "57463000", "otherNonCurrentLiabilities": "190169000", "totalNonCurrentLiabilities": "631582000", "cashAndShortTermInvestments": "118096000", "commonStockSharesOutstanding": "91206870", "intangibleAssetsExcludingGoodwill": "447141000", "cashAndCashEquivalentsAtCarryingValue": "118096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77674000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34863000", "capitalExpenditures": "26621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5487000", "cashflowFromInvestment": "-26621000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75987000, "cost_of_revenue": 17261000, "gross_profit": 58726000, "research_and_development": null, "selling_general_admin": 36679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2664000, "depreciation_amortisation": 21561000, "ebitda": 18897000, "interest_expense": 3221000, "interest_income": null, "other_non_operating": null, "pretax_income": -81097000, "tax_provision": -3423000, "effective_tax_rate": null, "net_income": -73287000, "net_income_continuing_ops": -77674000, "net_income_to_common": -73287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118096000, "short_term_investments": null, "net_receivables": 36017000, "inventory": 1, "other_current_assets": null, "total_current_assets": 180646000, "net_ppe": null, "goodwill": 716793000, "intangible_assets": 447141000, "goodwill_and_intangibles": 1163934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339187000, "total_assets": 1519833000, "short_term_debt": 1629000, "accounts_payable": 22030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57463000, "long_term_debt": 434166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631582000, "total_liabilities": 689045000, "total_debt": 435795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -323670000, "total_equity": 815135000, "shares_outstanding": 91206870, "operating_cash_flow": 34863000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26621000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5487000, "free_cash_flow": 61484000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2664000", "ebitda": "18897000", "netIncome": "-73287000", "grossProfit": "58726000", "depreciation": "None", "totalRevenue": "75987000", "costOfRevenue": "17261000", "interestIncome": "None", "incomeBeforeTax": "-81097000", "interestExpense": "3221000", "operatingIncome": "-78464000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3423000", "reportedCurrency": "USD", "netInterestIncome": "365000", "nonInterestIncome": "None", "operatingExpenses": "137190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21561000", "sellingGeneralAndAdministrative": "36679000", "netIncomeFromContinuingOperations": "-77674000" }, "balance": { "goodwill": "716793000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1519833000", "longTermDebt": "434166000", "shortTermDebt": "1629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "447141000", "reportedCurrency": "USD", "retainedEarnings": "-323670000", "totalLiabilities": "689045000", "otherCurrentAssets": "26533000", "totalCurrentAssets": "180646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339187000", "currentAccountsPayable": "22030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443042000", "totalShareholderEquity": "815135000", "capitalLeaseObligations": "8876000", "otherCurrentLiabilities": "33804000", "totalCurrentLiabilities": "57463000", "otherNonCurrentLiabilities": "190169000", "totalNonCurrentLiabilities": "631582000", "cashAndShortTermInvestments": "118096000", "commonStockSharesOutstanding": "91206870", "intangibleAssetsExcludingGoodwill": "447141000", "cashAndCashEquivalentsAtCarryingValue": "118096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77674000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34863000", "capitalExpenditures": "26621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5487000", "cashflowFromInvestment": "-26621000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24711000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 74320000, "cost_of_revenue": 17637000, "gross_profit": 56683000, "ebit": -8379000, "ebitda": 18144000, "pretax_income": -8482000, "tax_provision": -1998000, "net_income": -6168000, "net_income_to_common": -6168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117730000, "total_current_assets": 168603000, "total_assets": 1582767000, "short_term_debt": 1786000, "long_term_debt": 433454000, "total_debt": 435240000, "total_liabilities": 680421000, "total_equity": 880211000, "shares_outstanding": 91160415, "goodwill_and_intangibles": 1237365000 }, "cash_flow": { "operating_cash_flow": 27967000, "capital_expenditure": 14026000, "free_cash_flow": 41993000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161941, "ticker_id": 8070, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8379000", "ebitda": "18144000", "netIncome": "-6168000", "grossProfit": "56683000", "depreciation": "None", "totalRevenue": "74320000", "costOfRevenue": "17637000", "interestIncome": "None", "incomeBeforeTax": "-8482000", "interestExpense": "103000", "operatingIncome": "-5119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1998000", "reportedCurrency": "USD", "netInterestIncome": "-103000", "nonInterestIncome": "None", "operatingExpenses": "61802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26523000", "sellingGeneralAndAdministrative": "35279000", "netIncomeFromContinuingOperations": "-6484000" }, "balance": { "goodwill": "792543000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1582767000", "longTermDebt": "433454000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "444822000", "reportedCurrency": "USD", "retainedEarnings": "-250383000", "totalLiabilities": "680421000", "otherCurrentAssets": "13984000", "totalCurrentAssets": "168603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1414164000", "currentAccountsPayable": "20271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443294000", "totalShareholderEquity": "880211000", "capitalLeaseObligations": "9840000", "otherCurrentLiabilities": "29076000", "totalCurrentLiabilities": "51133000", "otherNonCurrentLiabilities": "187780000", "totalNonCurrentLiabilities": "629288000", "cashAndShortTermInvestments": "117730000", "commonStockSharesOutstanding": "91160415", "intangibleAssetsExcludingGoodwill": "444822000", "cashAndCashEquivalentsAtCarryingValue": "117730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6484000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27967000", "capitalExpenditures": "14026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000", "cashflowFromInvestment": "-14026000", "stockBasedCompensation": "5686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74320000, "cost_of_revenue": 17637000, "gross_profit": 56683000, "research_and_development": null, "selling_general_admin": 35279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8379000, "depreciation_amortisation": 26523000, "ebitda": 18144000, "interest_expense": 103000, "interest_income": null, "other_non_operating": null, "pretax_income": -8482000, "tax_provision": -1998000, "effective_tax_rate": null, "net_income": -6168000, "net_income_continuing_ops": -6484000, "net_income_to_common": -6168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117730000, "short_term_investments": null, "net_receivables": 36889000, "inventory": null, "other_current_assets": null, "total_current_assets": 168603000, "net_ppe": null, "goodwill": 792543000, "intangible_assets": 444822000, "goodwill_and_intangibles": 1237365000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1414164000, "total_assets": 1582767000, "short_term_debt": 1786000, "accounts_payable": 20271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51133000, "long_term_debt": 433454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629288000, "total_liabilities": 680421000, "total_debt": 435240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -250383000, "total_equity": 880211000, "shares_outstanding": 91160415, "operating_cash_flow": 27967000, "stock_based_compensation": 5686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14026000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472000, "free_cash_flow": 41993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8379000", "ebitda": "18144000", "netIncome": "-6168000", "grossProfit": "56683000", "depreciation": "None", "totalRevenue": "74320000", "costOfRevenue": "17637000", "interestIncome": "None", "incomeBeforeTax": "-8482000", "interestExpense": "103000", "operatingIncome": "-5119000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1998000", "reportedCurrency": "USD", "netInterestIncome": "-103000", "nonInterestIncome": "None", "operatingExpenses": "61802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26523000", "sellingGeneralAndAdministrative": "35279000", "netIncomeFromContinuingOperations": "-6484000" }, "balance": { "goodwill": "792543000", "inventory": "None", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1582767000", "longTermDebt": "433454000", "shortTermDebt": "1786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "444822000", "reportedCurrency": "USD", "retainedEarnings": "-250383000", "totalLiabilities": "680421000", "otherCurrentAssets": "13984000", "totalCurrentAssets": "168603000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1414164000", "currentAccountsPayable": "20271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443294000", "totalShareholderEquity": "880211000", "capitalLeaseObligations": "9840000", "otherCurrentLiabilities": "29076000", "totalCurrentLiabilities": "51133000", "otherNonCurrentLiabilities": "187780000", "totalNonCurrentLiabilities": "629288000", "cashAndShortTermInvestments": "117730000", "commonStockSharesOutstanding": "91160415", "intangibleAssetsExcludingGoodwill": "444822000", "cashAndCashEquivalentsAtCarryingValue": "117730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6484000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27967000", "capitalExpenditures": "14026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000", "cashflowFromInvestment": "-14026000", "stockBasedCompensation": "5686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26523000", "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": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "income_statement": { "revenue": 71783000, "cost_of_revenue": 16840000, "gross_profit": 54943000, "ebit": -9717000, "ebitda": 11994000, "pretax_income": -6381000, "tax_provision": -1051000, "net_income": -4643000, "net_income_to_common": -4643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103784000, "total_current_assets": 150977000, "total_assets": 1575570000, "short_term_debt": 1750000, "long_term_debt": 432742000, "total_debt": 434492000, "total_liabilities": 671954000, "total_equity": 878511000, "shares_outstanding": 89170814, "goodwill_and_intangibles": 1250464000 }, "cash_flow": { "operating_cash_flow": 19953000, "capital_expenditure": 9985000, "free_cash_flow": 29938000, "dividends_paid": 555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161942, "ticker_id": 8070, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:33.873481+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9717000", "ebitda": "11994000", "netIncome": "-4643000", "grossProfit": "54943000", "depreciation": "None", "totalRevenue": "71783000", "costOfRevenue": "16840000", "interestIncome": "None", "incomeBeforeTax": "-6381000", "interestExpense": "910000", "operatingIncome": "-9866000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1051000", "reportedCurrency": "USD", "netInterestIncome": "-910000", "nonInterestIncome": "None", "operatingExpenses": "64809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21711000", "sellingGeneralAndAdministrative": "38177000", "netIncomeFromContinuingOperations": "-5330000" }, "balance": { "goodwill": "792543000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1575570000", "longTermDebt": "432742000", "shortTermDebt": "1750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "457921000", "reportedCurrency": "USD", "retainedEarnings": "-244215000", "totalLiabilities": "671954000", "otherCurrentAssets": "13304000", "totalCurrentAssets": "150977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1424593000", "currentAccountsPayable": "18830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12441000", "shortLongTermDebtTotal": "442972000", "totalShareholderEquity": "878511000", "capitalLeaseObligations": "10230000", "otherCurrentLiabilities": "26669000", "totalCurrentLiabilities": "47249000", "otherNonCurrentLiabilities": "183483000", "totalNonCurrentLiabilities": "624705000", "cashAndShortTermInvestments": "103784000", "commonStockSharesOutstanding": "89170814", "intangibleAssetsExcludingGoodwill": "457921000", "cashAndCashEquivalentsAtCarryingValue": "103784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330000", "profitLoss": "None", "dividendPayout": "555000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19953000", "capitalExpenditures": "9985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726000", "cashflowFromInvestment": "-10135000", "stockBasedCompensation": "6516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71783000, "cost_of_revenue": 16840000, "gross_profit": 54943000, "research_and_development": null, "selling_general_admin": 38177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9717000, "depreciation_amortisation": 21711000, "ebitda": 11994000, "interest_expense": 910000, "interest_income": null, "other_non_operating": null, "pretax_income": -6381000, "tax_provision": -1051000, "effective_tax_rate": null, "net_income": -4643000, "net_income_continuing_ops": -5330000, "net_income_to_common": -4643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103784000, "short_term_investments": null, "net_receivables": 33889000, "inventory": 1, "other_current_assets": null, "total_current_assets": 150977000, "net_ppe": null, "goodwill": 792543000, "intangible_assets": 457921000, "goodwill_and_intangibles": 1250464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1424593000, "total_assets": 1575570000, "short_term_debt": 1750000, "accounts_payable": 18830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47249000, "long_term_debt": 432742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 624705000, "total_liabilities": 671954000, "total_debt": 434492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244215000, "total_equity": 878511000, "shares_outstanding": 89170814, "operating_cash_flow": 19953000, "stock_based_compensation": 6516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10135000, "dividends_paid": 555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -726000, "free_cash_flow": 29938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9717000", "ebitda": "11994000", "netIncome": "-4643000", "grossProfit": "54943000", "depreciation": "None", "totalRevenue": "71783000", "costOfRevenue": "16840000", "interestIncome": "None", "incomeBeforeTax": "-6381000", "interestExpense": "910000", "operatingIncome": "-9866000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1051000", "reportedCurrency": "USD", "netInterestIncome": "-910000", "nonInterestIncome": "None", "operatingExpenses": "64809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21711000", "sellingGeneralAndAdministrative": "38177000", "netIncomeFromContinuingOperations": "-5330000" }, "balance": { "goodwill": "792543000", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1575570000", "longTermDebt": "432742000", "shortTermDebt": "1750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "457921000", "reportedCurrency": "USD", "retainedEarnings": "-244215000", "totalLiabilities": "671954000", "otherCurrentAssets": "13304000", "totalCurrentAssets": "150977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1424593000", "currentAccountsPayable": "18830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12441000", "shortLongTermDebtTotal": "442972000", "totalShareholderEquity": "878511000", "capitalLeaseObligations": "10230000", "otherCurrentLiabilities": "26669000", "totalCurrentLiabilities": "47249000", "otherNonCurrentLiabilities": "183483000", "totalNonCurrentLiabilities": "624705000", "cashAndShortTermInvestments": "103784000", "commonStockSharesOutstanding": "89170814", "intangibleAssetsExcludingGoodwill": "457921000", "cashAndCashEquivalentsAtCarryingValue": "103784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5330000", "profitLoss": "None", "dividendPayout": "555000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19953000", "capitalExpenditures": "9985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726000", "cashflowFromInvestment": "-10135000", "stockBasedCompensation": "6516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26483000", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }