{ "ticker": { "uuid": "ca6c5ae4-8580-4866-86da-d413642c9824", "symbol": "RDW", "name": "Redwire Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/ca6c5ae4-8580-4866-86da-d413642c9824/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca6c5ae4-8580-4866-86da-d413642c9824/" }, "ticker_metadata": { "id": 3334, "uuid": "ca6c5ae4-8580-4866-86da-d413642c9824", "symbol": "RDW", "name": "Redwire Corp", "asset_type": "equity", "market_cap": 5151995000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Redwire Corp (RDW) is a prominent leader in the aerospace industry, dedicated to advancing space infrastructure through its innovative technologies and services. The company specializes in critical solutions for next-generation space missions, including satellite components, in-space robotics, and spacecraft operations, effectively positioning itself to meet the surging demand for both commercial space applications and government contracts. Redwire's commitment to quality and cutting-edge technology, coupled with an experienced leadership team and a diverse portfolio, enhances its competitive edge in the rapidly evolving aerospace sector. As the space industry continues to grow, Redwire is strategically positioned to capitalize on emerging opportunities in this dynamic field.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ca6c5ae4-8580-4866-86da-d413642c9824", "symbol": "RDW", "name": "Redwire Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/ca6c5ae4-8580-4866-86da-d413642c9824/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca6c5ae4-8580-4866-86da-d413642c9824/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.23, "quality": 0.04, "momentum": 0.18, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 18.45, "market_cap": 3573253492.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.276, "piotroski_f_score": 4, "momentum_12_1": -0.4, "volatility_252d": 1.0972 }, "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": "2026-06-07T06:54:23.057277+00:00", "batch_id": "" }, "size": { "price_close": 18.45, "market_cap": 3573253492.2, "market_cap_usd": 3573253492.2, "enterprise_value": 3524462492.2, "shares_outstanding": 193672276, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.2857, "ptbv_ratio": 4.6966, "ps_ratio": 9.6325, "pcf_ratio": null, "pfcf_ratio": -29.1649, "ev_ebitda": null, "ev_ebit": -14.0678, "ev_sales": 9.501, "ev_fcf": -28.7667, "earnings_yield": null, "fcf_yield": -0.0348, "price_to_sales": 9.6325, "price_to_book": 3.2857, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1053 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0918, "operating_margin": -0.6754, "net_margin": -0.809, "ebitda_margin": -0.5653, "fcf_margin": -0.3303, "roe": -0.276, "roa": -0.1986, "roic": -0.1809, "roc_greenblatt": null, "asset_turnover": 0.2455, "cash_conversion": 0.4083, "accruals_ratio": -0.106, "sbc_to_revenue": 0.285, "piotroski_f_score": 4, "altman_z_score": 4.2219, "earnings_stability_5y": 0.6854, "revenue_stability_5y": 0.6691, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0225, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3895, "net_debt_to_ebitda": 0.2327, "debt_to_assets": 0.0638, "interest_coverage": -6.4944, "current_ratio": 1.7515, "quick_ratio": 1.3728, "net_debt": -48791000, "local_beta": -0.001, "volatility_252d": 1.0972, "volatility_60d": 2.4602, "max_drawdown_12m": -0.7269, "risk_adjusted_momentum": -0.3646 }, "growth": { "revenue_growth_1y": 0.3358, "revenue_growth_3y_cagr": 0.2783, "revenue_growth_5y_cagr": 0.4232, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.3358, "earnings_growth": null }, "momentum": { "price_return_1m": 0.6667, "price_return_3m": 1.1579, "price_return_6m": 1.8873, "price_return_9m": 1.2175, "price_return_12m": 0, "price_return_12m_ex1m": -0.4, "momentum_6m": 1.8873, "momentum_12m": 0, "momentum_12_1": -0.4, "distance_from_52w_high": -0.2491, "distance_from_52w_low": 2.4811, "relative_strength": -0.1 }, "raw_ttm": { "revenue_ttm": 370958000, "gross_profit_ttm": 34052000, "ebit_ttm": -250534000, "ebitda_ttm": -209691000, "net_income_ttm": -300106000, "eps_diluted_ttm": -1.5496, "operating_cash_flow_ttm": -139916000, "capital_expenditure_ttm": 17397000, "fcf_ttm": -122519000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38577000, "cash_and_equivalents": 145211000, "total_current_assets": 320711000, "total_current_liabilities": 183104000, "net_ppe": null, "total_assets": 1511128000, "total_debt": 96420000, "total_equity": 1087522000, "net_working_capital": 5447000, "book_value_per_share": 5.6153, "retained_earnings": -698264000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 760820000, "tangible_book_per_share": 3.9284 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 90, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 93, "rank_fcf_margin": 92, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 62 }, "composites": { "value_composite": 77, "quality_composite": 96, "momentum_composite": 82, "growth_composite": 17, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.0959, "os_score": 0.03, "value_percentile": 0.23, "quality_percentile": 0.04, "momentum_percentile": 0.18, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 86, "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": 4833, "ticker_id": 3334, "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": "2026-06-07T06:54:23.057277+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.45, "market_cap": 3573253492.2, "market_cap_usd": 3573253492.2, "enterprise_value": 3524462492.2, "shares_outstanding": 193672276, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.28568387, "ptbv_ratio": 4.69658197, "ps_ratio": 9.6325015, "pcf_ratio": null, "pfcf_ratio": -29.16489273, "ev_ebitda": null, "ev_ebit": -14.06780115, "ev_sales": 9.50097448, "ev_fcf": -28.76666062, "earnings_yield": null, "fcf_yield": -0.03476246, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09179476, "operating_margin": -0.67537026, "net_margin": -0.80900264, "ebitda_margin": -0.56526884, "fcf_margin": -0.33027728, "roe": -0.27595396, "roa": -0.19859734, "roic": -0.18089428, "roc_greenblatt": null, "asset_turnover": 0.24548417, "cash_conversion": 0.40825242, "accruals_ratio": -0.1060069, "sbc_to_revenue": 0.28500531, "debt_to_equity": 0.38951488, "net_debt_to_ebitda": 0.23268047, "debt_to_assets": 0.06380664, "interest_coverage": -6.49438785, "current_ratio": 1.75152372, "quick_ratio": 1.37277722, "net_debt": -48791000, "revenue_growth_1y": 0.33580359, "revenue_growth_3y_cagr": 0.27833187, "revenue_growth_5y_cagr": 0.42321612, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 4.22192322, "earnings_stability_5y": 0.685351, "revenue_stability_5y": 0.669059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.66666667, "price_return_3m": 1.15789474, "price_return_6m": 1.88732394, "price_return_9m": 1.21754808, "price_return_12m": 0, "price_return_12m_ex1m": -0.4, "distance_from_52w_high": -0.24908425, "distance_from_52w_low": 2.48113208, "relative_strength": -0.09996358, "local_beta": -0.001, "volatility_252d": 1.097175, "volatility_60d": 2.460177, "max_drawdown_12m": -0.72694487, "revenue_ttm": 370958000, "gross_profit_ttm": 34052000, "ebit_ttm": -250534000, "ebitda_ttm": -209691000, "net_income_ttm": -300106000, "eps_diluted_ttm": -1.54955581, "operating_cash_flow_ttm": -139916000, "capital_expenditure_ttm": 17397000, "fcf_ttm": -122519000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38577000, "cash_and_equivalents": 145211000, "total_current_assets": 320711000, "total_current_liabilities": 183104000, "net_ppe": null, "total_assets": 1511128000, "total_debt": 96420000, "total_equity": 1087522000, "net_working_capital": 5447000, "book_value_per_share": 5.61526937, "retained_earnings": -698264000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 760820000, "tangible_book_per_share": 3.9283888, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 90, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 93, "rank_fcf_margin": 92, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 62, "value_composite": 77, "quality_composite": 96, "momentum_composite": 82, "growth_composite": 17, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 86, "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": 18.45, "os": 0.03, "value": 0.23, "quality": 0.04, "momentum": 0.18, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.276, "momentum_12_1": -0.4, "complete_fields": { "id": 4833, "ticker_id": 3334, "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": "2026-06-07T06:54:23.057277+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.45, "market_cap": 3573253492.2, "market_cap_usd": 3573253492.2, "enterprise_value": 3524462492.2, "shares_outstanding": 193672276, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.28568387, "ptbv_ratio": 4.69658197, "ps_ratio": 9.6325015, "pcf_ratio": null, "pfcf_ratio": -29.16489273, "ev_ebitda": null, "ev_ebit": -14.06780115, "ev_sales": 9.50097448, "ev_fcf": -28.76666062, "earnings_yield": null, "fcf_yield": -0.03476246, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.09179476, "operating_margin": -0.67537026, "net_margin": -0.80900264, "ebitda_margin": -0.56526884, "fcf_margin": -0.33027728, "roe": -0.27595396, "roa": -0.19859734, "roic": -0.18089428, "roc_greenblatt": null, "asset_turnover": 0.24548417, "cash_conversion": 0.40825242, "accruals_ratio": -0.1060069, "sbc_to_revenue": 0.28500531, "debt_to_equity": 0.38951488, "net_debt_to_ebitda": 0.23268047, "debt_to_assets": 0.06380664, "interest_coverage": -6.49438785, "current_ratio": 1.75152372, "quick_ratio": 1.37277722, "net_debt": -48791000, "revenue_growth_1y": 0.33580359, "revenue_growth_3y_cagr": 0.27833187, "revenue_growth_5y_cagr": 0.42321612, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 4.22192322, "earnings_stability_5y": 0.685351, "revenue_stability_5y": 0.669059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.66666667, "price_return_3m": 1.15789474, "price_return_6m": 1.88732394, "price_return_9m": 1.21754808, "price_return_12m": 0, "price_return_12m_ex1m": -0.4, "distance_from_52w_high": -0.24908425, "distance_from_52w_low": 2.48113208, "relative_strength": -0.09996358, "local_beta": -0.001, "volatility_252d": 1.097175, "volatility_60d": 2.460177, "max_drawdown_12m": -0.72694487, "revenue_ttm": 370958000, "gross_profit_ttm": 34052000, "ebit_ttm": -250534000, "ebitda_ttm": -209691000, "net_income_ttm": -300106000, "eps_diluted_ttm": -1.54955581, "operating_cash_flow_ttm": -139916000, "capital_expenditure_ttm": 17397000, "fcf_ttm": -122519000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38577000, "cash_and_equivalents": 145211000, "total_current_assets": 320711000, "total_current_liabilities": 183104000, "net_ppe": null, "total_assets": 1511128000, "total_debt": 96420000, "total_equity": 1087522000, "net_working_capital": 5447000, "book_value_per_share": 5.61526937, "retained_earnings": -698264000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 760820000, "tangible_book_per_share": 3.9283888, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 67, "rank_ptbv": 67, "rank_ps": 90, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 90, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 87, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 93, "rank_fcf_margin": 92, "rank_piotroski": 82, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 62, "value_composite": 77, "quality_composite": 96, "momentum_composite": 82, "growth_composite": 17, "yield_composite": 93, "svqf_composite": 32, "vc1_composite": 79, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 335381000, "cost_of_revenue": 318096000, "gross_profit": 17285000, "ebit": -211862000, "ebitda": -179223000, "pretax_income": -251566000, "tax_provision": -25014000, "net_income": -226552000, "net_income_to_common": -226552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95183000, "total_current_assets": 252812000, "total_assets": 1449137000, "short_term_debt": 12016000, "long_term_debt": 80036000, "total_debt": 92052000, "total_liabilities": 389121000, "total_equity": 1060016000, "shares_outstanding": 119544268, "goodwill_and_intangibles": 1115267000 }, "cash_flow": { "operating_cash_flow": -177331000, "capital_expenditure": 13479000, "free_cash_flow": -163852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320916, "ticker_id": 3334, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211862000", "ebitda": "-179223000", "netIncome": "-226552000", "grossProfit": "17285000", "depreciation": "None", "totalRevenue": "335381000", "costOfRevenue": "318096000", "interestIncome": "39704000", "incomeBeforeTax": "-251566000", "interestExpense": "39704000", "operatingIncome": "-229677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25014000", "reportedCurrency": "USD", "netInterestIncome": "-39704000", "nonInterestIncome": "None", "operatingExpenses": "246962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19761000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32639000", "sellingGeneralAndAdministrative": "171280000", "netIncomeFromContinuingOperations": "-226552000" }, "balance": { "goodwill": "779114000", "inventory": "55847000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "1449137000", "longTermDebt": "80036000", "shortTermDebt": "12016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "336153000", "reportedCurrency": "USD", "retainedEarnings": "-621762000", "totalLiabilities": "389121000", "otherCurrentAssets": "20512000", "totalCurrentAssets": "252812000", "currentLongTermDebt": "7333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196324999", "currentAccountsPayable": "32295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80940000", "shortLongTermDebtTotal": "231304000", "totalShareholderEquity": "1060016000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "51184000", "totalCurrentLiabilities": "155614000", "otherNonCurrentLiabilities": "2119000", "totalNonCurrentLiabilities": "233506999", "cashAndShortTermInvestments": "95183000", "commonStockSharesOutstanding": "119544268", "intangibleAssetsExcludingGoodwill": "336153000", "cashAndCashEquivalentsAtCarryingValue": "95183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6652000", "operatingCashflow": "-177331000", "capitalExpenditures": "13479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397496000", "cashflowFromInvestment": "-175071000", "stockBasedCompensation": "58990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335381000, "cost_of_revenue": 318096000, "gross_profit": 17285000, "research_and_development": 19761000, "selling_general_admin": 171280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211862000, "depreciation_amortisation": 32639000, "ebitda": -179223000, "interest_expense": 39704000, "interest_income": null, "other_non_operating": null, "pretax_income": -251566000, "tax_provision": -25014000, "effective_tax_rate": null, "net_income": -226552000, "net_income_continuing_ops": -226552000, "net_income_to_common": -226552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95183000, "short_term_investments": null, "net_receivables": 81270000, "inventory": 55847000, "other_current_assets": null, "total_current_assets": 252812000, "net_ppe": null, "goodwill": 779114000, "intangible_assets": 336153000, "goodwill_and_intangibles": 1115267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196324999, "total_assets": 1449137000, "short_term_debt": 12016000, "accounts_payable": 32295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155614000, "long_term_debt": 80036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233506999, "total_liabilities": 389121000, "total_debt": 92052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621762000, "total_equity": 1060016000, "shares_outstanding": 119544268, "operating_cash_flow": -177331000, "stock_based_compensation": 58990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397496000, "free_cash_flow": -163852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-211862000", "ebitda": "-179223000", "netIncome": "-226552000", "grossProfit": "17285000", "depreciation": "None", "totalRevenue": "335381000", "costOfRevenue": "318096000", "interestIncome": "39704000", "incomeBeforeTax": "-251566000", "interestExpense": "39704000", "operatingIncome": "-229677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-25014000", "reportedCurrency": "USD", "netInterestIncome": "-39704000", "nonInterestIncome": "None", "operatingExpenses": "246962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19761000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "318096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32639000", "sellingGeneralAndAdministrative": "171280000", "netIncomeFromContinuingOperations": "-226552000" }, "balance": { "goodwill": "779114000", "inventory": "55847000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "1449137000", "longTermDebt": "80036000", "shortTermDebt": "12016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "336153000", "reportedCurrency": "USD", "retainedEarnings": "-621762000", "totalLiabilities": "389121000", "otherCurrentAssets": "20512000", "totalCurrentAssets": "252812000", "currentLongTermDebt": "7333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196324999", "currentAccountsPayable": "32295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80940000", "shortLongTermDebtTotal": "231304000", "totalShareholderEquity": "1060016000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "51184000", "totalCurrentLiabilities": "155614000", "otherNonCurrentLiabilities": "2119000", "totalNonCurrentLiabilities": "233506999", "cashAndShortTermInvestments": "95183000", "commonStockSharesOutstanding": "119544268", "intangibleAssetsExcludingGoodwill": "336153000", "cashAndCashEquivalentsAtCarryingValue": "95183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6652000", "operatingCashflow": "-177331000", "capitalExpenditures": "13479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397496000", "cashflowFromInvestment": "-175071000", "stockBasedCompensation": "58990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 304101000, "cost_of_revenue": 259646000, "gross_profit": 44455000, "ebit": -33095000, "ebitda": -21403000, "pretax_income": -116331000, "tax_provision": -2020000, "net_income": -114315000, "net_income_to_common": -114315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49071000, "total_current_assets": 125925000, "total_assets": 292617000, "short_term_debt": 6093000, "long_term_debt": 124464000, "total_debt": 130557000, "total_liabilities": 344526000, "total_equity": -51909000, "shares_outstanding": 66146000, "goodwill_and_intangibles": 132949000 }, "cash_flow": { "operating_cash_flow": -17348000, "capital_expenditure": 6399000, "free_cash_flow": -10949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320921, "ticker_id": 3334, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33095000", "ebitda": "-21403000", "netIncome": "-114315000", "grossProfit": "44455000", "depreciation": "None", "totalRevenue": "304101000", "costOfRevenue": "259646000", "interestIncome": "13483000", "incomeBeforeTax": "-116331000", "interestExpense": "13483000", "operatingIncome": "-42200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2020000", "reportedCurrency": "USD", "netInterestIncome": "-13483000", "nonInterestIncome": "None", "operatingExpenses": "86655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6128000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11692000", "sellingGeneralAndAdministrative": "69446000", "netIncomeFromContinuingOperations": "-114311000" }, "balance": { "goodwill": "71161000", "inventory": "2239000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "292617000", "longTermDebt": "124464000", "shortTermDebt": "6093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61788000", "reportedCurrency": "USD", "retainedEarnings": "-348106000", "totalLiabilities": "344526000", "otherCurrentAssets": "9000000", "totalCurrentAssets": "125925000", "currentLongTermDebt": "1266000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166692000", "currentAccountsPayable": "32127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33114000", "shortLongTermDebtTotal": "144981000", "totalShareholderEquity": "-51909000", "capitalLeaseObligations": "19251000", "otherCurrentLiabilities": "43922000", "totalCurrentLiabilities": "149343000", "otherNonCurrentLiabilities": "428000", "totalNonCurrentLiabilities": "195183000", "cashAndShortTermInvestments": "49071000", "commonStockSharesOutstanding": "66146000", "intangibleAssetsExcludingGoodwill": "61788000", "cashAndCashEquivalentsAtCarryingValue": "49071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114311000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-734000", "operatingCashflow": "-17348000", "capitalExpenditures": "6399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43716000", "cashflowFromInvestment": "-7199000", "stockBasedCompensation": "11326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304101000, "cost_of_revenue": 259646000, "gross_profit": 44455000, "research_and_development": 6128000, "selling_general_admin": 69446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33095000, "depreciation_amortisation": 11692000, "ebitda": -21403000, "interest_expense": 13483000, "interest_income": null, "other_non_operating": null, "pretax_income": -116331000, "tax_provision": -2020000, "effective_tax_rate": null, "net_income": -114315000, "net_income_continuing_ops": -114311000, "net_income_to_common": -114315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49071000, "short_term_investments": null, "net_receivables": 65615000, "inventory": 2239000, "other_current_assets": null, "total_current_assets": 125925000, "net_ppe": null, "goodwill": 71161000, "intangible_assets": 61788000, "goodwill_and_intangibles": 132949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166692000, "total_assets": 292617000, "short_term_debt": 6093000, "accounts_payable": 32127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149343000, "long_term_debt": 124464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195183000, "total_liabilities": 344526000, "total_debt": 130557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348106000, "total_equity": -51909000, "shares_outstanding": 66146000, "operating_cash_flow": -17348000, "stock_based_compensation": 11326000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7199000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43716000, "free_cash_flow": -10949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33095000", "ebitda": "-21403000", "netIncome": "-114315000", "grossProfit": "44455000", "depreciation": "None", "totalRevenue": "304101000", "costOfRevenue": "259646000", "interestIncome": "13483000", "incomeBeforeTax": "-116331000", "interestExpense": "13483000", "operatingIncome": "-42200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2020000", "reportedCurrency": "USD", "netInterestIncome": "-13483000", "nonInterestIncome": "None", "operatingExpenses": "86655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6128000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11692000", "sellingGeneralAndAdministrative": "69446000", "netIncomeFromContinuingOperations": "-114311000" }, "balance": { "goodwill": "71161000", "inventory": "2239000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "292617000", "longTermDebt": "124464000", "shortTermDebt": "6093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61788000", "reportedCurrency": "USD", "retainedEarnings": "-348106000", "totalLiabilities": "344526000", "otherCurrentAssets": "9000000", "totalCurrentAssets": "125925000", "currentLongTermDebt": "1266000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166692000", "currentAccountsPayable": "32127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33114000", "shortLongTermDebtTotal": "144981000", "totalShareholderEquity": "-51909000", "capitalLeaseObligations": "19251000", "otherCurrentLiabilities": "43922000", "totalCurrentLiabilities": "149343000", "otherNonCurrentLiabilities": "428000", "totalNonCurrentLiabilities": "195183000", "cashAndShortTermInvestments": "49071000", "commonStockSharesOutstanding": "66146000", "intangibleAssetsExcludingGoodwill": "61788000", "cashAndCashEquivalentsAtCarryingValue": "49071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114311000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-734000", "operatingCashflow": "-17348000", "capitalExpenditures": "6399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43716000", "cashflowFromInvestment": "-7199000", "stockBasedCompensation": "11326000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 243800000, "cost_of_revenue": 185831000, "gross_profit": 57969000, "ebit": -15535000, "ebitda": -4811000, "pretax_income": -27750000, "tax_provision": -486000, "net_income": -27263000, "net_income_to_common": -27263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30278000, "total_current_assets": 109313000, "total_assets": 271269000, "short_term_debt": 5554000, "long_term_debt": 86842000, "total_debt": 92396000, "total_liabilities": 218444000, "total_equity": 52597000, "shares_outstanding": 64654152, "goodwill_and_intangibles": 128742000 }, "cash_flow": { "operating_cash_flow": 1231000, "capital_expenditure": 8327000, "free_cash_flow": 9558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320926, "ticker_id": 3334, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15535000", "ebitda": "-4811000", "netIncome": "-27263000", "grossProfit": "57969000", "depreciation": "None", "totalRevenue": "243800000", "costOfRevenue": "185831000", "interestIncome": "10699000", "incomeBeforeTax": "-27750000", "interestExpense": "10699000", "operatingIncome": "-15548000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-486000", "reportedCurrency": "USD", "netInterestIncome": "-10633000", "nonInterestIncome": "None", "operatingExpenses": "73517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4979000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10724000", "sellingGeneralAndAdministrative": "67326000", "netIncomeFromContinuingOperations": "-44924000" }, "balance": { "goodwill": "65757000", "inventory": "1516000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "271269000", "longTermDebt": "86842000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62985000", "reportedCurrency": "USD", "retainedEarnings": "-233791000", "totalLiabilities": "218444000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "109313000", "currentLongTermDebt": "1378000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "70008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161956000", "currentAccountsPayable": "18573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29090000", "shortLongTermDebtTotal": "105835000", "totalShareholderEquity": "52597000", "capitalLeaseObligations": "17615000", "otherCurrentLiabilities": "35264000", "totalCurrentLiabilities": "112036000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "106408000", "cashAndShortTermInvestments": "30278000", "commonStockSharesOutstanding": "64654152", "intangibleAssetsExcludingGoodwill": "62985000", "cashAndCashEquivalentsAtCarryingValue": "30278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "1231000", "capitalExpenditures": "8327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9060000", "cashflowFromInvestment": "-8327000", "stockBasedCompensation": "8658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 243800000, "cost_of_revenue": 185831000, "gross_profit": 57969000, "research_and_development": 4979000, "selling_general_admin": 67326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15535000, "depreciation_amortisation": 10724000, "ebitda": -4811000, "interest_expense": 10699000, "interest_income": null, "other_non_operating": null, "pretax_income": -27750000, "tax_provision": -486000, "effective_tax_rate": null, "net_income": -27263000, "net_income_continuing_ops": -44924000, "net_income_to_common": -27263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30278000, "short_term_investments": null, "net_receivables": 70008000, "inventory": 1516000, "other_current_assets": null, "total_current_assets": 109313000, "net_ppe": null, "goodwill": 65757000, "intangible_assets": 62985000, "goodwill_and_intangibles": 128742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161956000, "total_assets": 271269000, "short_term_debt": 5554000, "accounts_payable": 18573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112036000, "long_term_debt": 86842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106408000, "total_liabilities": 218444000, "total_debt": 92396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233791000, "total_equity": 52597000, "shares_outstanding": 64654152, "operating_cash_flow": 1231000, "stock_based_compensation": 8658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9060000, "free_cash_flow": 9558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15535000", "ebitda": "-4811000", "netIncome": "-27263000", "grossProfit": "57969000", "depreciation": "None", "totalRevenue": "243800000", "costOfRevenue": "185831000", "interestIncome": "10699000", "incomeBeforeTax": "-27750000", "interestExpense": "10699000", "operatingIncome": "-15548000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-486000", "reportedCurrency": "USD", "netInterestIncome": "-10633000", "nonInterestIncome": "None", "operatingExpenses": "73517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4979000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10724000", "sellingGeneralAndAdministrative": "67326000", "netIncomeFromContinuingOperations": "-44924000" }, "balance": { "goodwill": "65757000", "inventory": "1516000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "271269000", "longTermDebt": "86842000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62985000", "reportedCurrency": "USD", "retainedEarnings": "-233791000", "totalLiabilities": "218444000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "109313000", "currentLongTermDebt": "1378000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "70008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161956000", "currentAccountsPayable": "18573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29090000", "shortLongTermDebtTotal": "105835000", "totalShareholderEquity": "52597000", "capitalLeaseObligations": "17615000", "otherCurrentLiabilities": "35264000", "totalCurrentLiabilities": "112036000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "106408000", "cashAndShortTermInvestments": "30278000", "commonStockSharesOutstanding": "64654152", "intangibleAssetsExcludingGoodwill": "62985000", "cashAndCashEquivalentsAtCarryingValue": "30278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27264000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000", "operatingCashflow": "1231000", "capitalExpenditures": "8327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9060000", "cashflowFromInvestment": "-8327000", "stockBasedCompensation": "8658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 160549000, "cost_of_revenue": 131854000, "gross_profit": 28695000, "ebit": -46588000, "ebitda": -35300000, "pretax_income": -138592000, "tax_provision": -7972000, "net_income": -130616999, "net_income_to_common": -130616999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28316000, "total_current_assets": 96167000, "total_assets": 257698000, "short_term_debt": 7091000, "long_term_debt": 74745000, "total_debt": 81836000, "total_liabilities": 187808000, "total_equity": 69664000, "shares_outstanding": 64280631, "goodwill_and_intangibles": 131489000 }, "cash_flow": { "operating_cash_flow": -31657000, "capital_expenditure": 4152000, "free_cash_flow": -27505000, "dividends_paid": 381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320931, "ticker_id": 3334, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46588000", "ebitda": "-35300000", "netIncome": "-130616999", "grossProfit": "28695000", "depreciation": "None", "totalRevenue": "160549000", "costOfRevenue": "131854000", "interestIncome": "8219000", "incomeBeforeTax": "-138592000", "interestExpense": "8219000", "operatingIncome": "-146448000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7972000", "reportedCurrency": "USD", "netInterestIncome": "-8219000", "nonInterestIncome": "None", "operatingExpenses": "175143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11288000", "sellingGeneralAndAdministrative": "69036000", "netIncomeFromContinuingOperations": "-130620000" }, "balance": { "goodwill": "64618000", "inventory": "1469000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "257698000", "longTermDebt": "74745000", "shortTermDebt": "7091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66871000", "reportedCurrency": "USD", "retainedEarnings": "-206528000", "totalLiabilities": "187808000", "otherCurrentAssets": "7927000", "totalCurrentAssets": "96167000", "currentLongTermDebt": "3578000", "longTermInvestments": "3269000", "shortTermInvestments": "None", "currentNetReceivables": "58455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161531000", "currentAccountsPayable": "17584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25864000", "shortLongTermDebtTotal": "95085000", "totalShareholderEquity": "69664000", "capitalLeaseObligations": "16762000", "otherCurrentLiabilities": "40247000", "totalCurrentLiabilities": "94739000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "93069000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "64280631", "intangibleAssetsExcludingGoodwill": "66871000", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130620000", "profitLoss": "None", "dividendPayout": "381000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-978000", "operatingCashflow": "-31657000", "capitalExpenditures": "4152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76560000", "cashflowFromInvestment": "-37382000", "stockBasedCompensation": "10786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160549000, "cost_of_revenue": 131854000, "gross_profit": 28695000, "research_and_development": 4941000, "selling_general_admin": 69036000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46588000, "depreciation_amortisation": 11288000, "ebitda": -35300000, "interest_expense": 8219000, "interest_income": null, "other_non_operating": null, "pretax_income": -138592000, "tax_provision": -7972000, "effective_tax_rate": null, "net_income": -130616999, "net_income_continuing_ops": -130620000, "net_income_to_common": -130616999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28316000, "short_term_investments": null, "net_receivables": 58455000, "inventory": 1469000, "other_current_assets": null, "total_current_assets": 96167000, "net_ppe": null, "goodwill": 64618000, "intangible_assets": 66871000, "goodwill_and_intangibles": 131489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161531000, "total_assets": 257698000, "short_term_debt": 7091000, "accounts_payable": 17584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94739000, "long_term_debt": 74745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93069000, "total_liabilities": 187808000, "total_debt": 81836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -206528000, "total_equity": 69664000, "shares_outstanding": 64280631, "operating_cash_flow": -31657000, "stock_based_compensation": 10786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37382000, "dividends_paid": 381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76560000, "free_cash_flow": -27505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46588000", "ebitda": "-35300000", "netIncome": "-130616999", "grossProfit": "28695000", "depreciation": "None", "totalRevenue": "160549000", "costOfRevenue": "131854000", "interestIncome": "8219000", "incomeBeforeTax": "-138592000", "interestExpense": "8219000", "operatingIncome": "-146448000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-7972000", "reportedCurrency": "USD", "netInterestIncome": "-8219000", "nonInterestIncome": "None", "operatingExpenses": "175143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11288000", "sellingGeneralAndAdministrative": "69036000", "netIncomeFromContinuingOperations": "-130620000" }, "balance": { "goodwill": "64618000", "inventory": "1469000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "257698000", "longTermDebt": "74745000", "shortTermDebt": "7091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66871000", "reportedCurrency": "USD", "retainedEarnings": "-206528000", "totalLiabilities": "187808000", "otherCurrentAssets": "7927000", "totalCurrentAssets": "96167000", "currentLongTermDebt": "3578000", "longTermInvestments": "3269000", "shortTermInvestments": "None", "currentNetReceivables": "58455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161531000", "currentAccountsPayable": "17584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25864000", "shortLongTermDebtTotal": "95085000", "totalShareholderEquity": "69664000", "capitalLeaseObligations": "16762000", "otherCurrentLiabilities": "40247000", "totalCurrentLiabilities": "94739000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "93069000", "cashAndShortTermInvestments": "28316000", "commonStockSharesOutstanding": "64280631", "intangibleAssetsExcludingGoodwill": "66871000", "cashAndCashEquivalentsAtCarryingValue": "28316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-130620000", "profitLoss": "None", "dividendPayout": "381000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-978000", "operatingCashflow": "-31657000", "capitalExpenditures": "4152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76560000", "cashflowFromInvestment": "-37382000", "stockBasedCompensation": "10786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 137601000, "cost_of_revenue": 108224000, "gross_profit": 29377000, "ebit": -43576000, "ebitda": -32991999, "pretax_income": -72806000, "tax_provision": -11269000, "net_income": -61537000, "net_income_to_common": -61537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20523000, "total_current_assets": 55216000, "total_assets": 261756000, "short_term_debt": 3684000, "long_term_debt": 74867000, "total_debt": 78551000, "total_liabilities": 154534000, "total_equity": 107222000, "shares_outstanding": 62690869, "goodwill_and_intangibles": 187156000 }, "cash_flow": { "operating_cash_flow": -37358000, "capital_expenditure": 2857000, "free_cash_flow": -34501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320936, "ticker_id": 3334, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43576000", "ebitda": "-32991999", "netIncome": "-61537000", "grossProfit": "29377000", "depreciation": "None", "totalRevenue": "137601000", "costOfRevenue": "108224000", "interestIncome": "6456000", "incomeBeforeTax": "-72806000", "interestExpense": "6456000", "operatingIncome": "-70187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11269000", "reportedCurrency": "USD", "netInterestIncome": "-6456000", "nonInterestIncome": "None", "operatingExpenses": "99564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4516000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10584001", "sellingGeneralAndAdministrative": "67281000", "netIncomeFromContinuingOperations": "-61537000" }, "balance": { "goodwill": "96314000", "inventory": "688000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "261756000", "longTermDebt": "74867000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "90842000", "reportedCurrency": "USD", "retainedEarnings": "-75911000", "totalLiabilities": "154534000", "otherCurrentAssets": "5307000", "totalCurrentAssets": "55216000", "currentLongTermDebt": "3684000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "28698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206540000", "currentAccountsPayable": "13131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19384000", "shortLongTermDebtTotal": "78551000", "totalShareholderEquity": "107222000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18689000", "totalCurrentLiabilities": "51238000", "otherNonCurrentLiabilities": "730000", "totalNonCurrentLiabilities": "103296000", "cashAndShortTermInvestments": "20523000", "commonStockSharesOutstanding": "62690869", "intangibleAssetsExcludingGoodwill": "90842000", "cashAndCashEquivalentsAtCarryingValue": "20523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-195000", "operatingCashflow": "-37358000", "capitalExpenditures": "2857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74210000", "cashflowFromInvestment": "-38541000", "stockBasedCompensation": "27112000", "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": "10584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137601000, "cost_of_revenue": 108224000, "gross_profit": 29377000, "research_and_development": 4516000, "selling_general_admin": 67281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43576000, "depreciation_amortisation": 10584001, "ebitda": -32991999, "interest_expense": 6456000, "interest_income": null, "other_non_operating": null, "pretax_income": -72806000, "tax_provision": -11269000, "effective_tax_rate": null, "net_income": -61537000, "net_income_continuing_ops": -61537000, "net_income_to_common": -61537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20523000, "short_term_investments": null, "net_receivables": 28698000, "inventory": 688000, "other_current_assets": null, "total_current_assets": 55216000, "net_ppe": null, "goodwill": 96314000, "intangible_assets": 90842000, "goodwill_and_intangibles": 187156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 206540000, "total_assets": 261756000, "short_term_debt": 3684000, "accounts_payable": 13131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51238000, "long_term_debt": 74867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103296000, "total_liabilities": 154534000, "total_debt": 78551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75911000, "total_equity": 107222000, "shares_outstanding": 62690869, "operating_cash_flow": -37358000, "stock_based_compensation": 27112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74210000, "free_cash_flow": -34501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43576000", "ebitda": "-32991999", "netIncome": "-61537000", "grossProfit": "29377000", "depreciation": "None", "totalRevenue": "137601000", "costOfRevenue": "108224000", "interestIncome": "6456000", "incomeBeforeTax": "-72806000", "interestExpense": "6456000", "operatingIncome": "-70187000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-11269000", "reportedCurrency": "USD", "netInterestIncome": "-6456000", "nonInterestIncome": "None", "operatingExpenses": "99564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4516000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10584001", "sellingGeneralAndAdministrative": "67281000", "netIncomeFromContinuingOperations": "-61537000" }, "balance": { "goodwill": "96314000", "inventory": "688000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "261756000", "longTermDebt": "74867000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "90842000", "reportedCurrency": "USD", "retainedEarnings": "-75911000", "totalLiabilities": "154534000", "otherCurrentAssets": "5307000", "totalCurrentAssets": "55216000", "currentLongTermDebt": "3684000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "28698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "206540000", "currentAccountsPayable": "13131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19384000", "shortLongTermDebtTotal": "78551000", "totalShareholderEquity": "107222000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18689000", "totalCurrentLiabilities": "51238000", "otherNonCurrentLiabilities": "730000", "totalNonCurrentLiabilities": "103296000", "cashAndShortTermInvestments": "20523000", "commonStockSharesOutstanding": "62690869", "intangibleAssetsExcludingGoodwill": "90842000", "cashAndCashEquivalentsAtCarryingValue": "20523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61537000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-195000", "operatingCashflow": "-37358000", "capitalExpenditures": "2857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74210000", "cashflowFromInvestment": "-38541000", "stockBasedCompensation": "27112000", "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": "10584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 57436000, "cost_of_revenue": 45299000, "gross_profit": 12137000, "ebit": -39657, "ebitda": -39657, "pretax_income": -39657, "tax_provision": -3991636, "net_income": -39657, "net_income_to_common": -39657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22076000, "total_current_assets": 39306000, "total_assets": 156774000, "short_term_debt": 2901000, "long_term_debt": 76642000, "total_debt": 79543000, "total_liabilities": 117579000, "total_equity": 39195000, "shares_outstanding": 59661273, "goodwill_and_intangibles": 113672000 }, "cash_flow": { "operating_cash_flow": -12488000, "capital_expenditure": 1167000, "free_cash_flow": -11321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320941, "ticker_id": 3334, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39657", "ebitda": "-39657", "netIncome": "-39657", "grossProfit": "12137000", "depreciation": "None", "totalRevenue": "57436000", "costOfRevenue": "45299000", "interestIncome": "10750", "incomeBeforeTax": "-39657", "interestExpense": "1148000", "operatingIncome": "-39657", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3991636", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-39657", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2395000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3166000", "sellingGeneralAndAdministrative": "39660", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "52711000", "inventory": "330000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "156774000", "longTermDebt": "76642000", "shortTermDebt": "2901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60961000", "reportedCurrency": "USD", "retainedEarnings": "-14374000", "totalLiabilities": "117579000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "39306000", "currentLongTermDebt": "2901000", "longTermInvestments": "None", "shortTermInvestments": "166243614", "currentNetReceivables": "15791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117468000", "currentAccountsPayable": "7158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3262000", "shortLongTermDebtTotal": "79543000", "totalShareholderEquity": "39195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7840000", "totalCurrentLiabilities": "33564000", "otherNonCurrentLiabilities": "6000", "totalNonCurrentLiabilities": "84015000", "cashAndShortTermInvestments": "22076000", "commonStockSharesOutstanding": "59661273", "intangibleAssetsExcludingGoodwill": "60961000", "cashAndCashEquivalentsAtCarryingValue": "22076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "-12488000", "capitalExpenditures": "1167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124066000", "cashflowFromInvestment": "-85572000", "stockBasedCompensation": "111273", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168232860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57436000, "cost_of_revenue": 45299000, "gross_profit": 12137000, "research_and_development": 2395000, "selling_general_admin": 39660, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39657, "depreciation_amortisation": 3166000, "ebitda": -39657, "interest_expense": 1148000, "interest_income": null, "other_non_operating": null, "pretax_income": -39657, "tax_provision": -3991636, "effective_tax_rate": null, "net_income": -39657, "net_income_continuing_ops": null, "net_income_to_common": -39657, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22076000, "short_term_investments": 166243614, "net_receivables": 15791000, "inventory": 330000, "other_current_assets": null, "total_current_assets": 39306000, "net_ppe": null, "goodwill": 52711000, "intangible_assets": 60961000, "goodwill_and_intangibles": 113672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 117468000, "total_assets": 156774000, "short_term_debt": 2901000, "accounts_payable": 7158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33564000, "long_term_debt": 76642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84015000, "total_liabilities": 117579000, "total_debt": 79543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14374000, "total_equity": 39195000, "shares_outstanding": 59661273, "operating_cash_flow": -12488000, "stock_based_compensation": 111273, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124066000, "free_cash_flow": -11321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39657", "ebitda": "-39657", "netIncome": "-39657", "grossProfit": "12137000", "depreciation": "None", "totalRevenue": "57436000", "costOfRevenue": "45299000", "interestIncome": "10750", "incomeBeforeTax": "-39657", "interestExpense": "1148000", "operatingIncome": "-39657", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3991636", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-39657", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2395000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3166000", "sellingGeneralAndAdministrative": "39660", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "52711000", "inventory": "330000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "156774000", "longTermDebt": "76642000", "shortTermDebt": "2901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60961000", "reportedCurrency": "USD", "retainedEarnings": "-14374000", "totalLiabilities": "117579000", "otherCurrentAssets": "1109000", "totalCurrentAssets": "39306000", "currentLongTermDebt": "2901000", "longTermInvestments": "None", "shortTermInvestments": "166243614", "currentNetReceivables": "15791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117468000", "currentAccountsPayable": "7158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3262000", "shortLongTermDebtTotal": "79543000", "totalShareholderEquity": "39195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7840000", "totalCurrentLiabilities": "33564000", "otherNonCurrentLiabilities": "6000", "totalNonCurrentLiabilities": "84015000", "cashAndShortTermInvestments": "22076000", "commonStockSharesOutstanding": "59661273", "intangibleAssetsExcludingGoodwill": "60961000", "cashAndCashEquivalentsAtCarryingValue": "22076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000", "operatingCashflow": "-12488000", "capitalExpenditures": "1167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124066000", "cashflowFromInvestment": "-85572000", "stockBasedCompensation": "111273", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168232860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 19013000, "cost_of_revenue": 15019000, "gross_profit": 3994000, "ebit": -3216000, "ebitda": -3150000, "pretax_income": -3347000, "tax_provision": 10000, "net_income": -3357000, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9292000, "total_current_assets": 9750000, "total_assets": 10105000, "short_term_debt": 208000, "long_term_debt": 3096000, "total_debt": 3304000, "total_liabilities": 14286000, "total_equity": -4181000, "shares_outstanding": 59661273, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 5665000, "capital_expenditure": 191000, "free_cash_flow": 5856000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320945, "ticker_id": 3334, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3216000", "ebitda": "-3150000", "netIncome": "-3357000", "grossProfit": "3994000", "depreciation": "None", "totalRevenue": "19013000", "costOfRevenue": "15019000", "interestIncome": "107000", "incomeBeforeTax": "-3347000", "interestExpense": "0", "operatingIncome": "-3216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "890000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000", "sellingGeneralAndAdministrative": "6320000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10105000", "longTermDebt": "3096000", "shortTermDebt": "208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-13198000", "totalLiabilities": "14286000", "otherCurrentAssets": "220000", "totalCurrentAssets": "9750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355000", "currentAccountsPayable": "1647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253000", "shortLongTermDebtTotal": "3304000", "totalShareholderEquity": "-4181000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6754000", "totalCurrentLiabilities": "8609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5677000", "cashAndShortTermInvestments": "9292000", "commonStockSharesOutstanding": "59661273", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "9292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-73091", "operatingCashflow": "5665000", "capitalExpenditures": "191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818000", "cashflowFromInvestment": "-191000", "stockBasedCompensation": "2288000", "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": "66000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19013000, "cost_of_revenue": 15019000, "gross_profit": 3994000, "research_and_development": 890000, "selling_general_admin": 6320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3216000, "depreciation_amortisation": 66000, "ebitda": -3150000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -3347000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": -3357000, "net_income_continuing_ops": null, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9292000, "short_term_investments": null, "net_receivables": 238000, "inventory": 0, "other_current_assets": null, "total_current_assets": 9750000, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355000, "total_assets": 10105000, "short_term_debt": 208000, "accounts_payable": 1647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8609000, "long_term_debt": 3096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5677000, "total_liabilities": 14286000, "total_debt": 3304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13198000, "total_equity": -4181000, "shares_outstanding": 59661273, "operating_cash_flow": 5665000, "stock_based_compensation": 2288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 818000, "free_cash_flow": 5856000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3216000", "ebitda": "-3150000", "netIncome": "-3357000", "grossProfit": "3994000", "depreciation": "None", "totalRevenue": "19013000", "costOfRevenue": "15019000", "interestIncome": "107000", "incomeBeforeTax": "-3347000", "interestExpense": "0", "operatingIncome": "-3216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "890000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000", "sellingGeneralAndAdministrative": "6320000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10105000", "longTermDebt": "3096000", "shortTermDebt": "208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-13198000", "totalLiabilities": "14286000", "otherCurrentAssets": "220000", "totalCurrentAssets": "9750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355000", "currentAccountsPayable": "1647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253000", "shortLongTermDebtTotal": "3304000", "totalShareholderEquity": "-4181000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6754000", "totalCurrentLiabilities": "8609000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5677000", "cashAndShortTermInvestments": "9292000", "commonStockSharesOutstanding": "59661273", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "9292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-73091", "operatingCashflow": "5665000", "capitalExpenditures": "191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "818000", "cashflowFromInvestment": "-191000", "stockBasedCompensation": "2288000", "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": "66000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 96972000, "cost_of_revenue": 71164000, "gross_profit": 25808000, "ebit": -68788000, "ebitda": -57538000, "pretax_income": -75861000, "tax_provision": 641000, "net_income": -76502000, "net_income_to_common": -76502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145211000, "total_current_assets": 320711000, "total_assets": 1511128000, "short_term_debt": 13051000, "long_term_debt": 83369000, "total_debt": 96420000, "total_liabilities": 423606000, "total_equity": 1087522000, "shares_outstanding": 193672276, "goodwill_and_intangibles": 326702000 }, "cash_flow": { "operating_cash_flow": -7666000, "capital_expenditure": 4755000, "free_cash_flow": -2911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320914, "ticker_id": 3334, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-68788000", "ebitda": "-57538000", "netIncome": "-76502000", "grossProfit": "25808000", "depreciation": "None", "totalRevenue": "96972000", "costOfRevenue": "71164000", "interestIncome": "None", "incomeBeforeTax": "-75861000", "interestExpense": "2467000", "operatingIncome": "-68788000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "641000", "reportedCurrency": "USD", "netInterestIncome": "-2467000", "nonInterestIncome": "None", "operatingExpenses": "94596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12582000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11250000", "sellingGeneralAndAdministrative": "82887000", "netIncomeFromContinuingOperations": "-76502000" }, "balance": { "goodwill": "775968000", "inventory": "69350000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1511128000", "longTermDebt": "83369000", "shortTermDebt": "13051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "-449266000", "reportedCurrency": "USD", "retainedEarnings": "-698264000", "totalLiabilities": "423606000", "otherCurrentAssets": "20368000", "totalCurrentAssets": "320711000", "currentLongTermDebt": "8002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1190417000", "currentAccountsPayable": "42375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208922000", "totalShareholderEquity": "1087522000", "capitalLeaseObligations": "40517000", "otherCurrentLiabilities": "47831000", "totalCurrentLiabilities": "183104000", "otherNonCurrentLiabilities": "1669000", "totalNonCurrentLiabilities": "240501999", "cashAndShortTermInvestments": "145211000", "commonStockSharesOutstanding": "193672276", "intangibleAssetsExcludingGoodwill": "-449266000", "cashAndCashEquivalentsAtCarryingValue": "145211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14077000", "operatingCashflow": "-7666000", "capitalExpenditures": "4755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64075000", "cashflowFromInvestment": "-6036000", "stockBasedCompensation": "46735000", "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": "11250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96972000, "cost_of_revenue": 71164000, "gross_profit": 25808000, "research_and_development": 12582000, "selling_general_admin": 82887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68788000, "depreciation_amortisation": 11250000, "ebitda": -57538000, "interest_expense": 2467000, "interest_income": null, "other_non_operating": null, "pretax_income": -75861000, "tax_provision": 641000, "effective_tax_rate": null, "net_income": -76502000, "net_income_continuing_ops": -76502000, "net_income_to_common": -76502000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145211000, "short_term_investments": null, "net_receivables": 85782000, "inventory": 69350000, "other_current_assets": null, "total_current_assets": 320711000, "net_ppe": null, "goodwill": 775968000, "intangible_assets": -449266000, "goodwill_and_intangibles": 326702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1190417000, "total_assets": 1511128000, "short_term_debt": 13051000, "accounts_payable": 42375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183104000, "long_term_debt": 83369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240501999, "total_liabilities": 423606000, "total_debt": 96420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698264000, "total_equity": 1087522000, "shares_outstanding": 193672276, "operating_cash_flow": -7666000, "stock_based_compensation": 46735000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64075000, "free_cash_flow": -2911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-68788000", "ebitda": "-57538000", "netIncome": "-76502000", "grossProfit": "25808000", "depreciation": "None", "totalRevenue": "96972000", "costOfRevenue": "71164000", "interestIncome": "None", "incomeBeforeTax": "-75861000", "interestExpense": "2467000", "operatingIncome": "-68788000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "641000", "reportedCurrency": "USD", "netInterestIncome": "-2467000", "nonInterestIncome": "None", "operatingExpenses": "94596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12582000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11250000", "sellingGeneralAndAdministrative": "82887000", "netIncomeFromContinuingOperations": "-76502000" }, "balance": { "goodwill": "775968000", "inventory": "69350000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "1511128000", "longTermDebt": "83369000", "shortTermDebt": "13051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "-449266000", "reportedCurrency": "USD", "retainedEarnings": "-698264000", "totalLiabilities": "423606000", "otherCurrentAssets": "20368000", "totalCurrentAssets": "320711000", "currentLongTermDebt": "8002000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1190417000", "currentAccountsPayable": "42375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208922000", "totalShareholderEquity": "1087522000", "capitalLeaseObligations": "40517000", "otherCurrentLiabilities": "47831000", "totalCurrentLiabilities": "183104000", "otherNonCurrentLiabilities": "1669000", "totalNonCurrentLiabilities": "240501999", "cashAndShortTermInvestments": "145211000", "commonStockSharesOutstanding": "193672276", "intangibleAssetsExcludingGoodwill": "-449266000", "cashAndCashEquivalentsAtCarryingValue": "145211000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76502000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14077000", "operatingCashflow": "-7666000", "capitalExpenditures": "4755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64075000", "cashflowFromInvestment": "-6036000", "stockBasedCompensation": "46735000", "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": "11250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 108794000, "cost_of_revenue": 98296000, "gross_profit": 10498000, "ebit": -78490000, "ebitda": -66078000, "pretax_income": -84563000, "tax_provision": 910000, "net_income": -85473000, "net_income_to_common": -85473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95183000, "total_current_assets": 252812000, "total_assets": 1449137000, "short_term_debt": 12016000, "long_term_debt": 80036000, "total_debt": 92052000, "total_liabilities": 389121000, "total_equity": 1060016000, "shares_outstanding": 170171735, "goodwill_and_intangibles": 1115267000 }, "cash_flow": { "operating_cash_flow": -24262000, "capital_expenditure": 2191000, "free_cash_flow": -22071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320915, "ticker_id": 3334, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78490000", "ebitda": "-66078000", "netIncome": "-85473000", "grossProfit": "10498000", "depreciation": "None", "totalRevenue": "108794000", "costOfRevenue": "98296000", "interestIncome": "6073000", "incomeBeforeTax": "-84563000", "interestExpense": "6073000", "operatingIncome": "-81617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-6073000", "nonInterestIncome": "None", "operatingExpenses": "92115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9535000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12412000", "sellingGeneralAndAdministrative": "47785000", "netIncomeFromContinuingOperations": "-85473000" }, "balance": { "goodwill": "779114000", "inventory": "55847000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "1449137000", "longTermDebt": "80036000", "shortTermDebt": "12016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "336153000", "reportedCurrency": "USD", "retainedEarnings": "-621762000", "totalLiabilities": "389121000", "otherCurrentAssets": "20512000", "totalCurrentAssets": "252812000", "currentLongTermDebt": "7333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196324999", "currentAccountsPayable": "32295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80940000", "shortLongTermDebtTotal": "231304000", "totalShareholderEquity": "1060016000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "51184000", "totalCurrentLiabilities": "155614000", "otherNonCurrentLiabilities": "2119000", "totalNonCurrentLiabilities": "233506999", "cashAndShortTermInvestments": "95183000", "commonStockSharesOutstanding": "170171735", "intangibleAssetsExcludingGoodwill": "336153000", "cashAndCashEquivalentsAtCarryingValue": "95183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2715000", "operatingCashflow": "-24262000", "capitalExpenditures": "2191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70577000", "cashflowFromInvestment": "-5853000", "stockBasedCompensation": "11399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108794000, "cost_of_revenue": 98296000, "gross_profit": 10498000, "research_and_development": 9535000, "selling_general_admin": 47785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78490000, "depreciation_amortisation": 12412000, "ebitda": -66078000, "interest_expense": 6073000, "interest_income": null, "other_non_operating": null, "pretax_income": -84563000, "tax_provision": 910000, "effective_tax_rate": null, "net_income": -85473000, "net_income_continuing_ops": -85473000, "net_income_to_common": -85473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95183000, "short_term_investments": null, "net_receivables": 81270000, "inventory": 55847000, "other_current_assets": null, "total_current_assets": 252812000, "net_ppe": null, "goodwill": 779114000, "intangible_assets": 336153000, "goodwill_and_intangibles": 1115267000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196324999, "total_assets": 1449137000, "short_term_debt": 12016000, "accounts_payable": 32295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155614000, "long_term_debt": 80036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233506999, "total_liabilities": 389121000, "total_debt": 92052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621762000, "total_equity": 1060016000, "shares_outstanding": 170171735, "operating_cash_flow": -24262000, "stock_based_compensation": 11399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70577000, "free_cash_flow": -22071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78490000", "ebitda": "-66078000", "netIncome": "-85473000", "grossProfit": "10498000", "depreciation": "None", "totalRevenue": "108794000", "costOfRevenue": "98296000", "interestIncome": "6073000", "incomeBeforeTax": "-84563000", "interestExpense": "6073000", "operatingIncome": "-81617000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "910000", "reportedCurrency": "USD", "netInterestIncome": "-6073000", "nonInterestIncome": "None", "operatingExpenses": "92115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9535000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12412000", "sellingGeneralAndAdministrative": "47785000", "netIncomeFromContinuingOperations": "-85473000" }, "balance": { "goodwill": "779114000", "inventory": "55847000", "commonStock": "19000", "currentDebt": "None", "investments": "None", "totalAssets": "1449137000", "longTermDebt": "80036000", "shortTermDebt": "12016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "336153000", "reportedCurrency": "USD", "retainedEarnings": "-621762000", "totalLiabilities": "389121000", "otherCurrentAssets": "20512000", "totalCurrentAssets": "252812000", "currentLongTermDebt": "7333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196324999", "currentAccountsPayable": "32295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80940000", "shortLongTermDebtTotal": "231304000", "totalShareholderEquity": "1060016000", "capitalLeaseObligations": "36430000", "otherCurrentLiabilities": "51184000", "totalCurrentLiabilities": "155614000", "otherNonCurrentLiabilities": "2119000", "totalNonCurrentLiabilities": "233506999", "cashAndShortTermInvestments": "95183000", "commonStockSharesOutstanding": "170171735", "intangibleAssetsExcludingGoodwill": "336153000", "cashAndCashEquivalentsAtCarryingValue": "95183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2715000", "operatingCashflow": "-24262000", "capitalExpenditures": "2191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70577000", "cashflowFromInvestment": "-5853000", "stockBasedCompensation": "11399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 103432000, "cost_of_revenue": 86622000, "gross_profit": 16810000, "ebit": -28008000, "ebitda": -15887000, "pretax_income": -34290000, "tax_provision": 6862000, "net_income": -41152000, "net_income_to_common": -41152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54328000, "total_current_assets": 210640000, "total_assets": 1446246000, "short_term_debt": 13304000, "long_term_debt": 184699000, "total_debt": 198003000, "total_liabilities": 518201000, "total_equity": 928045000, "shares_outstanding": 102482997, "goodwill_and_intangibles": 1153241000 }, "cash_flow": { "operating_cash_flow": -20325000, "capital_expenditure": 7489000, "free_cash_flow": -12836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320917, "ticker_id": 3334, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28008000", "ebitda": "-15887000", "netIncome": "-41152000", "grossProfit": "16810000", "depreciation": "None", "totalRevenue": "103432000", "costOfRevenue": "86622000", "interestIncome": "6282000", "incomeBeforeTax": "-34290000", "interestExpense": "6282000", "operatingIncome": "-41852000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6862000", "reportedCurrency": "USD", "netInterestIncome": "-6282000", "nonInterestIncome": "None", "operatingExpenses": "58662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7693000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12121000", "sellingGeneralAndAdministrative": "50285000", "netIncomeFromContinuingOperations": "-41152000" }, "balance": { "goodwill": "800012000", "inventory": "53491000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1446246000", "longTermDebt": "184699000", "shortTermDebt": "13304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "353229000", "reportedCurrency": "USD", "retainedEarnings": "-536289000", "totalLiabilities": "518201000", "otherCurrentAssets": "19920000", "totalCurrentAssets": "210640000", "currentLongTermDebt": "8445000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235606000", "currentAccountsPayable": "34309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82000000", "shortLongTermDebtTotal": "333715000", "totalShareholderEquity": "928045000", "capitalLeaseObligations": "35702000", "otherCurrentLiabilities": "41957000", "totalCurrentLiabilities": "149579000", "otherNonCurrentLiabilities": "2116000", "totalNonCurrentLiabilities": "368622000", "cashAndShortTermInvestments": "54328000", "commonStockSharesOutstanding": "102482997", "intangibleAssetsExcludingGoodwill": "353229000", "cashAndCashEquivalentsAtCarryingValue": "54328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5386000", "operatingCashflow": "-20325000", "capitalExpenditures": "7489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3430000", "cashflowFromInvestment": "-7489000", "stockBasedCompensation": "11993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103432000, "cost_of_revenue": 86622000, "gross_profit": 16810000, "research_and_development": 7693000, "selling_general_admin": 50285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28008000, "depreciation_amortisation": 12121000, "ebitda": -15887000, "interest_expense": 6282000, "interest_income": null, "other_non_operating": null, "pretax_income": -34290000, "tax_provision": 6862000, "effective_tax_rate": null, "net_income": -41152000, "net_income_continuing_ops": -41152000, "net_income_to_common": -41152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54328000, "short_term_investments": null, "net_receivables": 82901000, "inventory": 53491000, "other_current_assets": null, "total_current_assets": 210640000, "net_ppe": null, "goodwill": 800012000, "intangible_assets": 353229000, "goodwill_and_intangibles": 1153241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1235606000, "total_assets": 1446246000, "short_term_debt": 13304000, "accounts_payable": 34309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149579000, "long_term_debt": 184699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368622000, "total_liabilities": 518201000, "total_debt": 198003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536289000, "total_equity": 928045000, "shares_outstanding": 102482997, "operating_cash_flow": -20325000, "stock_based_compensation": 11993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7489000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3430000, "free_cash_flow": -12836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28008000", "ebitda": "-15887000", "netIncome": "-41152000", "grossProfit": "16810000", "depreciation": "None", "totalRevenue": "103432000", "costOfRevenue": "86622000", "interestIncome": "6282000", "incomeBeforeTax": "-34290000", "interestExpense": "6282000", "operatingIncome": "-41852000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6862000", "reportedCurrency": "USD", "netInterestIncome": "-6282000", "nonInterestIncome": "None", "operatingExpenses": "58662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7693000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12121000", "sellingGeneralAndAdministrative": "50285000", "netIncomeFromContinuingOperations": "-41152000" }, "balance": { "goodwill": "800012000", "inventory": "53491000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1446246000", "longTermDebt": "184699000", "shortTermDebt": "13304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "353229000", "reportedCurrency": "USD", "retainedEarnings": "-536289000", "totalLiabilities": "518201000", "otherCurrentAssets": "19920000", "totalCurrentAssets": "210640000", "currentLongTermDebt": "8445000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235606000", "currentAccountsPayable": "34309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82000000", "shortLongTermDebtTotal": "333715000", "totalShareholderEquity": "928045000", "capitalLeaseObligations": "35702000", "otherCurrentLiabilities": "41957000", "totalCurrentLiabilities": "149579000", "otherNonCurrentLiabilities": "2116000", "totalNonCurrentLiabilities": "368622000", "cashAndShortTermInvestments": "54328000", "commonStockSharesOutstanding": "102482997", "intangibleAssetsExcludingGoodwill": "353229000", "cashAndCashEquivalentsAtCarryingValue": "54328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5386000", "operatingCashflow": "-20325000", "capitalExpenditures": "7489000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3430000", "cashflowFromInvestment": "-7489000", "stockBasedCompensation": "11993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 61760000, "cost_of_revenue": 80824000, "gross_profit": -19064000, "ebit": -75248000, "ebitda": -70188000, "pretax_income": -129583000, "tax_provision": -32604000, "net_income": -96979000, "net_income_to_common": -96979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78559000, "total_current_assets": 244522000, "total_assets": 1508186000, "short_term_debt": 17564000, "long_term_debt": 185464000, "total_debt": 203028000, "total_liabilities": 448701000, "total_equity": 1059485000, "shares_outstanding": 89555000, "goodwill_and_intangibles": 1185384000 }, "cash_flow": { "operating_cash_flow": -87663000, "capital_expenditure": 2962000, "free_cash_flow": -84701000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320918, "ticker_id": 3334, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75248000", "ebitda": "-70188000", "netIncome": "-96979000", "grossProfit": "-19064000", "depreciation": "None", "totalRevenue": "61760000", "costOfRevenue": "80824000", "interestIncome": "23755000", "incomeBeforeTax": "-129583000", "interestExpense": "23755000", "operatingIncome": "-91891000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-32604000", "reportedCurrency": "USD", "netInterestIncome": "-23755000", "nonInterestIncome": "None", "operatingExpenses": "72827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5060000", "sellingGeneralAndAdministrative": "707636", "netIncomeFromContinuingOperations": "-96979000" }, "balance": { "goodwill": "789254000", "inventory": "58835000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1508186000", "longTermDebt": "185464000", "shortTermDebt": "17564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "396130000", "reportedCurrency": "USD", "retainedEarnings": "-493393000", "totalLiabilities": "448701000", "otherCurrentAssets": "19273000", "totalCurrentAssets": "244522000", "currentLongTermDebt": "12451000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263664000", "currentAccountsPayable": "38885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77759000", "shortLongTermDebtTotal": "232416000", "totalShareholderEquity": "1059485000", "capitalLeaseObligations": "34501000", "otherCurrentLiabilities": "45637000", "totalCurrentLiabilities": "167429000", "otherNonCurrentLiabilities": "2606000", "totalNonCurrentLiabilities": "281272000", "cashAndShortTermInvestments": "78559000", "commonStockSharesOutstanding": "89555000", "intangibleAssetsExcludingGoodwill": "396130000", "cashAndCashEquivalentsAtCarryingValue": "78559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1394000", "operatingCashflow": "-87663000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269299000", "cashflowFromInvestment": "-157674000", "stockBasedCompensation": "35598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61760000, "cost_of_revenue": 80824000, "gross_profit": -19064000, "research_and_development": 1720000, "selling_general_admin": 707636, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75248000, "depreciation_amortisation": 5060000, "ebitda": -70188000, "interest_expense": 23755000, "interest_income": null, "other_non_operating": null, "pretax_income": -129583000, "tax_provision": -32604000, "effective_tax_rate": null, "net_income": -96979000, "net_income_continuing_ops": -96979000, "net_income_to_common": -96979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78559000, "short_term_investments": null, "net_receivables": 87855000, "inventory": 58835000, "other_current_assets": null, "total_current_assets": 244522000, "net_ppe": null, "goodwill": 789254000, "intangible_assets": 396130000, "goodwill_and_intangibles": 1185384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1263664000, "total_assets": 1508186000, "short_term_debt": 17564000, "accounts_payable": 38885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167429000, "long_term_debt": 185464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281272000, "total_liabilities": 448701000, "total_debt": 203028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493393000, "total_equity": 1059485000, "shares_outstanding": 89555000, "operating_cash_flow": -87663000, "stock_based_compensation": 35598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269299000, "free_cash_flow": -84701000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75248000", "ebitda": "-70188000", "netIncome": "-96979000", "grossProfit": "-19064000", "depreciation": "None", "totalRevenue": "61760000", "costOfRevenue": "80824000", "interestIncome": "23755000", "incomeBeforeTax": "-129583000", "interestExpense": "23755000", "operatingIncome": "-91891000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-32604000", "reportedCurrency": "USD", "netInterestIncome": "-23755000", "nonInterestIncome": "None", "operatingExpenses": "72827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5060000", "sellingGeneralAndAdministrative": "707636", "netIncomeFromContinuingOperations": "-96979000" }, "balance": { "goodwill": "789254000", "inventory": "58835000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1508186000", "longTermDebt": "185464000", "shortTermDebt": "17564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "396130000", "reportedCurrency": "USD", "retainedEarnings": "-493393000", "totalLiabilities": "448701000", "otherCurrentAssets": "19273000", "totalCurrentAssets": "244522000", "currentLongTermDebt": "12451000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263664000", "currentAccountsPayable": "38885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77759000", "shortLongTermDebtTotal": "232416000", "totalShareholderEquity": "1059485000", "capitalLeaseObligations": "34501000", "otherCurrentLiabilities": "45637000", "totalCurrentLiabilities": "167429000", "otherNonCurrentLiabilities": "2606000", "totalNonCurrentLiabilities": "281272000", "cashAndShortTermInvestments": "78559000", "commonStockSharesOutstanding": "89555000", "intangibleAssetsExcludingGoodwill": "396130000", "cashAndCashEquivalentsAtCarryingValue": "78559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1394000", "operatingCashflow": "-87663000", "capitalExpenditures": "2962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269299000", "cashflowFromInvestment": "-157674000", "stockBasedCompensation": "35598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 61395000, "cost_of_revenue": 52354000, "gross_profit": 9041000, "ebit": -10518000, "ebitda": -7472000, "pretax_income": -3130000, "tax_provision": -182000, "net_income": -2948000, "net_income_to_common": -2948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54221000, "total_current_assets": 142135000, "total_assets": 314099000, "short_term_debt": 5757000, "long_term_debt": 104375000, "total_debt": 110132000, "total_liabilities": 247429000, "total_equity": 66670000, "shares_outstanding": 71192148, "goodwill_and_intangibles": 134066000 }, "cash_flow": { "operating_cash_flow": -45081000, "capital_expenditure": 1790000, "free_cash_flow": -43291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320919, "ticker_id": 3334, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10518000", "ebitda": "-7472000", "netIncome": "-2948000", "grossProfit": "9041000", "depreciation": "None", "totalRevenue": "61395000", "costOfRevenue": "52354000", "interestIncome": "3594000", "incomeBeforeTax": "-3130000", "interestExpense": "3594000", "operatingIncome": "-14317000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-3594000", "nonInterestIncome": "None", "operatingExpenses": "23358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3046000", "sellingGeneralAndAdministrative": "18746000", "netIncomeFromContinuingOperations": "