{ "ticker": { "uuid": "c6868ff4-ccfc-400d-b7bc-e09d094cfb56", "symbol": "NEO", "name": "NeoGenomics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/c6868ff4-ccfc-400d-b7bc-e09d094cfb56/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6868ff4-ccfc-400d-b7bc-e09d094cfb56/" }, "ticker_metadata": { "id": 7306, "uuid": "c6868ff4-ccfc-400d-b7bc-e09d094cfb56", "symbol": "NEO", "name": "NeoGenomics Inc", "asset_type": "equity", "market_cap": 1369828000, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "NeoGenomics, Inc. operates a network of cancer-focused testing laboratories in the United States, Europe, and Asia. The company is headquartered in Fort Myers, Florida.", "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": "c6868ff4-ccfc-400d-b7bc-e09d094cfb56", "symbol": "NEO", "name": "NeoGenomics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/c6868ff4-ccfc-400d-b7bc-e09d094cfb56/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6868ff4-ccfc-400d-b7bc-e09d094cfb56/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.79, "quality": 0.12, "momentum": 0.78, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 10.9, "market_cap": 281581880, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1197, "piotroski_f_score": 4, "momentum_12_1": 0.2075, "volatility_252d": 0.6603 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.377153+00:00", "batch_id": "" }, "size": { "price_close": 10.9, "market_cap": 281581880, "market_cap_usd": 281581880, "enterprise_value": 482506880, "shares_outstanding": 25833200, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3398, "ptbv_ratio": 10.8845, "ps_ratio": 0.3775, "pcf_ratio": 12.5594, "pfcf_ratio": 5.6398, "ev_ebitda": null, "ev_ebit": -4.8545, "ev_sales": 0.6468, "ev_fcf": 9.6641, "earnings_yield": null, "fcf_yield": 0.1035, "price_to_sales": 0.3775, "price_to_book": 0.3398, "price_to_cashflow": 12.5594, "ebitda_to_ev": null, "sales_yield": 1.546 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4213, "operating_margin": -0.1332, "net_margin": -0.133, "ebitda_margin": -0.0441, "fcf_margin": 0.0669, "roe": -0.1197, "roa": -0.0737, "roic": -0.0724, "roc_greenblatt": null, "asset_turnover": 0.554, "cash_conversion": -0.5033, "accruals_ratio": -0.0903, "sbc_to_revenue": 0.0539, "piotroski_f_score": 4, "altman_z_score": 0.4255, "earnings_stability_5y": 0.4898, "revenue_stability_5y": 0.2143, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2334, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6248, "net_debt_to_ebitda": -6.1101, "debt_to_assets": 0.2577, "interest_coverage": -36.3677, "current_ratio": 4.4176, "quick_ratio": 4.0649, "net_debt": 200925000, "local_beta": -0.0012, "volatility_252d": 0.6603, "volatility_60d": 1.2358, "max_drawdown_12m": -0.4536, "risk_adjusted_momentum": 0.3143 }, "growth": { "revenue_growth_1y": 0.1095, "revenue_growth_3y_cagr": 0.1258, "revenue_growth_5y_cagr": 0.1035, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0492, "book_value_growth_1y": -0.0833, "revenue_growth": 0.1095, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2165, "price_return_3m": 0.2165, "price_return_6m": -0.084, "price_return_9m": 0.3659, "price_return_12m": 0.469, "price_return_12m_ex1m": 0.2075, "momentum_6m": -0.084, "momentum_12m": 0.469, "momentum_12_1": 0.2075, "distance_from_52w_high": -0.1717, "distance_from_52w_low": 1.1124, "relative_strength": 0.3111 }, "raw_ttm": { "revenue_ttm": 745969000, "gross_profit_ttm": 314279000, "ebit_ttm": -99393000, "ebitda_ttm": -32884000, "net_income_ttm": -99208000, "eps_diluted_ttm": -3.8403, "operating_cash_flow_ttm": 22420000, "capital_expenditure_ttm": 27508000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2733000, "cash_and_equivalents": 146143000, "total_current_assets": 373684000, "total_current_liabilities": 84590000, "net_ppe": null, "total_assets": 1346531000, "total_debt": 347068000, "total_equity": 828760000, "net_working_capital": 147779000, "book_value_per_share": 32.0812, "retained_earnings": -450912000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 25870000, "tangible_book_per_share": 1.0014 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 83, "rank_ps": 10, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 81, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 54, "rank_fcf_margin": 77, "rank_piotroski": 74, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 27 }, "composites": { "value_composite": 21, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 29, "yield_composite": 82, "svqf_composite": 60, "vc1_composite": 16, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.3079, "os_score": 0.76, "value_percentile": 0.79, "quality_percentile": 0.12, "momentum_percentile": 0.78, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 29, "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": 2066, "ticker_id": 7306, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.377153+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.9, "market_cap": 281581880, "market_cap_usd": 281581880, "enterprise_value": 482506880, "shares_outstanding": 25833200, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.33976287, "ptbv_ratio": 10.88449478, "ps_ratio": 0.37747129, "pcf_ratio": 12.55940589, "pfcf_ratio": 5.63975885, "ev_ebitda": null, "ev_ebit": -4.85453583, "ev_sales": 0.64681894, "ev_fcf": 9.66405384, "earnings_yield": null, "fcf_yield": 0.10347624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42130303, "operating_margin": -0.13324012, "net_margin": -0.13299212, "ebitda_margin": -0.04408226, "fcf_margin": 0.0669304, "roe": -0.11970655, "roa": -0.07367673, "roic": -0.07239568, "roc_greenblatt": null, "asset_turnover": 0.55399319, "cash_conversion": -0.50326587, "accruals_ratio": -0.09032692, "sbc_to_revenue": 0.05388696, "debt_to_equity": 0.62475385, "net_debt_to_ebitda": -6.11011434, "debt_to_assets": 0.25774973, "interest_coverage": -36.36772777, "current_ratio": 4.41759073, "quick_ratio": 4.06486582, "net_debt": 200925000, "revenue_growth_1y": 0.1094769, "revenue_growth_3y_cagr": 0.12580905, "revenue_growth_5y_cagr": 0.10352544, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04919411, "book_value_growth_1y": -0.08333951, "piotroski_f_score": 4, "altman_z_score": 0.4255248, "earnings_stability_5y": 0.489758, "revenue_stability_5y": 0.214273, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21651786, "price_return_3m": 0.21651786, "price_return_6m": -0.08403361, "price_return_9m": 0.36591479, "price_return_12m": 0.4690027, "price_return_12m_ex1m": 0.20754717, "distance_from_52w_high": -0.17173252, "distance_from_52w_low": 1.1124031, "relative_strength": 0.31106164, "local_beta": -0.0012, "volatility_252d": 0.660266, "volatility_60d": 1.235772, "max_drawdown_12m": -0.45364742, "revenue_ttm": 745969000, "gross_profit_ttm": 314279000, "ebit_ttm": -99393000, "ebitda_ttm": -32884000, "net_income_ttm": -99208000, "eps_diluted_ttm": -3.8403295, "operating_cash_flow_ttm": 22420000, "capital_expenditure_ttm": 27508000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2733000, "cash_and_equivalents": 146143000, "total_current_assets": 373684000, "total_current_liabilities": 84590000, "net_ppe": null, "total_assets": 1346531000, "total_debt": 347068000, "total_equity": 828760000, "net_working_capital": 147779000, "book_value_per_share": 32.08119784, "retained_earnings": -450912000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 25870000, "tangible_book_per_share": 1.00142452, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 83, "rank_ps": 10, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 81, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 54, "rank_fcf_margin": 77, "rank_piotroski": 74, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 27, "value_composite": 21, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 29, "yield_composite": 82, "svqf_composite": 60, "vc1_composite": 16, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 29, "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": 10.9, "os": 0.76, "value": 0.79, "quality": 0.12, "momentum": 0.78, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1197, "momentum_12_1": 0.2075, "complete_fields": { "id": 2066, "ticker_id": 7306, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.377153+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.9, "market_cap": 281581880, "market_cap_usd": 281581880, "enterprise_value": 482506880, "shares_outstanding": 25833200, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.33976287, "ptbv_ratio": 10.88449478, "ps_ratio": 0.37747129, "pcf_ratio": 12.55940589, "pfcf_ratio": 5.63975885, "ev_ebitda": null, "ev_ebit": -4.85453583, "ev_sales": 0.64681894, "ev_fcf": 9.66405384, "earnings_yield": null, "fcf_yield": 0.10347624, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.42130303, "operating_margin": -0.13324012, "net_margin": -0.13299212, "ebitda_margin": -0.04408226, "fcf_margin": 0.0669304, "roe": -0.11970655, "roa": -0.07367673, "roic": -0.07239568, "roc_greenblatt": null, "asset_turnover": 0.55399319, "cash_conversion": -0.50326587, "accruals_ratio": -0.09032692, "sbc_to_revenue": 0.05388696, "debt_to_equity": 0.62475385, "net_debt_to_ebitda": -6.11011434, "debt_to_assets": 0.25774973, "interest_coverage": -36.36772777, "current_ratio": 4.41759073, "quick_ratio": 4.06486582, "net_debt": 200925000, "revenue_growth_1y": 0.1094769, "revenue_growth_3y_cagr": 0.12580905, "revenue_growth_5y_cagr": 0.10352544, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04919411, "book_value_growth_1y": -0.08333951, "piotroski_f_score": 4, "altman_z_score": 0.4255248, "earnings_stability_5y": 0.489758, "revenue_stability_5y": 0.214273, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21651786, "price_return_3m": 0.21651786, "price_return_6m": -0.08403361, "price_return_9m": 0.36591479, "price_return_12m": 0.4690027, "price_return_12m_ex1m": 0.20754717, "distance_from_52w_high": -0.17173252, "distance_from_52w_low": 1.1124031, "relative_strength": 0.31106164, "local_beta": -0.0012, "volatility_252d": 0.660266, "volatility_60d": 1.235772, "max_drawdown_12m": -0.45364742, "revenue_ttm": 745969000, "gross_profit_ttm": 314279000, "ebit_ttm": -99393000, "ebitda_ttm": -32884000, "net_income_ttm": -99208000, "eps_diluted_ttm": -3.8403295, "operating_cash_flow_ttm": 22420000, "capital_expenditure_ttm": 27508000, "fcf_ttm": 49928000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2733000, "cash_and_equivalents": 146143000, "total_current_assets": 373684000, "total_current_liabilities": 84590000, "net_ppe": null, "total_assets": 1346531000, "total_debt": 347068000, "total_equity": 828760000, "net_working_capital": 147779000, "book_value_per_share": 32.08119784, "retained_earnings": -450912000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 25870000, "tangible_book_per_share": 1.00142452, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 5, "rank_ptbv": 83, "rank_ps": 10, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 39, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 81, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 54, "rank_fcf_margin": 77, "rank_piotroski": 74, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 27, "value_composite": 21, "quality_composite": 88, "momentum_composite": 22, "growth_composite": 29, "yield_composite": 82, "svqf_composite": 60, "vc1_composite": 16, "vc2_composite": 24, "vc3_composite": 24, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": 29, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 727332000, "cost_of_revenue": 444791000, "gross_profit": 282541000, "ebit": -66079000, "ebitda": 1745000, "pretax_income": -110268000, "tax_provision": -2243000, "net_income": -108025000, "net_income_to_common": -108025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159618000, "total_current_assets": 376286000, "total_assets": 1359830000, "short_term_debt": 4776000, "long_term_debt": 341858000, "total_debt": 346634000, "total_liabilities": 523268000, "total_equity": 836562000, "shares_outstanding": 25620200, "goodwill_and_intangibles": 810872000 }, "cash_flow": { "operating_cash_flow": 5230000, "capital_expenditure": 27008000, "free_cash_flow": 32238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129218, "ticker_id": 7306, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66079000", "ebitda": "1745000", "netIncome": "-108025000", "grossProfit": "282541000", "depreciation": "None", "totalRevenue": "727332000", "costOfRevenue": "444791000", "interestIncome": "9070000", "incomeBeforeTax": "-110268000", "interestExpense": "3753000", "operatingIncome": "-66078999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2243000", "reportedCurrency": "USD", "netInterestIncome": "5317000", "nonInterestIncome": "None", "operatingExpenses": "348620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37077000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67824000", "sellingGeneralAndAdministrative": "273337000", "netIncomeFromContinuingOperations": "-108025000" }, "balance": { "goodwill": "524344000", "inventory": "28566000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1359830000", "longTermDebt": "341858000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286528000", "reportedCurrency": "USD", "retainedEarnings": "-433806000", "totalLiabilities": "523268000", "otherCurrentAssets": "28860000", "totalCurrentAssets": "376286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "159242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983544000", "currentAccountsPayable": "23090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472278000", "totalShareholderEquity": "836562000", "capitalLeaseObligations": "67598000", "otherCurrentLiabilities": "60434000", "totalCurrentLiabilities": "88300000", "otherNonCurrentLiabilities": "12069000", "totalNonCurrentLiabilities": "434968000", "cashAndShortTermInvestments": "159618000", "commonStockSharesOutstanding": "25620200", "intangibleAssetsExcludingGoodwill": "286528000", "cashAndCashEquivalentsAtCarryingValue": "159618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1543000", "operatingCashflow": "5230000", "capitalExpenditures": "27008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200288000", "cashflowFromInvestment": "-12336000", "stockBasedCompensation": "41316000", "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": "67824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727332000, "cost_of_revenue": 444791000, "gross_profit": 282541000, "research_and_development": 37077000, "selling_general_admin": 273337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66079000, "depreciation_amortisation": 67824000, "ebitda": 1745000, "interest_expense": 3753000, "interest_income": null, "other_non_operating": null, "pretax_income": -110268000, "tax_provision": -2243000, "effective_tax_rate": null, "net_income": -108025000, "net_income_continuing_ops": -108025000, "net_income_to_common": -108025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159618000, "short_term_investments": 0, "net_receivables": 159242000, "inventory": 28566000, "other_current_assets": null, "total_current_assets": 376286000, "net_ppe": null, "goodwill": 524344000, "intangible_assets": 286528000, "goodwill_and_intangibles": 810872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 983544000, "total_assets": 1359830000, "short_term_debt": 4776000, "accounts_payable": 23090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88300000, "long_term_debt": 341858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434968000, "total_liabilities": 523268000, "total_debt": 346634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433806000, "total_equity": 836562000, "shares_outstanding": 25620200, "operating_cash_flow": 5230000, "stock_based_compensation": 41316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200288000, "free_cash_flow": 32238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66079000", "ebitda": "1745000", "netIncome": "-108025000", "grossProfit": "282541000", "depreciation": "None", "totalRevenue": "727332000", "costOfRevenue": "444791000", "interestIncome": "9070000", "incomeBeforeTax": "-110268000", "interestExpense": "3753000", "operatingIncome": "-66078999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2243000", "reportedCurrency": "USD", "netInterestIncome": "5317000", "nonInterestIncome": "None", "operatingExpenses": "348620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37077000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67824000", "sellingGeneralAndAdministrative": "273337000", "netIncomeFromContinuingOperations": "-108025000" }, "balance": { "goodwill": "524344000", "inventory": "28566000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1359830000", "longTermDebt": "341858000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286528000", "reportedCurrency": "USD", "retainedEarnings": "-433806000", "totalLiabilities": "523268000", "otherCurrentAssets": "28860000", "totalCurrentAssets": "376286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "159242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983544000", "currentAccountsPayable": "23090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472278000", "totalShareholderEquity": "836562000", "capitalLeaseObligations": "67598000", "otherCurrentLiabilities": "60434000", "totalCurrentLiabilities": "88300000", "otherNonCurrentLiabilities": "12069000", "totalNonCurrentLiabilities": "434968000", "cashAndShortTermInvestments": "159618000", "commonStockSharesOutstanding": "25620200", "intangibleAssetsExcludingGoodwill": "286528000", "cashAndCashEquivalentsAtCarryingValue": "159618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1543000", "operatingCashflow": "5230000", "capitalExpenditures": "27008000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200288000", "cashflowFromInvestment": "-12336000", "stockBasedCompensation": "41316000", "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": "67824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 660566000, "cost_of_revenue": 370466000, "gross_profit": 290100000, "ebit": -74058000, "ebitda": -1511000, "pretax_income": -80675000, "tax_provision": -1949000, "net_income": -78726000, "net_income_to_common": -78726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367012000, "total_current_assets": 596019000, "total_assets": 1638038000, "short_term_debt": 204158000, "long_term_debt": 340335000, "total_debt": 544493000, "total_liabilities": 735699000, "total_equity": 902339000, "shares_outstanding": 25331600, "goodwill_and_intangibles": 862447000 }, "cash_flow": { "operating_cash_flow": 7023000, "capital_expenditure": 41061000, "free_cash_flow": 48084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129223, "ticker_id": 7306, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74058000", "ebitda": "-1511000", "netIncome": "-78726000", "grossProfit": "290100000", "depreciation": "None", "totalRevenue": "660566000", "costOfRevenue": "370466000", "interestIncome": "18427000", "incomeBeforeTax": "-80675000", "interestExpense": "6617000", "operatingIncome": "-92106000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1949000", "reportedCurrency": "USD", "netInterestIncome": "11810000", "nonInterestIncome": "None", "operatingExpenses": "382206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72547000", "sellingGeneralAndAdministrative": "225868000", "netIncomeFromContinuingOperations": "-78726000" }, "balance": { "goodwill": "522766000", "inventory": "26748000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1638038000", "longTermDebt": "340335000", "shortTermDebt": "204158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339681000", "reportedCurrency": "USD", "retainedEarnings": "-325781000", "totalLiabilities": "735699000", "otherCurrentAssets": "31887000", "totalCurrentAssets": "596019000", "currentLongTermDebt": "200777000", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "150540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042019000", "currentAccountsPayable": "21607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605334000", "totalShareholderEquity": "902339000", "capitalLeaseObligations": "64222000", "otherCurrentLiabilities": "75067000", "totalCurrentLiabilities": "301241000", "otherNonCurrentLiabilities": "11772000", "totalNonCurrentLiabilities": "434458000", "cashAndShortTermInvestments": "367012000", "commonStockSharesOutstanding": "25331600", "intangibleAssetsExcludingGoodwill": "339681000", "cashAndCashEquivalentsAtCarryingValue": "367012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2699000", "operatingCashflow": "7023000", "capitalExpenditures": "41061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4646000", "cashflowFromInvestment": "12855000", "stockBasedCompensation": "33413000", "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": "72547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660566000, "cost_of_revenue": 370466000, "gross_profit": 290100000, "research_and_development": 31159000, "selling_general_admin": 225868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74058000, "depreciation_amortisation": 72547000, "ebitda": -1511000, "interest_expense": 6617000, "interest_income": null, "other_non_operating": null, "pretax_income": -80675000, "tax_provision": -1949000, "effective_tax_rate": null, "net_income": -78726000, "net_income_continuing_ops": -78726000, "net_income_to_common": -78726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367012000, "short_term_investments": 19832000, "net_receivables": 150540000, "inventory": 26748000, "other_current_assets": null, "total_current_assets": 596019000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 339681000, "goodwill_and_intangibles": 862447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1042019000, "total_assets": 1638038000, "short_term_debt": 204158000, "accounts_payable": 21607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301241000, "long_term_debt": 340335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434458000, "total_liabilities": 735699000, "total_debt": 544493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325781000, "total_equity": 902339000, "shares_outstanding": 25331600, "operating_cash_flow": 7023000, "stock_based_compensation": 33413000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4646000, "free_cash_flow": 48084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74058000", "ebitda": "-1511000", "netIncome": "-78726000", "grossProfit": "290100000", "depreciation": "None", "totalRevenue": "660566000", "costOfRevenue": "370466000", "interestIncome": "18427000", "incomeBeforeTax": "-80675000", "interestExpense": "6617000", "operatingIncome": "-92106000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1949000", "reportedCurrency": "USD", "netInterestIncome": "11810000", "nonInterestIncome": "None", "operatingExpenses": "382206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31159000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72547000", "sellingGeneralAndAdministrative": "225868000", "netIncomeFromContinuingOperations": "-78726000" }, "balance": { "goodwill": "522766000", "inventory": "26748000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1638038000", "longTermDebt": "340335000", "shortTermDebt": "204158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339681000", "reportedCurrency": "USD", "retainedEarnings": "-325781000", "totalLiabilities": "735699000", "otherCurrentAssets": "31887000", "totalCurrentAssets": "596019000", "currentLongTermDebt": "200777000", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "150540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042019000", "currentAccountsPayable": "21607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605334000", "totalShareholderEquity": "902339000", "capitalLeaseObligations": "64222000", "otherCurrentLiabilities": "75067000", "totalCurrentLiabilities": "301241000", "otherNonCurrentLiabilities": "11772000", "totalNonCurrentLiabilities": "434458000", "cashAndShortTermInvestments": "367012000", "commonStockSharesOutstanding": "25331600", "intangibleAssetsExcludingGoodwill": "339681000", "cashAndCashEquivalentsAtCarryingValue": "367012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2699000", "operatingCashflow": "7023000", "capitalExpenditures": "41061000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4646000", "cashflowFromInvestment": "12855000", "stockBasedCompensation": "33413000", "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": "72547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 591643000, "cost_of_revenue": 347039000, "gross_profit": 244604000, "ebit": -90190000, "ebitda": -17607000, "pretax_income": -97097000, "tax_provision": -9129000, "net_income": -87968000, "net_income_to_common": -87968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342488000, "total_current_assets": 596812000, "total_assets": 1681229000, "short_term_debt": 5610000, "long_term_debt": 538198000, "total_debt": 543808000, "total_liabilities": 739692000, "total_equity": 941537000, "shares_outstanding": 25100400, "goodwill_and_intangibles": 895894000 }, "cash_flow": { "operating_cash_flow": -1953000, "capital_expenditure": 28752000, "free_cash_flow": 26799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129228, "ticker_id": 7306, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90190000", "ebitda": "-17607000", "netIncome": "-87968000", "grossProfit": "244604000", "depreciation": "None", "totalRevenue": "591643000", "costOfRevenue": "347039000", "interestIncome": "16902000", "incomeBeforeTax": "-97097000", "interestExpense": "6907000", "operatingIncome": "-107736000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9129000", "reportedCurrency": "USD", "netInterestIncome": "9995000", "nonInterestIncome": "None", "operatingExpenses": "352340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27309000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72583000", "sellingGeneralAndAdministrative": "209117000", "netIncomeFromContinuingOperations": "-87968000" }, "balance": { "goodwill": "522766000", "inventory": "24156000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1681229000", "longTermDebt": "538198000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "373128000", "reportedCurrency": "USD", "retainedEarnings": "-247055000", "totalLiabilities": "739692000", "otherCurrentAssets": "26189000", "totalCurrentAssets": "596812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "72715000", "currentNetReceivables": "131264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084417000", "currentAccountsPayable": "20334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611679000", "totalShareholderEquity": "941537000", "capitalLeaseObligations": "73481000", "otherCurrentLiabilities": "68230000", "totalCurrentLiabilities": "96304000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "643388000", "cashAndShortTermInvestments": "342488000", "commonStockSharesOutstanding": "25100400", "intangibleAssetsExcludingGoodwill": "373128000", "cashAndCashEquivalentsAtCarryingValue": "342488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-454000", "operatingCashflow": "-1953000", "capitalExpenditures": "28752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4554000", "cashflowFromInvestment": "76707000", "stockBasedCompensation": "24633000", "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": "72583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 591643000, "cost_of_revenue": 347039000, "gross_profit": 244604000, "research_and_development": 27309000, "selling_general_admin": 209117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90190000, "depreciation_amortisation": 72583000, "ebitda": -17607000, "interest_expense": 6907000, "interest_income": null, "other_non_operating": null, "pretax_income": -97097000, "tax_provision": -9129000, "effective_tax_rate": null, "net_income": -87968000, "net_income_continuing_ops": -87968000, "net_income_to_common": -87968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342488000, "short_term_investments": 72715000, "net_receivables": 131264000, "inventory": 24156000, "other_current_assets": null, "total_current_assets": 596812000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 373128000, "goodwill_and_intangibles": 895894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1084417000, "total_assets": 1681229000, "short_term_debt": 5610000, "accounts_payable": 20334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96304000, "long_term_debt": 538198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643388000, "total_liabilities": 739692000, "total_debt": 543808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247055000, "total_equity": 941537000, "shares_outstanding": 25100400, "operating_cash_flow": -1953000, "stock_based_compensation": 24633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 76707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4554000, "free_cash_flow": 26799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-90190000", "ebitda": "-17607000", "netIncome": "-87968000", "grossProfit": "244604000", "depreciation": "None", "totalRevenue": "591643000", "costOfRevenue": "347039000", "interestIncome": "16902000", "incomeBeforeTax": "-97097000", "interestExpense": "6907000", "operatingIncome": "-107736000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9129000", "reportedCurrency": "USD", "netInterestIncome": "9995000", "nonInterestIncome": "None", "operatingExpenses": "352340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27309000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72583000", "sellingGeneralAndAdministrative": "209117000", "netIncomeFromContinuingOperations": "-87968000" }, "balance": { "goodwill": "522766000", "inventory": "24156000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1681229000", "longTermDebt": "538198000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "373128000", "reportedCurrency": "USD", "retainedEarnings": "-247055000", "totalLiabilities": "739692000", "otherCurrentAssets": "26189000", "totalCurrentAssets": "596812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "72715000", "currentNetReceivables": "131264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084417000", "currentAccountsPayable": "20334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611679000", "totalShareholderEquity": "941537000", "capitalLeaseObligations": "73481000", "otherCurrentLiabilities": "68230000", "totalCurrentLiabilities": "96304000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "643388000", "cashAndShortTermInvestments": "342488000", "commonStockSharesOutstanding": "25100400", "intangibleAssetsExcludingGoodwill": "373128000", "cashAndCashEquivalentsAtCarryingValue": "342488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87968000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-454000", "operatingCashflow": "-1953000", "capitalExpenditures": "28752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4554000", "cashflowFromInvestment": "76707000", "stockBasedCompensation": "24633000", "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": "72583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 509728000, "cost_of_revenue": 321832000, "gross_profit": 187896000, "ebit": -151761000, "ebitda": -82331000, "pretax_income": -159342000, "tax_provision": -15092000, "net_income": -144250000, "net_income_to_common": -144250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263180000, "total_current_assets": 605291000, "total_assets": 1740034000, "short_term_debt": 6654000, "long_term_debt": 535322000, "total_debt": 541976000, "total_liabilities": 742011000, "total_equity": 998023000, "shares_outstanding": 24843400, "goodwill_and_intangibles": 931026000 }, "cash_flow": { "operating_cash_flow": -65993000, "capital_expenditure": 30891000, "free_cash_flow": -35102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129233, "ticker_id": 7306, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-151761000", "ebitda": "-82331000", "netIncome": "-144250000", "grossProfit": "187896000", "depreciation": "None", "totalRevenue": "509728000", "costOfRevenue": "321832000", "interestIncome": "6075000", "incomeBeforeTax": "-159342000", "interestExpense": "7581000", "operatingIncome": "-157623000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15092000", "reportedCurrency": "USD", "netInterestIncome": "-1506000", "nonInterestIncome": "None", "operatingExpenses": "345519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30326000", "otherNonOperatingIncome": "-213000", "costofGoodsAndServicesSold": "321832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69430000", "sellingGeneralAndAdministrative": "210585000", "netIncomeFromContinuingOperations": "-144250000" }, "balance": { "goodwill": "522766000", "inventory": "24277000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1740034000", "longTermDebt": "535322000", "shortTermDebt": "6654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "408260000", "reportedCurrency": "USD", "retainedEarnings": "-159087000", "totalLiabilities": "742011000", "otherCurrentAssets": "23314000", "totalCurrentAssets": "605291000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "174809000", "currentNetReceivables": "119711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134743000", "currentAccountsPayable": "20510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102499000", "shortLongTermDebtTotal": "610928000", "totalShareholderEquity": "998023000", "capitalLeaseObligations": "75606000", "otherCurrentLiabilities": "55211000", "totalCurrentLiabilities": "89932000", "otherNonCurrentLiabilities": "13055000", "totalNonCurrentLiabilities": "652079000", "cashAndShortTermInvestments": "263180000", "commonStockSharesOutstanding": "24843400", "intangibleAssetsExcludingGoodwill": "408260000", "cashAndCashEquivalentsAtCarryingValue": "263180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "-65993000", "capitalExpenditures": "30891000", "changeInReceivables": "-7581000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11829000", "cashflowFromInvestment": "517000", "stockBasedCompensation": "24672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53647000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509728000, "cost_of_revenue": 321832000, "gross_profit": 187896000, "research_and_development": 30326000, "selling_general_admin": 210585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -151761000, "depreciation_amortisation": 69430000, "ebitda": -82331000, "interest_expense": 7581000, "interest_income": null, "other_non_operating": null, "pretax_income": -159342000, "tax_provision": -15092000, "effective_tax_rate": null, "net_income": -144250000, "net_income_continuing_ops": -144250000, "net_income_to_common": -144250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263180000, "short_term_investments": 174809000, "net_receivables": 119711000, "inventory": 24277000, "other_current_assets": null, "total_current_assets": 605291000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 408260000, "goodwill_and_intangibles": 931026000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134743000, "total_assets": 1740034000, "short_term_debt": 6654000, "accounts_payable": 20510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89932000, "long_term_debt": 535322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 652079000, "total_liabilities": 742011000, "total_debt": 541976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159087000, "total_equity": 998023000, "shares_outstanding": 24843400, "operating_cash_flow": -65993000, "stock_based_compensation": 24672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11829000, "free_cash_flow": -35102000, "net_change_in_cash": -53647000 }, "raw_data": { "income": { "ebit": "-151761000", "ebitda": "-82331000", "netIncome": "-144250000", "grossProfit": "187896000", "depreciation": "None", "totalRevenue": "509728000", "costOfRevenue": "321832000", "interestIncome": "6075000", "incomeBeforeTax": "-159342000", "interestExpense": "7581000", "operatingIncome": "-157623000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15092000", "reportedCurrency": "USD", "netInterestIncome": "-1506000", "nonInterestIncome": "None", "operatingExpenses": "345519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30326000", "otherNonOperatingIncome": "-213000", "costofGoodsAndServicesSold": "321832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69430000", "sellingGeneralAndAdministrative": "210585000", "netIncomeFromContinuingOperations": "-144250000" }, "balance": { "goodwill": "522766000", "inventory": "24277000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1740034000", "longTermDebt": "535322000", "shortTermDebt": "6654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "408260000", "reportedCurrency": "USD", "retainedEarnings": "-159087000", "totalLiabilities": "742011000", "otherCurrentAssets": "23314000", "totalCurrentAssets": "605291000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "174809000", "currentNetReceivables": "119711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134743000", "currentAccountsPayable": "20510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102499000", "shortLongTermDebtTotal": "610928000", "totalShareholderEquity": "998023000", "capitalLeaseObligations": "75606000", "otherCurrentLiabilities": "55211000", "totalCurrentLiabilities": "89932000", "otherNonCurrentLiabilities": "13055000", "totalNonCurrentLiabilities": "652079000", "cashAndShortTermInvestments": "263180000", "commonStockSharesOutstanding": "24843400", "intangibleAssetsExcludingGoodwill": "408260000", "cashAndCashEquivalentsAtCarryingValue": "263180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "-65993000", "capitalExpenditures": "30891000", "changeInReceivables": "-7581000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11829000", "cashflowFromInvestment": "517000", "stockBasedCompensation": "24672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53647000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 484329000, "cost_of_revenue": 297269000, "gross_profit": 187060000, "ebit": -118754000, "ebitda": -65402000, "pretax_income": -15075000, "tax_provision": -6728000, "net_income": -8347000, "net_income_to_common": -8347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316827000, "total_current_assets": 681508000, "total_assets": 1869778000, "short_term_debt": 9154000, "long_term_debt": 532483000, "total_debt": 541637000, "total_liabilities": 761501000, "total_equity": 1108277000, "shares_outstanding": 23992400, "goodwill_and_intangibles": 969440000 }, "cash_flow": { "operating_cash_flow": -26723000, "capital_expenditure": 64142000, "free_cash_flow": 37419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129238, "ticker_id": 7306, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-118754000", "ebitda": "-65402000", "netIncome": "-8347000", "grossProfit": "187060000", "depreciation": "None", "totalRevenue": "484329000", "costOfRevenue": "297269000", "interestIncome": "3138000", "incomeBeforeTax": "-15075000", "interestExpense": "8220000", "operatingIncome": "-118754000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6728000", "reportedCurrency": "USD", "netInterestIncome": "-5082000", "nonInterestIncome": "None", "operatingExpenses": "305814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21873000", "otherNonOperatingIncome": "-499000", "costofGoodsAndServicesSold": "297269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53352000", "sellingGeneralAndAdministrative": "221347000", "netIncomeFromContinuingOperations": "-8347000" }, "balance": { "goodwill": "527115000", "inventory": "23395000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "1869778000", "longTermDebt": "532483000", "shortTermDebt": "9154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "442325000", "reportedCurrency": "USD", "retainedEarnings": "-14837000", "totalLiabilities": "761501000", "otherCurrentAssets": "30593000", "totalCurrentAssets": "681508000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "198563000", "currentNetReceivables": "112130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1188270000", "currentAccountsPayable": "17921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211662000", "shortLongTermDebtTotal": "612791000", "totalShareholderEquity": "1108277000", "capitalLeaseObligations": "80308000", "otherCurrentLiabilities": "54965000", "totalCurrentLiabilities": "87232000", "otherNonCurrentLiabilities": "14022000", "totalNonCurrentLiabilities": "674269000", "cashAndShortTermInvestments": "316827000", "commonStockSharesOutstanding": "23992400", "intangibleAssetsExcludingGoodwill": "442325000", "cashAndCashEquivalentsAtCarryingValue": "316827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8347000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1634000", "operatingCashflow": "-26723000", "capitalExpenditures": "64142000", "changeInReceivables": "-4691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "725285000", "cashflowFromInvestment": "-632367000", "stockBasedCompensation": "22458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66195000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484329000, "cost_of_revenue": 297269000, "gross_profit": 187060000, "research_and_development": 21873000, "selling_general_admin": 221347000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -118754000, "depreciation_amortisation": 53352000, "ebitda": -65402000, "interest_expense": 8220000, "interest_income": null, "other_non_operating": null, "pretax_income": -15075000, "tax_provision": -6728000, "effective_tax_rate": null, "net_income": -8347000, "net_income_continuing_ops": -8347000, "net_income_to_common": -8347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316827000, "short_term_investments": 198563000, "net_receivables": 112130000, "inventory": 23395000, "other_current_assets": null, "total_current_assets": 681508000, "net_ppe": null, "goodwill": 527115000, "intangible_assets": 442325000, "goodwill_and_intangibles": 969440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1188270000, "total_assets": 1869778000, "short_term_debt": 9154000, "accounts_payable": 17921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87232000, "long_term_debt": 532483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 674269000, "total_liabilities": 761501000, "total_debt": 541637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14837000, "total_equity": 1108277000, "shares_outstanding": 23992400, "operating_cash_flow": -26723000, "stock_based_compensation": 22458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -632367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 725285000, "free_cash_flow": 37419000, "net_change_in_cash": 66195000 }, "raw_data": { "income": { "ebit": "-118754000", "ebitda": "-65402000", "netIncome": "-8347000", "grossProfit": "187060000", "depreciation": "None", "totalRevenue": "484329000", "costOfRevenue": "297269000", "interestIncome": "3138000", "incomeBeforeTax": "-15075000", "interestExpense": "8220000", "operatingIncome": "-118754000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-6728000", "reportedCurrency": "USD", "netInterestIncome": "-5082000", "nonInterestIncome": "None", "operatingExpenses": "305814000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21873000", "otherNonOperatingIncome": "-499000", "costofGoodsAndServicesSold": "297269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53352000", "sellingGeneralAndAdministrative": "221347000", "netIncomeFromContinuingOperations": "-8347000" }, "balance": { "goodwill": "527115000", "inventory": "23395000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "1869778000", "longTermDebt": "532483000", "shortTermDebt": "9154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "442325000", "reportedCurrency": "USD", "retainedEarnings": "-14837000", "totalLiabilities": "761501000", "otherCurrentAssets": "30593000", "totalCurrentAssets": "681508000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "198563000", "currentNetReceivables": "112130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1188270000", "currentAccountsPayable": "17921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211662000", "shortLongTermDebtTotal": "612791000", "totalShareholderEquity": "1108277000", "capitalLeaseObligations": "80308000", "otherCurrentLiabilities": "54965000", "totalCurrentLiabilities": "87232000", "otherNonCurrentLiabilities": "14022000", "totalNonCurrentLiabilities": "674269000", "cashAndShortTermInvestments": "316827000", "commonStockSharesOutstanding": "23992400", "intangibleAssetsExcludingGoodwill": "442325000", "cashAndCashEquivalentsAtCarryingValue": "316827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8347000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1634000", "operatingCashflow": "-26723000", "capitalExpenditures": "64142000", "changeInReceivables": "-4691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "725285000", "cashflowFromInvestment": "-632367000", "stockBasedCompensation": "22458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66195000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 444448000, "cost_of_revenue": 258555000, "gross_profit": 185893000, "ebit": -7037000, "ebitda": 34852000, "pretax_income": -14056000, "tax_provision": -18228000, "net_income": 4172000, "net_income_to_common": 4172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228713000, "total_current_assets": 448730000, "total_assets": 988331000, "short_term_debt": 7808000, "long_term_debt": 168120000, "total_debt": 175928000, "total_liabilities": 294037000, "total_equity": 694294000, "shares_outstanding": 22358800, "goodwill_and_intangibles": 331736000 }, "cash_flow": { "operating_cash_flow": 1460000, "capital_expenditure": 29096000, "free_cash_flow": 30556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129243, "ticker_id": 7306, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7037000", "ebitda": "34852000", "netIncome": "4172000", "grossProfit": "185893000", "depreciation": "None", "totalRevenue": "444448000", "costOfRevenue": "258555000", "interestIncome": "None", "incomeBeforeTax": "-14056000", "interestExpense": "7019000", "operatingIncome": "-13992000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18228000", "reportedCurrency": "USD", "netInterestIncome": "-7019000", "nonInterestIncome": "None", "operatingExpenses": "199885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8229000", "otherNonOperatingIncome": "10461000", "costofGoodsAndServicesSold": "258555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41889000", "sellingGeneralAndAdministrative": "143794000", "netIncomeFromContinuingOperations": "4172000" }, "balance": { "goodwill": "211083000", "inventory": "29526000", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "988331000", "longTermDebt": "168120000", "shortTermDebt": "7808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "120653000", "reportedCurrency": "USD", "retainedEarnings": "-7185000", "totalLiabilities": "294037000", "otherCurrentAssets": "16102000", "totalCurrentAssets": "448730000", "currentLongTermDebt": "None", "longTermInvestments": "29555000", "shortTermInvestments": "67546000", "currentNetReceivables": "106843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539601000", "currentAccountsPayable": "24965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85873000", "shortLongTermDebtTotal": "218224000", "totalShareholderEquity": "694294000", "capitalLeaseObligations": "50104000", "otherCurrentLiabilities": "36381000", "totalCurrentLiabilities": "73183000", "otherNonCurrentLiabilities": "47319000", "totalNonCurrentLiabilities": "220854000", "cashAndShortTermInvestments": "228713000", "commonStockSharesOutstanding": "22358800", "intangibleAssetsExcludingGoodwill": "120653000", "cashAndCashEquivalentsAtCarryingValue": "228713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15197000", "operatingCashflow": "1460000", "capitalExpenditures": "29096000", "changeInReceivables": "-12601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "235597000", "cashflowFromInvestment": "-159441000", "stockBasedCompensation": "10212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77616000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444448000, "cost_of_revenue": 258555000, "gross_profit": 185893000, "research_and_development": 8229000, "selling_general_admin": 143794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7037000, "depreciation_amortisation": 41889000, "ebitda": 34852000, "interest_expense": 7019000, "interest_income": null, "other_non_operating": null, "pretax_income": -14056000, "tax_provision": -18228000, "effective_tax_rate": null, "net_income": 4172000, "net_income_continuing_ops": 4172000, "net_income_to_common": 4172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228713000, "short_term_investments": 67546000, "net_receivables": 106843000, "inventory": 29526000, "other_current_assets": null, "total_current_assets": 448730000, "net_ppe": null, "goodwill": 211083000, "intangible_assets": 120653000, "goodwill_and_intangibles": 331736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 539601000, "total_assets": 988331000, "short_term_debt": 7808000, "accounts_payable": 24965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73183000, "long_term_debt": 168120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220854000, "total_liabilities": 294037000, "total_debt": 175928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7185000, "total_equity": 694294000, "shares_outstanding": 22358800, "operating_cash_flow": 1460000, "stock_based_compensation": 10212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 235597000, "free_cash_flow": 30556000, "net_change_in_cash": 77616000 }, "raw_data": { "income": { "ebit": "-7037000", "ebitda": "34852000", "netIncome": "4172000", "grossProfit": "185893000", "depreciation": "None", "totalRevenue": "444448000", "costOfRevenue": "258555000", "interestIncome": "None", "incomeBeforeTax": "-14056000", "interestExpense": "7019000", "operatingIncome": "-13992000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18228000", "reportedCurrency": "USD", "netInterestIncome": "-7019000", "nonInterestIncome": "None", "operatingExpenses": "199885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8229000", "otherNonOperatingIncome": "10461000", "costofGoodsAndServicesSold": "258555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41889000", "sellingGeneralAndAdministrative": "143794000", "netIncomeFromContinuingOperations": "4172000" }, "balance": { "goodwill": "211083000", "inventory": "29526000", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "988331000", "longTermDebt": "168120000", "shortTermDebt": "7808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "120653000", "reportedCurrency": "USD", "retainedEarnings": "-7185000", "totalLiabilities": "294037000", "otherCurrentAssets": "16102000", "totalCurrentAssets": "448730000", "currentLongTermDebt": "None", "longTermInvestments": "29555000", "shortTermInvestments": "67546000", "currentNetReceivables": "106843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "539601000", "currentAccountsPayable": "24965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85873000", "shortLongTermDebtTotal": "218224000", "totalShareholderEquity": "694294000", "capitalLeaseObligations": "50104000", "otherCurrentLiabilities": "36381000", "totalCurrentLiabilities": "73183000", "otherNonCurrentLiabilities": "47319000", "totalNonCurrentLiabilities": "220854000", "cashAndShortTermInvestments": "228713000", "commonStockSharesOutstanding": "22358800", "intangibleAssetsExcludingGoodwill": "120653000", "cashAndCashEquivalentsAtCarryingValue": "228713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-15197000", "operatingCashflow": "1460000", "capitalExpenditures": "29096000", "changeInReceivables": "-12601000", "changeInExchangeRate": "None", "cashflowFromFinancing": "235597000", "cashflowFromInvestment": "-159441000", "stockBasedCompensation": "10212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77616000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 408830000, "cost_of_revenue": 211994000, "gross_profit": 196836000, "ebit": 7358000, "ebitda": 37629000, "pretax_income": 3645000, "tax_provision": -4361000, "net_income": 8006000, "net_income_to_common": 8006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173016000, "total_current_assets": 290738000, "total_assets": 709506000, "short_term_debt": 13813000, "long_term_debt": 91829000, "total_debt": 105642000, "total_liabilities": 202098000, "total_equity": 507408000, "shares_outstanding": 20723000, "goodwill_and_intangibles": 325241000 }, "cash_flow": { "operating_cash_flow": 23369000, "capital_expenditure": 20029000, "free_cash_flow": 43398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129248, "ticker_id": 7306, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7358000", "ebitda": "37629000", "netIncome": "8006000", "grossProfit": "196836000", "depreciation": "None", "totalRevenue": "408830000", "costOfRevenue": "211994000", "interestIncome": "3713000", "incomeBeforeTax": "3645000", "interestExpense": "3713000", "operatingIncome": "13006000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4361000", "reportedCurrency": "USD", "netInterestIncome": "-3713000", "nonInterestIncome": "None", "operatingExpenses": "183830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8487000", "otherNonOperatingIncome": "-5648000", "costofGoodsAndServicesSold": "211994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30271000", "sellingGeneralAndAdministrative": "127993000", "netIncomeFromContinuingOperations": "8006000" }, "balance": { "goodwill": "198601000", "inventory": "14405000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "709506000", "longTermDebt": "91829000", "shortTermDebt": "13813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "126640000", "reportedCurrency": "USD", "retainedEarnings": "-11357000", "totalLiabilities": "202098000", "otherCurrentAssets": "8075000", "totalCurrentAssets": "290738000", "currentLongTermDebt": "5000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "95242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418768000", "currentAccountsPayable": "19568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64188000", "shortLongTermDebtTotal": "132875000", "totalShareholderEquity": "507408000", "capitalLeaseObligations": "24034000", "otherCurrentLiabilities": "28913000", "totalCurrentLiabilities": "63904000", "otherNonCurrentLiabilities": "6765000", "totalNonCurrentLiabilities": "138194000", "cashAndShortTermInvestments": "173016000", "commonStockSharesOutstanding": "20723000", "intangibleAssetsExcludingGoodwill": "126640000", "cashAndCashEquivalentsAtCarryingValue": "173016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8006000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5754000", "operatingCashflow": "23369000", "capitalExpenditures": "20029000", "changeInReceivables": "-17301000", "changeInExchangeRate": "None", "cashflowFromFinancing": "159466000", "cashflowFromInvestment": "-19630000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163205000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408830000, "cost_of_revenue": 211994000, "gross_profit": 196836000, "research_and_development": 8487000, "selling_general_admin": 127993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7358000, "depreciation_amortisation": 30271000, "ebitda": 37629000, "interest_expense": 3713000, "interest_income": null, "other_non_operating": null, "pretax_income": 3645000, "tax_provision": -4361000, "effective_tax_rate": null, "net_income": 8006000, "net_income_continuing_ops": 8006000, "net_income_to_common": 8006000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173016000, "short_term_investments": null, "net_receivables": 95242000, "inventory": 14405000, "other_current_assets": null, "total_current_assets": 290738000, "net_ppe": null, "goodwill": 198601000, "intangible_assets": 126640000, "goodwill_and_intangibles": 325241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418768000, "total_assets": 709506000, "short_term_debt": 13813000, "accounts_payable": 19568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63904000, "long_term_debt": 91829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138194000, "total_liabilities": 202098000, "total_debt": 105642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11357000, "total_equity": 507408000, "shares_outstanding": 20723000, "operating_cash_flow": 23369000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 159466000, "free_cash_flow": 43398000, "net_change_in_cash": 163205000 }, "raw_data": { "income": { "ebit": "7358000", "ebitda": "37629000", "netIncome": "8006000", "grossProfit": "196836000", "depreciation": "None", "totalRevenue": "408830000", "costOfRevenue": "211994000", "interestIncome": "3713000", "incomeBeforeTax": "3645000", "interestExpense": "3713000", "operatingIncome": "13006000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4361000", "reportedCurrency": "USD", "netInterestIncome": "-3713000", "nonInterestIncome": "None", "operatingExpenses": "183830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8487000", "otherNonOperatingIncome": "-5648000", "costofGoodsAndServicesSold": "211994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30271000", "sellingGeneralAndAdministrative": "127993000", "netIncomeFromContinuingOperations": "8006000" }, "balance": { "goodwill": "198601000", "inventory": "14405000", "commonStock": "105000", "currentDebt": "None", "investments": "None", "totalAssets": "709506000", "longTermDebt": "91829000", "shortTermDebt": "13813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "126640000", "reportedCurrency": "USD", "retainedEarnings": "-11357000", "totalLiabilities": "202098000", "otherCurrentAssets": "8075000", "totalCurrentAssets": "290738000", "currentLongTermDebt": "5000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "95242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418768000", "currentAccountsPayable": "19568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64188000", "shortLongTermDebtTotal": "132875000", "totalShareholderEquity": "507408000", "capitalLeaseObligations": "24034000", "otherCurrentLiabilities": "28913000", "totalCurrentLiabilities": "63904000", "otherNonCurrentLiabilities": "6765000", "totalNonCurrentLiabilities": "138194000", "cashAndShortTermInvestments": "173016000", "commonStockSharesOutstanding": "20723000", "intangibleAssetsExcludingGoodwill": "126640000", "cashAndCashEquivalentsAtCarryingValue": "173016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8006000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5754000", "operatingCashflow": "23369000", "capitalExpenditures": "20029000", "changeInReceivables": "-17301000", "changeInExchangeRate": "None", "cashflowFromFinancing": "159466000", "cashflowFromInvestment": "-19630000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163205000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 276741000, "cost_of_revenue": 149476000, "gross_profit": 127265000, "ebit": 10054000, "ebitda": 31786000, "pretax_income": 3824000, "tax_provision": 1184000, "net_income": 2640000, "net_income_to_common": 2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9811000, "total_current_assets": 103668000, "total_assets": 505015000, "short_term_debt": 20469000, "long_term_debt": 92880000, "total_debt": 113349000, "total_liabilities": 184572000, "total_equity": 320443000, "shares_outstanding": 18313600, "goodwill_and_intangibles": 337921000 }, "cash_flow": { "operating_cash_flow": 44786000, "capital_expenditure": 14310000, "free_cash_flow": 59096000, "dividends_paid": 9600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129253, "ticker_id": 7306, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10054000", "ebitda": "31786000", "netIncome": "2640000", "grossProfit": "127265000", "depreciation": "None", "totalRevenue": "276741000", "costOfRevenue": "149476000", "interestIncome": "6230000", "incomeBeforeTax": "3824000", "interestExpense": "6230000", "operatingIncome": "10040000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1184000", "reportedCurrency": "USD", "netInterestIncome": "-6230000", "nonInterestIncome": "None", "operatingExpenses": "117225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3001000", "otherNonOperatingIncome": "14000", "costofGoodsAndServicesSold": "149476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21732000", "sellingGeneralAndAdministrative": "84822000", "netIncomeFromContinuingOperations": "2640000" }, "balance": { "goodwill": "197892000", "inventory": "8650000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "505015000", "longTermDebt": "92880000", "shortTermDebt": "20469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "140029000", "reportedCurrency": "USD", "retainedEarnings": "-51258000", "totalLiabilities": "184572000", "otherCurrentAssets": "8288000", "totalCurrentAssets": "103668000", "currentLongTermDebt": "7873000", "longTermInvestments": "500000", "shortTermInvestments": "None", "currentNetReceivables": "76919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401347000", "currentAccountsPayable": "17779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60888000", "shortLongTermDebtTotal": "112301000", "totalShareholderEquity": "320443000", "capitalLeaseObligations": "5250000", "otherCurrentLiabilities": "21750000", "totalCurrentLiabilities": "60925000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "123647000", "cashAndShortTermInvestments": "9811000", "commonStockSharesOutstanding": "18313600", "intangibleAssetsExcludingGoodwill": "140029000", "cashAndCashEquivalentsAtCarryingValue": "9811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2640000", "profitLoss": "None", "dividendPayout": "9600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "734000", "operatingCashflow": "44786000", "capitalExpenditures": "14310000", "changeInReceivables": "209000", "changeInExchangeRate": "-68000", "cashflowFromFinancing": "91959000", "cashflowFromInvestment": "-139687000", "stockBasedCompensation": "6955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276741000, "cost_of_revenue": 149476000, "gross_profit": 127265000, "research_and_development": 3001000, "selling_general_admin": 84822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10054000, "depreciation_amortisation": 21732000, "ebitda": 31786000, "interest_expense": 6230000, "interest_income": null, "other_non_operating": null, "pretax_income": 3824000, "tax_provision": 1184000, "effective_tax_rate": null, "net_income": 2640000, "net_income_continuing_ops": 2640000, "net_income_to_common": 2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9811000, "short_term_investments": null, "net_receivables": 76919000, "inventory": 8650000, "other_current_assets": null, "total_current_assets": 103668000, "net_ppe": null, "goodwill": 197892000, "intangible_assets": 140029000, "goodwill_and_intangibles": 337921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 401347000, "total_assets": 505015000, "short_term_debt": 20469000, "accounts_payable": 17779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60925000, "long_term_debt": 92880000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123647000, "total_liabilities": 184572000, "total_debt": 113349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51258000, "total_equity": 320443000, "shares_outstanding": 18313600, "operating_cash_flow": 44786000, "stock_based_compensation": 6955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139687000, "dividends_paid": 9600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91959000, "free_cash_flow": 59096000, "net_change_in_cash": -3010000 }, "raw_data": { "income": { "ebit": "10054000", "ebitda": "31786000", "netIncome": "2640000", "grossProfit": "127265000", "depreciation": "None", "totalRevenue": "276741000", "costOfRevenue": "149476000", "interestIncome": "6230000", "incomeBeforeTax": "3824000", "interestExpense": "6230000", "operatingIncome": "10040000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1184000", "reportedCurrency": "USD", "netInterestIncome": "-6230000", "nonInterestIncome": "None", "operatingExpenses": "117225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3001000", "otherNonOperatingIncome": "14000", "costofGoodsAndServicesSold": "149476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21732000", "sellingGeneralAndAdministrative": "84822000", "netIncomeFromContinuingOperations": "2640000" }, "balance": { "goodwill": "197892000", "inventory": "8650000", "commonStock": "94000", "currentDebt": "None", "investments": "None", "totalAssets": "505015000", "longTermDebt": "92880000", "shortTermDebt": "20469000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "140029000", "reportedCurrency": "USD", "retainedEarnings": "-51258000", "totalLiabilities": "184572000", "otherCurrentAssets": "8288000", "totalCurrentAssets": "103668000", "currentLongTermDebt": "7873000", "longTermInvestments": "500000", "shortTermInvestments": "None", "currentNetReceivables": "76919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401347000", "currentAccountsPayable": "17779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "60888000", "shortLongTermDebtTotal": "112301000", "totalShareholderEquity": "320443000", "capitalLeaseObligations": "5250000", "otherCurrentLiabilities": "21750000", "totalCurrentLiabilities": "60925000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "123647000", "cashAndShortTermInvestments": "9811000", "commonStockSharesOutstanding": "18313600", "intangibleAssetsExcludingGoodwill": "140029000", "cashAndCashEquivalentsAtCarryingValue": "9811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2640000", "profitLoss": "None", "dividendPayout": "9600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "734000", "operatingCashflow": "44786000", "capitalExpenditures": "14310000", "changeInReceivables": "209000", "changeInExchangeRate": "-68000", "cashflowFromFinancing": "91959000", "cashflowFromInvestment": "-139687000", "stockBasedCompensation": "6955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 186672000, "cost_of_revenue": 105808000, "gross_profit": 80864000, "ebit": -16980000, "ebitda": -567000, "pretax_income": -17578000, "tax_provision": -472000, "net_income": -17106000, "net_income_to_common": -17106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146143000, "total_current_assets": 373684000, "total_assets": 1346531000, "short_term_debt": 4828000, "long_term_debt": 342240000, "total_debt": 347068000, "total_liabilities": 517771000, "total_equity": 828760000, "shares_outstanding": 25833200, "goodwill_and_intangibles": 802890000 }, "cash_flow": { "operating_cash_flow": -8137000, "capital_expenditure": 5000000, "free_cash_flow": -3137000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129216, "ticker_id": 7306, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16980000", "ebitda": "-567000", "netIncome": "-17106000", "grossProfit": "80864000", "depreciation": "None", "totalRevenue": "186672000", "costOfRevenue": "105808000", "interestIncome": "1273000", "incomeBeforeTax": "-17578000", "interestExpense": "598000", "operatingIncome": "-18241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "675000", "nonInterestIncome": "None", "operatingExpenses": "99105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9534000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16413000", "sellingGeneralAndAdministrative": "65741000", "netIncomeFromContinuingOperations": "-17106000" }, "balance": { "goodwill": "523995000", "inventory": "29837000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1346531000", "longTermDebt": "342240000", "shortTermDebt": "4828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "278895000", "reportedCurrency": "USD", "retainedEarnings": "-450912000", "totalLiabilities": "517771000", "otherCurrentAssets": "30280000", "totalCurrentAssets": "373684000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "972847000", "currentAccountsPayable": "25898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408529000", "totalShareholderEquity": "828760000", "capitalLeaseObligations": "66289000", "otherCurrentLiabilities": "53303000", "totalCurrentLiabilities": "84590000", "otherNonCurrentLiabilities": "12030000", "totalNonCurrentLiabilities": "433181000", "cashAndShortTermInvestments": "146143000", "commonStockSharesOutstanding": "25833200", "intangibleAssetsExcludingGoodwill": "278895000", "cashAndCashEquivalentsAtCarryingValue": "146143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1271000", "operatingCashflow": "-8137000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "9636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186672000, "cost_of_revenue": 105808000, "gross_profit": 80864000, "research_and_development": 9534000, "selling_general_admin": 65741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16980000, "depreciation_amortisation": 16413000, "ebitda": -567000, "interest_expense": 598000, "interest_income": null, "other_non_operating": null, "pretax_income": -17578000, "tax_provision": -472000, "effective_tax_rate": null, "net_income": -17106000, "net_income_continuing_ops": -17106000, "net_income_to_common": -17106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146143000, "short_term_investments": null, "net_receivables": 167424000, "inventory": 29837000, "other_current_assets": null, "total_current_assets": 373684000, "net_ppe": null, "goodwill": 523995000, "intangible_assets": 278895000, "goodwill_and_intangibles": 802890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 972847000, "total_assets": 1346531000, "short_term_debt": 4828000, "accounts_payable": 25898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84590000, "long_term_debt": 342240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433181000, "total_liabilities": 517771000, "total_debt": 347068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450912000, "total_equity": 828760000, "shares_outstanding": 25833200, "operating_cash_flow": -8137000, "stock_based_compensation": 9636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338000, "free_cash_flow": -3137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16980000", "ebitda": "-567000", "netIncome": "-17106000", "grossProfit": "80864000", "depreciation": "None", "totalRevenue": "186672000", "costOfRevenue": "105808000", "interestIncome": "1273000", "incomeBeforeTax": "-17578000", "interestExpense": "598000", "operatingIncome": "-18241000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "675000", "nonInterestIncome": "None", "operatingExpenses": "99105000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9534000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16413000", "sellingGeneralAndAdministrative": "65741000", "netIncomeFromContinuingOperations": "-17106000" }, "balance": { "goodwill": "523995000", "inventory": "29837000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1346531000", "longTermDebt": "342240000", "shortTermDebt": "4828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "278895000", "reportedCurrency": "USD", "retainedEarnings": "-450912000", "totalLiabilities": "517771000", "otherCurrentAssets": "30280000", "totalCurrentAssets": "373684000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167424000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "972847000", "currentAccountsPayable": "25898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408529000", "totalShareholderEquity": "828760000", "capitalLeaseObligations": "66289000", "otherCurrentLiabilities": "53303000", "totalCurrentLiabilities": "84590000", "otherNonCurrentLiabilities": "12030000", "totalNonCurrentLiabilities": "433181000", "cashAndShortTermInvestments": "146143000", "commonStockSharesOutstanding": "25833200", "intangibleAssetsExcludingGoodwill": "278895000", "cashAndCashEquivalentsAtCarryingValue": "146143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1271000", "operatingCashflow": "-8137000", "capitalExpenditures": "5000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000", "cashflowFromInvestment": "-5000000", "stockBasedCompensation": "9636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 190170000, "cost_of_revenue": 114459000, "gross_profit": 75711000, "ebit": -11141000, "ebitda": 5254000, "pretax_income": -12406000, "tax_provision": -2525000, "net_income": -9881000, "net_income_to_common": -9881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159618000, "total_current_assets": 376286000, "total_assets": 1359830000, "short_term_debt": 4776000, "long_term_debt": 341858000, "total_debt": 346634000, "total_liabilities": 523268000, "total_equity": 836562000, "shares_outstanding": 25729600, "goodwill_and_intangibles": 810872000 }, "cash_flow": { "operating_cash_flow": 1343000, "capital_expenditure": 7871000, "free_cash_flow": 9214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129217, "ticker_id": 7306, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11141000", "ebitda": "5254000", "netIncome": "-9881000", "grossProfit": "75711000", "depreciation": "None", "totalRevenue": "190170000", "costOfRevenue": "114459000", "interestIncome": "1523000", "incomeBeforeTax": "-12406000", "interestExpense": "599000", "operatingIncome": "-11141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2525000", "reportedCurrency": "USD", "netInterestIncome": "924000", "nonInterestIncome": "None", "operatingExpenses": "86852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16395000", "sellingGeneralAndAdministrative": "63509000", "netIncomeFromContinuingOperations": "-9881000" }, "balance": { "goodwill": "524344000", "inventory": "28566000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1359830000", "longTermDebt": "341858000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286528000", "reportedCurrency": "USD", "retainedEarnings": "-433806000", "totalLiabilities": "523268000", "otherCurrentAssets": "28860000", "totalCurrentAssets": "376286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "159242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983544000", "currentAccountsPayable": "23090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472278000", "totalShareholderEquity": "836562000", "capitalLeaseObligations": "67598000", "otherCurrentLiabilities": "60434000", "totalCurrentLiabilities": "88300000", "otherNonCurrentLiabilities": "12069000", "totalNonCurrentLiabilities": "434968000", "cashAndShortTermInvestments": "159618000", "commonStockSharesOutstanding": "25729600", "intangibleAssetsExcludingGoodwill": "286528000", "cashAndCashEquivalentsAtCarryingValue": "159618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000", "operatingCashflow": "1343000", "capitalExpenditures": "7871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "431000", "cashflowFromInvestment": "-6305000", "stockBasedCompensation": "8042000", "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": "16395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190170000, "cost_of_revenue": 114459000, "gross_profit": 75711000, "research_and_development": 9179000, "selling_general_admin": 63509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11141000, "depreciation_amortisation": 16395000, "ebitda": 5254000, "interest_expense": 599000, "interest_income": null, "other_non_operating": null, "pretax_income": -12406000, "tax_provision": -2525000, "effective_tax_rate": null, "net_income": -9881000, "net_income_continuing_ops": -9881000, "net_income_to_common": -9881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159618000, "short_term_investments": 0, "net_receivables": 159242000, "inventory": 28566000, "other_current_assets": null, "total_current_assets": 376286000, "net_ppe": null, "goodwill": 524344000, "intangible_assets": 286528000, "goodwill_and_intangibles": 810872000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 983544000, "total_assets": 1359830000, "short_term_debt": 4776000, "accounts_payable": 23090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88300000, "long_term_debt": 341858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434968000, "total_liabilities": 523268000, "total_debt": 346634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -433806000, "total_equity": 836562000, "shares_outstanding": 25729600, "operating_cash_flow": 1343000, "stock_based_compensation": 8042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 431000, "free_cash_flow": 9214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11141000", "ebitda": "5254000", "netIncome": "-9881000", "grossProfit": "75711000", "depreciation": "None", "totalRevenue": "190170000", "costOfRevenue": "114459000", "interestIncome": "1523000", "incomeBeforeTax": "-12406000", "interestExpense": "599000", "operatingIncome": "-11141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2525000", "reportedCurrency": "USD", "netInterestIncome": "924000", "nonInterestIncome": "None", "operatingExpenses": "86852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9179000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16395000", "sellingGeneralAndAdministrative": "63509000", "netIncomeFromContinuingOperations": "-9881000" }, "balance": { "goodwill": "524344000", "inventory": "28566000", "commonStock": "129000", "currentDebt": "None", "investments": "None", "totalAssets": "1359830000", "longTermDebt": "341858000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "286528000", "reportedCurrency": "USD", "retainedEarnings": "-433806000", "totalLiabilities": "523268000", "otherCurrentAssets": "28860000", "totalCurrentAssets": "376286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "159242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "983544000", "currentAccountsPayable": "23090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "472278000", "totalShareholderEquity": "836562000", "capitalLeaseObligations": "67598000", "otherCurrentLiabilities": "60434000", "totalCurrentLiabilities": "88300000", "otherNonCurrentLiabilities": "12069000", "totalNonCurrentLiabilities": "434968000", "cashAndShortTermInvestments": "159618000", "commonStockSharesOutstanding": "25729600", "intangibleAssetsExcludingGoodwill": "286528000", "cashAndCashEquivalentsAtCarryingValue": "159618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9881000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000", "operatingCashflow": "1343000", "capitalExpenditures": "7871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "431000", "cashflowFromInvestment": "-6305000", "stockBasedCompensation": "8042000", "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": "16395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 187797000, "cost_of_revenue": 107351000, "gross_profit": 80446000, "ebit": -26389000, "ebitda": -9952000, "pretax_income": -26389000, "tax_provision": 740000, "net_income": -27129000, "net_income_to_common": -27129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164117000, "total_current_assets": 382286000, "total_assets": 1374780000, "short_term_debt": 4507000, "long_term_debt": 341476000, "total_debt": 345983000, "total_liabilities": 536490000, "total_equity": 838290000, "shares_outstanding": 25583400, "goodwill_and_intangibles": 818506000 }, "cash_flow": { "operating_cash_flow": 8884000, "capital_expenditure": 8314000, "free_cash_flow": 17198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129219, "ticker_id": 7306, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26389000", "ebitda": "-9952000", "netIncome": "-27129000", "grossProfit": "80446000", "depreciation": "None", "totalRevenue": "187797000", "costOfRevenue": "107351000", "interestIncome": "1563000", "incomeBeforeTax": "-26389000", "interestExpense": "603000", "operatingIncome": "-27014000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "740000", "reportedCurrency": "USD", "netInterestIncome": "960000", "nonInterestIncome": "None", "operatingExpenses": "107460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8694000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16437000", "sellingGeneralAndAdministrative": "69874000", "netIncomeFromContinuingOperations": "-27129000" }, "balance": { "goodwill": "524344000", "inventory": "28460000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1374780000", "longTermDebt": "341476000", "shortTermDebt": "4507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "294162000", "reportedCurrency": "USD", "retainedEarnings": "-423925000", "totalLiabilities": "536490000", "otherCurrentAssets": "33913000", "totalCurrentAssets": "382286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "155796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "992493999", "currentAccountsPayable": "22611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410308000", "totalShareholderEquity": "838290000", "capitalLeaseObligations": "68832000", "otherCurrentLiabilities": "69172000", "totalCurrentLiabilities": "97866000", "otherNonCurrentLiabilities": "11977000", "totalNonCurrentLiabilities": "438624000", "cashAndShortTermInvestments": "164117000", "commonStockSharesOutstanding": "25583400", "intangibleAssetsExcludingGoodwill": "294162000", "cashAndCashEquivalentsAtCarryingValue": "164117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5632000", "operatingCashflow": "8884000", "capitalExpenditures": "8314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "765000", "cashflowFromInvestment": "-277000", "stockBasedCompensation": "10306000", "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": "16437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187797000, "cost_of_revenue": 107351000, "gross_profit": 80446000, "research_and_development": 8694000, "selling_general_admin": 69874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26389000, "depreciation_amortisation": 16437000, "ebitda": -9952000, "interest_expense": 603000, "interest_income": null, "other_non_operating": null, "pretax_income": -26389000, "tax_provision": 740000, "effective_tax_rate": null, "net_income": -27129000, "net_income_continuing_ops": -27129000, "net_income_to_common": -27129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164117000, "short_term_investments": 0, "net_receivables": 155796000, "inventory": 28460000, "other_current_assets": null, "total_current_assets": 382286000, "net_ppe": null, "goodwill": 524344000, "intangible_assets": 294162000, "goodwill_and_intangibles": 818506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 992493999, "total_assets": 1374780000, "short_term_debt": 4507000, "accounts_payable": 22611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97866000, "long_term_debt": 341476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 438624000, "total_liabilities": 536490000, "total_debt": 345983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -423925000, "total_equity": 838290000, "shares_outstanding": 25583400, "operating_cash_flow": 8884000, "stock_based_compensation": 10306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 765000, "free_cash_flow": 17198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26389000", "ebitda": "-9952000", "netIncome": "-27129000", "grossProfit": "80446000", "depreciation": "None", "totalRevenue": "187797000", "costOfRevenue": "107351000", "interestIncome": "1563000", "incomeBeforeTax": "-26389000", "interestExpense": "603000", "operatingIncome": "-27014000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "740000", "reportedCurrency": "USD", "netInterestIncome": "960000", "nonInterestIncome": "None", "operatingExpenses": "107460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8694000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16437000", "sellingGeneralAndAdministrative": "69874000", "netIncomeFromContinuingOperations": "-27129000" }, "balance": { "goodwill": "524344000", "inventory": "28460000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1374780000", "longTermDebt": "341476000", "shortTermDebt": "4507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "294162000", "reportedCurrency": "USD", "retainedEarnings": "-423925000", "totalLiabilities": "536490000", "otherCurrentAssets": "33913000", "totalCurrentAssets": "382286000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "155796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "992493999", "currentAccountsPayable": "22611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "410308000", "totalShareholderEquity": "838290000", "capitalLeaseObligations": "68832000", "otherCurrentLiabilities": "69172000", "totalCurrentLiabilities": "97866000", "otherNonCurrentLiabilities": "11977000", "totalNonCurrentLiabilities": "438624000", "cashAndShortTermInvestments": "164117000", "commonStockSharesOutstanding": "25583400", "intangibleAssetsExcludingGoodwill": "294162000", "cashAndCashEquivalentsAtCarryingValue": "164117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5632000", "operatingCashflow": "8884000", "capitalExpenditures": "8314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "765000", "cashflowFromInvestment": "-277000", "stockBasedCompensation": "10306000", "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": "16437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 181330000, "cost_of_revenue": 104072000, "gross_profit": 77258000, "ebit": -44883000, "ebitda": -27619000, "pretax_income": -45816000, "tax_provision": -724000, "net_income": -45092000, "net_income_to_common": -45092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154723000, "total_current_assets": 392354000, "total_assets": 1393950000, "short_term_debt": 4051999, "long_term_debt": 341095000, "total_debt": 345146999, "total_liabilities": 539910000, "total_equity": 854040000, "shares_outstanding": 25589800, "goodwill_and_intangibles": 825938000 }, "cash_flow": { "operating_cash_flow": 20330000, "capital_expenditure": 6323000, "free_cash_flow": 26653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129220, "ticker_id": 7306, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44883000", "ebitda": "-27619000", "netIncome": "-45092000", "grossProfit": "77258000", "depreciation": "None", "totalRevenue": "181330000", "costOfRevenue": "104072000", "interestIncome": "2263000", "incomeBeforeTax": "-45816000", "interestExpense": "933000", "operatingIncome": "-47628000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-724000", "reportedCurrency": "USD", "netInterestIncome": "1330000", "nonInterestIncome": "None", "operatingExpenses": "124886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17264000", "sellingGeneralAndAdministrative": "71747000", "netIncomeFromContinuingOperations": "-45092000" }, "balance": { "goodwill": "524143000", "inventory": "34171000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1393950000", "longTermDebt": "341095000", "shortTermDebt": "4051999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "301795000", "reportedCurrency": "USD", "retainedEarnings": "-396796000", "totalLiabilities": "539910000", "otherCurrentAssets": "40873000", "totalCurrentAssets": "392354000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8962000", "currentNetReceivables": "153625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001596000", "currentAccountsPayable": "27492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "411763000", "totalShareholderEquity": "854040000", "capitalLeaseObligations": "70668000", "otherCurrentLiabilities": "67492000", "totalCurrentLiabilities": "100120000", "otherNonCurrentLiabilities": "12103000", "totalNonCurrentLiabilities": "439789999", "cashAndShortTermInvestments": "154723000", "commonStockSharesOutstanding": "25589800", "intangibleAssetsExcludingGoodwill": "301795000", "cashAndCashEquivalentsAtCarryingValue": "154723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4123000", "operatingCashflow": "20330000", "capitalExpenditures": "6323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202433000", "cashflowFromInvestment": "-9314000", "stockBasedCompensation": "12214000", "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": "17264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181330000, "cost_of_revenue": 104072000, "gross_profit": 77258000, "research_and_development": 9023000, "selling_general_admin": 71747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44883000, "depreciation_amortisation": 17264000, "ebitda": -27619000, "interest_expense": 933000, "interest_income": null, "other_non_operating": null, "pretax_income": -45816000, "tax_provision": -724000, "effective_tax_rate": null, "net_income": -45092000, "net_income_continuing_ops": -45092000, "net_income_to_common": -45092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154723000, "short_term_investments": 8962000, "net_receivables": 153625000, "inventory": 34171000, "other_current_assets": null, "total_current_assets": 392354000, "net_ppe": null, "goodwill": 524143000, "intangible_assets": 301795000, "goodwill_and_intangibles": 825938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1001596000, "total_assets": 1393950000, "short_term_debt": 4051999, "accounts_payable": 27492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100120000, "long_term_debt": 341095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439789999, "total_liabilities": 539910000, "total_debt": 345146999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -396796000, "total_equity": 854040000, "shares_outstanding": 25589800, "operating_cash_flow": 20330000, "stock_based_compensation": 12214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202433000, "free_cash_flow": 26653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44883000", "ebitda": "-27619000", "netIncome": "-45092000", "grossProfit": "77258000", "depreciation": "None", "totalRevenue": "181330000", "costOfRevenue": "104072000", "interestIncome": "2263000", "incomeBeforeTax": "-45816000", "interestExpense": "933000", "operatingIncome": "-47628000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-724000", "reportedCurrency": "USD", "netInterestIncome": "1330000", "nonInterestIncome": "None", "operatingExpenses": "124886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9023000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17264000", "sellingGeneralAndAdministrative": "71747000", "netIncomeFromContinuingOperations": "-45092000" }, "balance": { "goodwill": "524143000", "inventory": "34171000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1393950000", "longTermDebt": "341095000", "shortTermDebt": "4051999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "301795000", "reportedCurrency": "USD", "retainedEarnings": "-396796000", "totalLiabilities": "539910000", "otherCurrentAssets": "40873000", "totalCurrentAssets": "392354000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8962000", "currentNetReceivables": "153625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001596000", "currentAccountsPayable": "27492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "411763000", "totalShareholderEquity": "854040000", "capitalLeaseObligations": "70668000", "otherCurrentLiabilities": "67492000", "totalCurrentLiabilities": "100120000", "otherNonCurrentLiabilities": "12103000", "totalNonCurrentLiabilities": "439789999", "cashAndShortTermInvestments": "154723000", "commonStockSharesOutstanding": "25589800", "intangibleAssetsExcludingGoodwill": "301795000", "cashAndCashEquivalentsAtCarryingValue": "154723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4123000", "operatingCashflow": "20330000", "capitalExpenditures": "6323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202433000", "cashflowFromInvestment": "-9314000", "stockBasedCompensation": "12214000", "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": "17264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 168035000, "cost_of_revenue": 94789000, "gross_profit": 73246000, "ebit": -24039000, "ebitda": -6311000, "pretax_income": -25657000, "tax_provision": 266000, "net_income": -25923000, "net_income_to_common": -25923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346194000, "total_current_assets": 573932000, "total_assets": 1601430000, "short_term_debt": 204206000, "long_term_debt": 340714000, "total_debt": 544920000, "total_liabilities": 713161000, "total_equity": 888269000, "shares_outstanding": 25475200, "goodwill_and_intangibles": 854085000 }, "cash_flow": { "operating_cash_flow": -25327000, "capital_expenditure": 4500000, "free_cash_flow": -20827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129221, "ticker_id": 7306, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24039000", "ebitda": "-6311000", "netIncome": "-25923000", "grossProfit": "73246000", "depreciation": "None", "totalRevenue": "168035000", "costOfRevenue": "94789000", "interestIncome": "3721000", "incomeBeforeTax": "-25657000", "interestExpense": "1618000", "operatingIncome": "-27825000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "2103000", "nonInterestIncome": "None", "operatingExpenses": "101071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10181000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17728000", "sellingGeneralAndAdministrative": "68207000", "netIncomeFromContinuingOperations": "-25923000" }, "balance": { "goodwill": "522766000", "inventory": "29772000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1601430000", "longTermDebt": "340714000", "shortTermDebt": "204206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "331319000", "reportedCurrency": "USD", "retainedEarnings": "-351704000", "totalLiabilities": "713161000", "otherCurrentAssets": "34872000", "totalCurrentAssets": "573932000", "currentLongTermDebt": "201131000", "longTermInvestments": "None", "shortTermInvestments": "11886000", "currentNetReceivables": "151208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027498000", "currentAccountsPayable": "16211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604781000", "totalShareholderEquity": "888269000", "capitalLeaseObligations": "62936000", "otherCurrentLiabilities": "59278000", "totalCurrentLiabilities": "279695000", "otherNonCurrentLiabilities": "11921000", "totalNonCurrentLiabilities": "433466000", "cashAndShortTermInvestments": "346194000", "commonStockSharesOutstanding": "25475200", "intangibleAssetsExcludingGoodwill": "331319000", "cashAndCashEquivalentsAtCarryingValue": "346194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3024000", "operatingCashflow": "-25327000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949000", "cashflowFromInvestment": "3560000", "stockBasedCompensation": "10754000", "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": "17728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168035000, "cost_of_revenue": 94789000, "gross_profit": 73246000, "research_and_development": 10181000, "selling_general_admin": 68207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24039000, "depreciation_amortisation": 17728000, "ebitda": -6311000, "interest_expense": 1618000, "interest_income": null, "other_non_operating": null, "pretax_income": -25657000, "tax_provision": 266000, "effective_tax_rate": null, "net_income": -25923000, "net_income_continuing_ops": -25923000, "net_income_to_common": -25923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346194000, "short_term_investments": 11886000, "net_receivables": 151208000, "inventory": 29772000, "other_current_assets": null, "total_current_assets": 573932000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 331319000, "goodwill_and_intangibles": 854085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1027498000, "total_assets": 1601430000, "short_term_debt": 204206000, "accounts_payable": 16211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279695000, "long_term_debt": 340714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433466000, "total_liabilities": 713161000, "total_debt": 544920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351704000, "total_equity": 888269000, "shares_outstanding": 25475200, "operating_cash_flow": -25327000, "stock_based_compensation": 10754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 949000, "free_cash_flow": -20827000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24039000", "ebitda": "-6311000", "netIncome": "-25923000", "grossProfit": "73246000", "depreciation": "None", "totalRevenue": "168035000", "costOfRevenue": "94789000", "interestIncome": "3721000", "incomeBeforeTax": "-25657000", "interestExpense": "1618000", "operatingIncome": "-27825000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "266000", "reportedCurrency": "USD", "netInterestIncome": "2103000", "nonInterestIncome": "None", "operatingExpenses": "101071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10181000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17728000", "sellingGeneralAndAdministrative": "68207000", "netIncomeFromContinuingOperations": "-25923000" }, "balance": { "goodwill": "522766000", "inventory": "29772000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1601430000", "longTermDebt": "340714000", "shortTermDebt": "204206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "331319000", "reportedCurrency": "USD", "retainedEarnings": "-351704000", "totalLiabilities": "713161000", "otherCurrentAssets": "34872000", "totalCurrentAssets": "573932000", "currentLongTermDebt": "201131000", "longTermInvestments": "None", "shortTermInvestments": "11886000", "currentNetReceivables": "151208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1027498000", "currentAccountsPayable": "16211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "604781000", "totalShareholderEquity": "888269000", "capitalLeaseObligations": "62936000", "otherCurrentLiabilities": "59278000", "totalCurrentLiabilities": "279695000", "otherNonCurrentLiabilities": "11921000", "totalNonCurrentLiabilities": "433466000", "cashAndShortTermInvestments": "346194000", "commonStockSharesOutstanding": "25475200", "intangibleAssetsExcludingGoodwill": "331319000", "cashAndCashEquivalentsAtCarryingValue": "346194000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3024000", "operatingCashflow": "-25327000", "capitalExpenditures": "4500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949000", "cashflowFromInvestment": "3560000", "stockBasedCompensation": "10754000", "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": "17728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 172000000, "cost_of_revenue": 94743000, "gross_profit": 77257000, "ebit": -14504000, "ebitda": 3684000, "pretax_income": -16128000, "tax_provision": -804000, "net_income": -15324000, "net_income_to_common": -15324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367012000, "total_current_assets": 596019000, "total_assets": 1638038000, "short_term_debt": 204158000, "long_term_debt": 340335000, "total_debt": 544493000, "total_liabilities": 735699000, "total_equity": 902339000, "shares_outstanding": 25331600, "goodwill_and_intangibles": 862447000 }, "cash_flow": { "operating_cash_flow": 9800000, "capital_expenditure": 11599000, "free_cash_flow": 21399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129222, "ticker_id": 7306, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14504000", "ebitda": "3684000", "netIncome": "-15324000", "grossProfit": "77257000", "depreciation": "None", "totalRevenue": "172000000", "costOfRevenue": "94743000", "interestIncome": "4328000", "incomeBeforeTax": "-16128000", "interestExpense": "1624000", "operatingIncome": "-18401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-804000", "reportedCurrency": "USD", "netInterestIncome": "2704000", "nonInterestIncome": "None", "operatingExpenses": "95658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7969000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18188000", "sellingGeneralAndAdministrative": "63643000", "netIncomeFromContinuingOperations": "-15324000" }, "balance": { "goodwill": "522766000", "inventory": "26748000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1638038000", "longTermDebt": "340335000", "shortTermDebt": "204158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339681000", "reportedCurrency": "USD", "retainedEarnings": "-325781000", "totalLiabilities": "735699000", "otherCurrentAssets": "31887000", "totalCurrentAssets": "596019000", "currentLongTermDebt": "200777000", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "150540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042019000", "currentAccountsPayable": "21607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605334000", "totalShareholderEquity": "902339000", "capitalLeaseObligations": "64222000", "otherCurrentLiabilities": "75067000", "totalCurrentLiabilities": "301241000", "otherNonCurrentLiabilities": "11772000", "totalNonCurrentLiabilities": "434458000", "cashAndShortTermInvestments": "367012000", "commonStockSharesOutstanding": "25331600", "intangibleAssetsExcludingGoodwill": "339681000", "cashAndCashEquivalentsAtCarryingValue": "367012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2291000", "operatingCashflow": "9800000", "capitalExpenditures": "11599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "687000", "cashflowFromInvestment": "-5467000", "stockBasedCompensation": "8328000", "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": "18188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172000000, "cost_of_revenue": 94743000, "gross_profit": 77257000, "research_and_development": 7969000, "selling_general_admin": 63643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14504000, "depreciation_amortisation": 18188000, "ebitda": 3684000, "interest_expense": 1624000, "interest_income": null, "other_non_operating": null, "pretax_income": -16128000, "tax_provision": -804000, "effective_tax_rate": null, "net_income": -15324000, "net_income_continuing_ops": -15324000, "net_income_to_common": -15324000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367012000, "short_term_investments": 19832000, "net_receivables": 150540000, "inventory": 26748000, "other_current_assets": null, "total_current_assets": 596019000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 339681000, "goodwill_and_intangibles": 862447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1042019000, "total_assets": 1638038000, "short_term_debt": 204158000, "accounts_payable": 21607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301241000, "long_term_debt": 340335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434458000, "total_liabilities": 735699000, "total_debt": 544493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325781000, "total_equity": 902339000, "shares_outstanding": 25331600, "operating_cash_flow": 9800000, "stock_based_compensation": 8328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 687000, "free_cash_flow": 21399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14504000", "ebitda": "3684000", "netIncome": "-15324000", "grossProfit": "77257000", "depreciation": "None", "totalRevenue": "172000000", "costOfRevenue": "94743000", "interestIncome": "4328000", "incomeBeforeTax": "-16128000", "interestExpense": "1624000", "operatingIncome": "-18401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-804000", "reportedCurrency": "USD", "netInterestIncome": "2704000", "nonInterestIncome": "None", "operatingExpenses": "95658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7969000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18188000", "sellingGeneralAndAdministrative": "63643000", "netIncomeFromContinuingOperations": "-15324000" }, "balance": { "goodwill": "522766000", "inventory": "26748000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1638038000", "longTermDebt": "340335000", "shortTermDebt": "204158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "339681000", "reportedCurrency": "USD", "retainedEarnings": "-325781000", "totalLiabilities": "735699000", "otherCurrentAssets": "31887000", "totalCurrentAssets": "596019000", "currentLongTermDebt": "200777000", "longTermInvestments": "None", "shortTermInvestments": "19832000", "currentNetReceivables": "150540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042019000", "currentAccountsPayable": "21607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605334000", "totalShareholderEquity": "902339000", "capitalLeaseObligations": "64222000", "otherCurrentLiabilities": "75067000", "totalCurrentLiabilities": "301241000", "otherNonCurrentLiabilities": "11772000", "totalNonCurrentLiabilities": "434458000", "cashAndShortTermInvestments": "367012000", "commonStockSharesOutstanding": "25331600", "intangibleAssetsExcludingGoodwill": "339681000", "cashAndCashEquivalentsAtCarryingValue": "367012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15324000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2291000", "operatingCashflow": "9800000", "capitalExpenditures": "11599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "687000", "cashflowFromInvestment": "-5467000", "stockBasedCompensation": "8328000", "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": "18188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 167824000, "cost_of_revenue": 92944000, "gross_profit": 74880000, "ebit": -16207000, "ebitda": 1778000, "pretax_income": -17849000, "tax_provision": -150000, "net_income": -17699000, "net_income_to_common": -17699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361992000, "total_current_assets": 590241000, "total_assets": 1641111000, "short_term_debt": 204140000, "long_term_debt": 339956000, "total_debt": 544096000, "total_liabilities": 732901000, "total_equity": 908210000, "shares_outstanding": 25390600, "goodwill_and_intangibles": 870808000 }, "cash_flow": { "operating_cash_flow": 9246000, "capital_expenditure": 10799000, "free_cash_flow": 20045000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129224, "ticker_id": 7306, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16207000", "ebitda": "1778000", "netIncome": "-17699000", "grossProfit": "74880000", "depreciation": "None", "totalRevenue": "167824000", "costOfRevenue": "92944000", "interestIncome": "4673000", "incomeBeforeTax": "-17849000", "interestExpense": "1642000", "operatingIncome": "-21197000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "3031000", "nonInterestIncome": "None", "operatingExpenses": "96077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7684000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17985000", "sellingGeneralAndAdministrative": "66969000", "netIncomeFromContinuingOperations": "-17699000" }, "balance": { "goodwill": "522766000", "inventory": "24457000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1641111000", "longTermDebt": "339956000", "shortTermDebt": "204140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "348042000", "reportedCurrency": "USD", "retainedEarnings": "-310457000", "totalLiabilities": "732901000", "otherCurrentAssets": "26543000", "totalCurrentAssets": "590241000", "currentLongTermDebt": "200424000", "longTermInvestments": "None", "shortTermInvestments": "25821000", "currentNetReceivables": "151428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050870000", "currentAccountsPayable": "16514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606268000", "totalShareholderEquity": "908210000", "capitalLeaseObligations": "65888000", "otherCurrentLiabilities": "75163000", "totalCurrentLiabilities": "296406000", "otherNonCurrentLiabilities": "11596000", "totalNonCurrentLiabilities": "436495000", "cashAndShortTermInvestments": "361992000", "commonStockSharesOutstanding": "25390600", "intangibleAssetsExcludingGoodwill": "348042000", "cashAndCashEquivalentsAtCarryingValue": "361992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1243000", "operatingCashflow": "9246000", "capitalExpenditures": "10799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177000", "cashflowFromInvestment": "-3516000", "stockBasedCompensation": "8470000", "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": "17985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167824000, "cost_of_revenue": 92944000, "gross_profit": 74880000, "research_and_development": 7684000, "selling_general_admin": 66969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16207000, "depreciation_amortisation": 17985000, "ebitda": 1778000, "interest_expense": 1642000, "interest_income": null, "other_non_operating": null, "pretax_income": -17849000, "tax_provision": -150000, "effective_tax_rate": null, "net_income": -17699000, "net_income_continuing_ops": -17699000, "net_income_to_common": -17699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361992000, "short_term_investments": 25821000, "net_receivables": 151428000, "inventory": 24457000, "other_current_assets": null, "total_current_assets": 590241000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 348042000, "goodwill_and_intangibles": 870808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1050870000, "total_assets": 1641111000, "short_term_debt": 204140000, "accounts_payable": 16514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296406000, "long_term_debt": 339956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436495000, "total_liabilities": 732901000, "total_debt": 544096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -310457000, "total_equity": 908210000, "shares_outstanding": 25390600, "operating_cash_flow": 9246000, "stock_based_compensation": 8470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3516000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1177000, "free_cash_flow": 20045000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16207000", "ebitda": "1778000", "netIncome": "-17699000", "grossProfit": "74880000", "depreciation": "None", "totalRevenue": "167824000", "costOfRevenue": "92944000", "interestIncome": "4673000", "incomeBeforeTax": "-17849000", "interestExpense": "1642000", "operatingIncome": "-21197000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-150000", "reportedCurrency": "USD", "netInterestIncome": "3031000", "nonInterestIncome": "None", "operatingExpenses": "96077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7684000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17985000", "sellingGeneralAndAdministrative": "66969000", "netIncomeFromContinuingOperations": "-17699000" }, "balance": { "goodwill": "522766000", "inventory": "24457000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1641111000", "longTermDebt": "339956000", "shortTermDebt": "204140000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "348042000", "reportedCurrency": "USD", "retainedEarnings": "-310457000", "totalLiabilities": "732901000", "otherCurrentAssets": "26543000", "totalCurrentAssets": "590241000", "currentLongTermDebt": "200424000", "longTermInvestments": "None", "shortTermInvestments": "25821000", "currentNetReceivables": "151428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050870000", "currentAccountsPayable": "16514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606268000", "totalShareholderEquity": "908210000", "capitalLeaseObligations": "65888000", "otherCurrentLiabilities": "75163000", "totalCurrentLiabilities": "296406000", "otherNonCurrentLiabilities": "11596000", "totalNonCurrentLiabilities": "436495000", "cashAndShortTermInvestments": "361992000", "commonStockSharesOutstanding": "25390600", "intangibleAssetsExcludingGoodwill": "348042000", "cashAndCashEquivalentsAtCarryingValue": "361992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1243000", "operatingCashflow": "9246000", "capitalExpenditures": "10799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1177000", "cashflowFromInvestment": "-3516000", "stockBasedCompensation": "8470000", "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": "17985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 164502000, "cost_of_revenue": 92008000, "gross_profit": 72494000, "ebit": -17351000, "ebitda": 756000, "pretax_income": -19017000, "tax_provision": -375000, "net_income": -18642000, "net_income_to_common": -18642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355085000, "total_current_assets": 584203000, "total_assets": 1643277000, "short_term_debt": 203647000, "long_term_debt": 339577000, "total_debt": 543224000, "total_liabilities": 727393000, "total_equity": 915884000, "shares_outstanding": 25281000, "goodwill_and_intangibles": 879170000 }, "cash_flow": { "operating_cash_flow": 13892000, "capital_expenditure": 13078000, "free_cash_flow": 26970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129225, "ticker_id": 7306, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17351000", "ebitda": "756000", "netIncome": "-18642000", "grossProfit": "72494000", "depreciation": "None", "totalRevenue": "164502000", "costOfRevenue": "92008000", "interestIncome": "4592000", "incomeBeforeTax": "-19017000", "interestExpense": "1666000", "operatingIncome": "-21941000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-375000", "reportedCurrency": "USD", "netInterestIncome": "2926000", "nonInterestIncome": "None", "operatingExpenses": "94435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18107000", "sellingGeneralAndAdministrative": "63328000", "netIncomeFromContinuingOperations": "-18642000" }, "balance": { "goodwill": "522766000", "inventory": "23214000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1643277000", "longTermDebt": "339577000", "shortTermDebt": "203647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "356404000", "reportedCurrency": "USD", "retainedEarnings": "-292758000", "totalLiabilities": "727393000", "otherCurrentAssets": "26553000", "totalCurrentAssets": "584203000", "currentLongTermDebt": "200073000", "longTermInvestments": "None", "shortTermInvestments": "32770000", "currentNetReceivables": "146581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059074000", "currentAccountsPayable": "17186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606518000", "totalShareholderEquity": "915884000", "capitalLeaseObligations": "66868000", "otherCurrentLiabilities": "68154000", "totalCurrentLiabilities": "289959000", "otherNonCurrentLiabilities": "11548000", "totalNonCurrentLiabilities": "437434000", "cashAndShortTermInvestments": "355085000", "commonStockSharesOutstanding": "25281000", "intangibleAssetsExcludingGoodwill": "356404000", "cashAndCashEquivalentsAtCarryingValue": "355085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3001000", "operatingCashflow": "13892000", "capitalExpenditures": "13078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1966000", "cashflowFromInvestment": "7313000", "stockBasedCompensation": "8841000", "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": "18107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164502000, "cost_of_revenue": 92008000, "gross_profit": 72494000, "research_and_development": 7886000, "selling_general_admin": 63328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17351000, "depreciation_amortisation": 18107000, "ebitda": 756000, "interest_expense": 1666000, "interest_income": null, "other_non_operating": null, "pretax_income": -19017000, "tax_provision": -375000, "effective_tax_rate": null, "net_income": -18642000, "net_income_continuing_ops": -18642000, "net_income_to_common": -18642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355085000, "short_term_investments": 32770000, "net_receivables": 146581000, "inventory": 23214000, "other_current_assets": null, "total_current_assets": 584203000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 356404000, "goodwill_and_intangibles": 879170000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1059074000, "total_assets": 1643277000, "short_term_debt": 203647000, "accounts_payable": 17186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289959000, "long_term_debt": 339577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437434000, "total_liabilities": 727393000, "total_debt": 543224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292758000, "total_equity": 915884000, "shares_outstanding": 25281000, "operating_cash_flow": 13892000, "stock_based_compensation": 8841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1966000, "free_cash_flow": 26970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17351000", "ebitda": "756000", "netIncome": "-18642000", "grossProfit": "72494000", "depreciation": "None", "totalRevenue": "164502000", "costOfRevenue": "92008000", "interestIncome": "4592000", "incomeBeforeTax": "-19017000", "interestExpense": "1666000", "operatingIncome": "-21941000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-375000", "reportedCurrency": "USD", "netInterestIncome": "2926000", "nonInterestIncome": "None", "operatingExpenses": "94435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18107000", "sellingGeneralAndAdministrative": "63328000", "netIncomeFromContinuingOperations": "-18642000" }, "balance": { "goodwill": "522766000", "inventory": "23214000", "commonStock": "128000", "currentDebt": "None", "investments": "None", "totalAssets": "1643277000", "longTermDebt": "339577000", "shortTermDebt": "203647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "356404000", "reportedCurrency": "USD", "retainedEarnings": "-292758000", "totalLiabilities": "727393000", "otherCurrentAssets": "26553000", "totalCurrentAssets": "584203000", "currentLongTermDebt": "200073000", "longTermInvestments": "None", "shortTermInvestments": "32770000", "currentNetReceivables": "146581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059074000", "currentAccountsPayable": "17186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606518000", "totalShareholderEquity": "915884000", "capitalLeaseObligations": "66868000", "otherCurrentLiabilities": "68154000", "totalCurrentLiabilities": "289959000", "otherNonCurrentLiabilities": "11548000", "totalNonCurrentLiabilities": "437434000", "cashAndShortTermInvestments": "355085000", "commonStockSharesOutstanding": "25281000", "intangibleAssetsExcludingGoodwill": "356404000", "cashAndCashEquivalentsAtCarryingValue": "355085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18642000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3001000", "operatingCashflow": "13892000", "capitalExpenditures": "13078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1966000", "cashflowFromInvestment": "7313000", "stockBasedCompensation": "8841000", "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": "18107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 156240000, "cost_of_revenue": 90771000, "gross_profit": 65469000, "ebit": -25996000, "ebitda": -7729000, "pretax_income": -27681000, "tax_provision": -620000, "net_income": -27061000, "net_income_to_common": -27061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331914000, "total_current_assets": 573896000, "total_assets": 1640339000, "short_term_debt": 4487000, "long_term_debt": 538923000, "total_debt": 543410000, "total_liabilities": 716929000, "total_equity": 923410000, "shares_outstanding": 25222200, "goodwill_and_intangibles": 887529999 }, "cash_flow": { "operating_cash_flow": -25915000, "capital_expenditure": 5585000, "free_cash_flow": -20330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129226, "ticker_id": 7306, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25996000", "ebitda": "-7729000", "netIncome": "-27061000", "grossProfit": "65469000", "depreciation": "None", "totalRevenue": "156240000", "costOfRevenue": "90771000", "interestIncome": "4834000", "incomeBeforeTax": "-27681000", "interestExpense": "1685000", "operatingIncome": "-30567000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-620000", "reportedCurrency": "USD", "netInterestIncome": "3149000", "nonInterestIncome": "None", "operatingExpenses": "96036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7620000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18267000", "sellingGeneralAndAdministrative": "65797000", "netIncomeFromContinuingOperations": "-27061000" }, "balance": { "goodwill": "522765999", "inventory": "20320000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1640339000", "longTermDebt": "538923000", "shortTermDebt": "4487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "364764000", "reportedCurrency": "USD", "retainedEarnings": "-274116000", "totalLiabilities": "716929000", "otherCurrentAssets": "26631000", "totalCurrentAssets": "573896000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52916000", "currentNetReceivables": "142115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066443000", "currentAccountsPayable": "18336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608183000", "totalShareholderEquity": "923410000", "capitalLeaseObligations": "69260000", "otherCurrentLiabilities": "52743000", "totalCurrentLiabilities": "76710000", "otherNonCurrentLiabilities": "13033000", "totalNonCurrentLiabilities": "640218999", "cashAndShortTermInvestments": "331914000", "commonStockSharesOutstanding": "25222200", "intangibleAssetsExcludingGoodwill": "364764000", "cashAndCashEquivalentsAtCarryingValue": "331914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3836000", "operatingCashflow": "-25915000", "capitalExpenditures": "5585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "816000", "cashflowFromInvestment": "14525000", "stockBasedCompensation": "7774000", "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": "18267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156240000, "cost_of_revenue": 90771000, "gross_profit": 65469000, "research_and_development": 7620000, "selling_general_admin": 65797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25996000, "depreciation_amortisation": 18267000, "ebitda": -7729000, "interest_expense": 1685000, "interest_income": null, "other_non_operating": null, "pretax_income": -27681000, "tax_provision": -620000, "effective_tax_rate": null, "net_income": -27061000, "net_income_continuing_ops": -27061000, "net_income_to_common": -27061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331914000, "short_term_investments": 52916000, "net_receivables": 142115000, "inventory": 20320000, "other_current_assets": null, "total_current_assets": 573896000, "net_ppe": null, "goodwill": 522765999, "intangible_assets": 364764000, "goodwill_and_intangibles": 887529999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1066443000, "total_assets": 1640339000, "short_term_debt": 4487000, "accounts_payable": 18336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76710000, "long_term_debt": 538923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 640218999, "total_liabilities": 716929000, "total_debt": 543410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274116000, "total_equity": 923410000, "shares_outstanding": 25222200, "operating_cash_flow": -25915000, "stock_based_compensation": 7774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 816000, "free_cash_flow": -20330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25996000", "ebitda": "-7729000", "netIncome": "-27061000", "grossProfit": "65469000", "depreciation": "None", "totalRevenue": "156240000", "costOfRevenue": "90771000", "interestIncome": "4834000", "incomeBeforeTax": "-27681000", "interestExpense": "1685000", "operatingIncome": "-30567000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-620000", "reportedCurrency": "USD", "netInterestIncome": "3149000", "nonInterestIncome": "None", "operatingExpenses": "96036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7620000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18267000", "sellingGeneralAndAdministrative": "65797000", "netIncomeFromContinuingOperations": "-27061000" }, "balance": { "goodwill": "522765999", "inventory": "20320000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1640339000", "longTermDebt": "538923000", "shortTermDebt": "4487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "364764000", "reportedCurrency": "USD", "retainedEarnings": "-274116000", "totalLiabilities": "716929000", "otherCurrentAssets": "26631000", "totalCurrentAssets": "573896000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52916000", "currentNetReceivables": "142115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066443000", "currentAccountsPayable": "18336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "608183000", "totalShareholderEquity": "923410000", "capitalLeaseObligations": "69260000", "otherCurrentLiabilities": "52743000", "totalCurrentLiabilities": "76710000", "otherNonCurrentLiabilities": "13033000", "totalNonCurrentLiabilities": "640218999", "cashAndShortTermInvestments": "331914000", "commonStockSharesOutstanding": "25222200", "intangibleAssetsExcludingGoodwill": "364764000", "cashAndCashEquivalentsAtCarryingValue": "331914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3836000", "operatingCashflow": "-25915000", "capitalExpenditures": "5585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "816000", "cashflowFromInvestment": "14525000", "stockBasedCompensation": "7774000", "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": "18267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 155552000, "cost_of_revenue": 87964000, "gross_profit": 67588000, "ebit": -13605000, "ebitda": 4756000, "pretax_income": -15286000, "tax_provision": -960000, "net_income": -14326000, "net_income_to_common": -14326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342488000, "total_current_assets": 596812000, "total_assets": 1681229000, "short_term_debt": 5610000, "long_term_debt": 538198000, "total_debt": 543808000, "total_liabilities": 739692000, "total_equity": 941537000, "shares_outstanding": 25185800, "goodwill_and_intangibles": 895894000 }, "cash_flow": { "operating_cash_flow": 17784000, "capital_expenditure": 7057000, "free_cash_flow": 24841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129227, "ticker_id": 7306, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13605000", "ebitda": "4756000", "netIncome": "-14326000", "grossProfit": "67588000", "depreciation": "None", "totalRevenue": "155552000", "costOfRevenue": "87964000", "interestIncome": "10071000", "incomeBeforeTax": "-15286000", "interestExpense": "1681000", "operatingIncome": "-18574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-960000", "reportedCurrency": "USD", "netInterestIncome": "3164000", "nonInterestIncome": "None", "operatingExpenses": "86162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18361000", "sellingGeneralAndAdministrative": "59758000", "netIncomeFromContinuingOperations": "-14326000" }, "balance": { "goodwill": "522766000", "inventory": "24156000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1681229000", "longTermDebt": "538198000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "373128000", "reportedCurrency": "USD", "retainedEarnings": "-247055000", "totalLiabilities": "739692000", "otherCurrentAssets": "26189000", "totalCurrentAssets": "596812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "72715000", "currentNetReceivables": "131264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084417000", "currentAccountsPayable": "20334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611679000", "totalShareholderEquity": "941537000", "capitalLeaseObligations": "73481000", "otherCurrentLiabilities": "68230000", "totalCurrentLiabilities": "96304000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "643388000", "cashAndShortTermInvestments": "342488000", "commonStockSharesOutstanding": "25185800", "intangibleAssetsExcludingGoodwill": "373128000", "cashAndCashEquivalentsAtCarryingValue": "342488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000", "operatingCashflow": "17784000", "capitalExpenditures": "7057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1270000", "cashflowFromInvestment": "17195000", "stockBasedCompensation": "6990000", "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": "18361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155552000, "cost_of_revenue": 87964000, "gross_profit": 67588000, "research_and_development": 7127000, "selling_general_admin": 59758000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13605000, "depreciation_amortisation": 18361000, "ebitda": 4756000, "interest_expense": 1681000, "interest_income": null, "other_non_operating": null, "pretax_income": -15286000, "tax_provision": -960000, "effective_tax_rate": null, "net_income": -14326000, "net_income_continuing_ops": -14326000, "net_income_to_common": -14326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342488000, "short_term_investments": 72715000, "net_receivables": 131264000, "inventory": 24156000, "other_current_assets": null, "total_current_assets": 596812000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 373128000, "goodwill_and_intangibles": 895894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1084417000, "total_assets": 1681229000, "short_term_debt": 5610000, "accounts_payable": 20334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96304000, "long_term_debt": 538198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643388000, "total_liabilities": 739692000, "total_debt": 543808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247055000, "total_equity": 941537000, "shares_outstanding": 25185800, "operating_cash_flow": 17784000, "stock_based_compensation": 6990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1270000, "free_cash_flow": 24841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13605000", "ebitda": "4756000", "netIncome": "-14326000", "grossProfit": "67588000", "depreciation": "None", "totalRevenue": "155552000", "costOfRevenue": "87964000", "interestIncome": "10071000", "incomeBeforeTax": "-15286000", "interestExpense": "1681000", "operatingIncome": "-18574000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-960000", "reportedCurrency": "USD", "netInterestIncome": "3164000", "nonInterestIncome": "None", "operatingExpenses": "86162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7127000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18361000", "sellingGeneralAndAdministrative": "59758000", "netIncomeFromContinuingOperations": "-14326000" }, "balance": { "goodwill": "522766000", "inventory": "24156000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1681229000", "longTermDebt": "538198000", "shortTermDebt": "5610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "373128000", "reportedCurrency": "USD", "retainedEarnings": "-247055000", "totalLiabilities": "739692000", "otherCurrentAssets": "26189000", "totalCurrentAssets": "596812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "72715000", "currentNetReceivables": "131264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1084417000", "currentAccountsPayable": "20334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611679000", "totalShareholderEquity": "941537000", "capitalLeaseObligations": "73481000", "otherCurrentLiabilities": "68230000", "totalCurrentLiabilities": "96304000", "otherNonCurrentLiabilities": "13034000", "totalNonCurrentLiabilities": "643388000", "cashAndShortTermInvestments": "342488000", "commonStockSharesOutstanding": "25185800", "intangibleAssetsExcludingGoodwill": "373128000", "cashAndCashEquivalentsAtCarryingValue": "342488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-202000", "operatingCashflow": "17784000", "capitalExpenditures": "7057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1270000", "cashflowFromInvestment": "17195000", "stockBasedCompensation": "6990000", "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": "18361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 151954000, "cost_of_revenue": 89643000, "gross_profit": 62311000, "ebit": -19766000, "ebitda": -1633000, "pretax_income": -21451000, "tax_provision": -2935000, "net_income": -18516000, "net_income_to_common": -18516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 306239000, "total_current_assets": 586950000, "total_assets": 1678241000, "short_term_debt": 6221000, "long_term_debt": 537475000, "total_debt": 543696000, "total_liabilities": 730813000, "total_equity": 947428000, "shares_outstanding": 25137400, "goodwill_and_intangibles": 904676000 }, "cash_flow": { "operating_cash_flow": -5497000, "capital_expenditure": 4274000, "free_cash_flow": -1223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129229, "ticker_id": 7306, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19766000", "ebitda": "-1633000", "netIncome": "-18516000", "grossProfit": "62311000", "depreciation": "None", "totalRevenue": "151954000", "costOfRevenue": "89643000", "interestIncome": "2840000", "incomeBeforeTax": "-21451000", "interestExpense": "1685000", "operatingIncome": "-24195000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2935000", "reportedCurrency": "USD", "netInterestIncome": "2840000", "nonInterestIncome": "None", "operatingExpenses": "86506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18133000", "sellingGeneralAndAdministrative": "61486000", "netIncomeFromContinuingOperations": "-18516000" }, "balance": { "goodwill": "522766000", "inventory": "24053000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1678241000", "longTermDebt": "537475000", "shortTermDebt": "6221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "381910000", "reportedCurrency": "USD", "retainedEarnings": "-232729000", "totalLiabilities": "730813000", "otherCurrentAssets": "27993000", "totalCurrentAssets": "586950000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96025000", "currentNetReceivables": "132640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091291000", "currentAccountsPayable": "16819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605699000", "totalShareholderEquity": "947428000", "capitalLeaseObligations": "68224000", "otherCurrentLiabilities": "66269000", "totalCurrentLiabilities": "92926000", "otherNonCurrentLiabilities": "13035000", "totalNonCurrentLiabilities": "637887000", "cashAndShortTermInvestments": "306239000", "commonStockSharesOutstanding": "25137400", "intangibleAssetsExcludingGoodwill": "381910000", "cashAndCashEquivalentsAtCarryingValue": "306239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "636000", "operatingCashflow": "-5497000", "capitalExpenditures": "4274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1841000", "cashflowFromInvestment": "20821000", "stockBasedCompensation": "7180000", "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": "18133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151954000, "cost_of_revenue": 89643000, "gross_profit": 62311000, "research_and_development": 5285000, "selling_general_admin": 61486000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19766000, "depreciation_amortisation": 18133000, "ebitda": -1633000, "interest_expense": 1685000, "interest_income": null, "other_non_operating": null, "pretax_income": -21451000, "tax_provision": -2935000, "effective_tax_rate": null, "net_income": -18516000, "net_income_continuing_ops": -18516000, "net_income_to_common": -18516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 306239000, "short_term_investments": 96025000, "net_receivables": 132640000, "inventory": 24053000, "other_current_assets": null, "total_current_assets": 586950000, "net_ppe": null, "goodwill": 522766000, "intangible_assets": 381910000, "goodwill_and_intangibles": 904676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1091291000, "total_assets": 1678241000, "short_term_debt": 6221000, "accounts_payable": 16819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92926000, "long_term_debt": 537475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637887000, "total_liabilities": 730813000, "total_debt": 543696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -232729000, "total_equity": 947428000, "shares_outstanding": 25137400, "operating_cash_flow": -5497000, "stock_based_compensation": 7180000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1841000, "free_cash_flow": -1223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19766000", "ebitda": "-1633000", "netIncome": "-18516000", "grossProfit": "62311000", "depreciation": "None", "totalRevenue": "151954000", "costOfRevenue": "89643000", "interestIncome": "2840000", "incomeBeforeTax": "-21451000", "interestExpense": "1685000", "operatingIncome": "-24195000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2935000", "reportedCurrency": "USD", "netInterestIncome": "2840000", "nonInterestIncome": "None", "operatingExpenses": "86506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5285000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18133000", "sellingGeneralAndAdministrative": "61486000", "netIncomeFromContinuingOperations": "-18516000" }, "balance": { "goodwill": "522766000", "inventory": "24053000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1678241000", "longTermDebt": "537475000", "shortTermDebt": "6221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "381910000", "reportedCurrency": "USD", "retainedEarnings": "-232729000", "totalLiabilities": "730813000", "otherCurrentAssets": "27993000", "totalCurrentAssets": "586950000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96025000", "currentNetReceivables": "132640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091291000", "currentAccountsPayable": "16819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605699000", "totalShareholderEquity": "947428000", "capitalLeaseObligations": "68224000", "otherCurrentLiabilities": "66269000", "totalCurrentLiabilities": "92926000", "otherNonCurrentLiabilities": "13035000", "totalNonCurrentLiabilities": "637887000", "cashAndShortTermInvestments": "306239000", "commonStockSharesOutstanding": "25137400", "intangibleAssetsExcludingGoodwill": "381910000", "cashAndCashEquivalentsAtCarryingValue": "306239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "636000", "operatingCashflow": "-5497000", "capitalExpenditures": "4274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1841000", "cashflowFromInvestment": "20821000", "stockBasedCompensation": "7180000", "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": "18133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "income_statement": { "revenue": 146917000, "cost_of_revenue": 87026000, "gross_profit": 59891000, "ebit": -24856000, "ebitda": -6598000, "pretax_income": -26640000, "tax_provision": -2309000, "net_income": -24331000, "net_income_to_common": -24331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289074000, "total_current_assets": 584720000, "total_assets": 1695108000, "short_term_debt": 7365000, "long_term_debt": 536755000, "total_debt": 544120000, "total_liabilities": 738916000, "total_equity": 956192000, "shares_outstanding": 25071200, "goodwill_and_intangibles": 913458999 }, "cash_flow": { "operating_cash_flow": -1548000, "capital_expenditure": 7494000, "free_cash_flow": 5946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 129230, "ticker_id": 7306, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:17:18.063525+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24856000", "ebitda": "-6598000", "netIncome": "-24331000", "grossProfit": "59891000", "depreciation": "None", "totalRevenue": "146917000", "costOfRevenue": "87026000", "interestIncome": "4308000", "incomeBeforeTax": "-26640000", "interestExpense": "1784000", "operatingIncome": "-29894000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2309000", "reportedCurrency": "USD", "netInterestIncome": "2524000", "nonInterestIncome": "None", "operatingExpenses": "89785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7502000", "otherNonOperatingIncome": "730000", "costofGoodsAndServicesSold": "87026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18258000", "sellingGeneralAndAdministrative": "60308000", "netIncomeFromContinuingOperations": "-24331000" }, "balance": { "goodwill": "522765999", "inventory": "24945000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1695108000", "longTermDebt": "536755000", "shortTermDebt": "7365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390693000", "reportedCurrency": "USD", "retainedEarnings": "-214213000", "totalLiabilities": "738916000", "otherCurrentAssets": "22693999", "totalCurrentAssets": "584720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "120272000", "currentNetReceivables": "127735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110388000", "currentAccountsPayable": "17913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100110000", "shortLongTermDebtTotal": "609588000", "totalShareholderEquity": "956192000", "capitalLeaseObligations": "72833000", "otherCurrentLiabilities": "63858000", "totalCurrentLiabilities": "94848000", "otherNonCurrentLiabilities": "78502000", "totalNonCurrentLiabilities": "644068000", "cashAndShortTermInvestments": "289074000", "commonStockSharesOutstanding": "25071200", "intangibleAssetsExcludingGoodwill": "390693000", "cashAndCashEquivalentsAtCarryingValue": "289074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-688000", "operatingCashflow": "-1548000", "capitalExpenditures": "7494000", "changeInReceivables": "-6583000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000", "cashflowFromInvestment": "14949000", "stockBasedCompensation": "5705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146917000, "cost_of_revenue": 87026000, "gross_profit": 59891000, "research_and_development": 7502000, "selling_general_admin": 60308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24856000, "depreciation_amortisation": 18258000, "ebitda": -6598000, "interest_expense": 1784000, "interest_income": null, "other_non_operating": null, "pretax_income": -26640000, "tax_provision": -2309000, "effective_tax_rate": null, "net_income": -24331000, "net_income_continuing_ops": -24331000, "net_income_to_common": -24331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289074000, "short_term_investments": 120272000, "net_receivables": 127735000, "inventory": 24945000, "other_current_assets": null, "total_current_assets": 584720000, "net_ppe": null, "goodwill": 522765999, "intangible_assets": 390693000, "goodwill_and_intangibles": 913458999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1110388000, "total_assets": 1695108000, "short_term_debt": 7365000, "accounts_payable": 17913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94848000, "long_term_debt": 536755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 644068000, "total_liabilities": 738916000, "total_debt": 544120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214213000, "total_equity": 956192000, "shares_outstanding": 25071200, "operating_cash_flow": -1548000, "stock_based_compensation": 5705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64000, "free_cash_flow": 5946000, "net_change_in_cash": 13465000 }, "raw_data": { "income": { "ebit": "-24856000", "ebitda": "-6598000", "netIncome": "-24331000", "grossProfit": "59891000", "depreciation": "None", "totalRevenue": "146917000", "costOfRevenue": "87026000", "interestIncome": "4308000", "incomeBeforeTax": "-26640000", "interestExpense": "1784000", "operatingIncome": "-29894000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2309000", "reportedCurrency": "USD", "netInterestIncome": "2524000", "nonInterestIncome": "None", "operatingExpenses": "89785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7502000", "otherNonOperatingIncome": "730000", "costofGoodsAndServicesSold": "87026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18258000", "sellingGeneralAndAdministrative": "60308000", "netIncomeFromContinuingOperations": "-24331000" }, "balance": { "goodwill": "522765999", "inventory": "24945000", "commonStock": "127000", "currentDebt": "None", "investments": "None", "totalAssets": "1695108000", "longTermDebt": "536755000", "shortTermDebt": "7365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "390693000", "reportedCurrency": "USD", "retainedEarnings": "-214213000", "totalLiabilities": "738916000", "otherCurrentAssets": "22693999", "totalCurrentAssets": "584720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "120272000", "currentNetReceivables": "127735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1110388000", "currentAccountsPayable": "17913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100110000", "shortLongTermDebtTotal": "609588000", "totalShareholderEquity": "956192000", "capitalLeaseObligations": "72833000", "otherCurrentLiabilities": "63858000", "totalCurrentLiabilities": "94848000", "otherNonCurrentLiabilities": "78502000", "totalNonCurrentLiabilities": "644068000", "cashAndShortTermInvestments": "289074000", "commonStockSharesOutstanding": "25071200", "intangibleAssetsExcludingGoodwill": "390693000", "cashAndCashEquivalentsAtCarryingValue": "289074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-688000", "operatingCashflow": "-1548000", "capitalExpenditures": "7494000", "changeInReceivables": "-6583000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64000", "cashflowFromInvestment": "14949000", "stockBasedCompensation": "5705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18258000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }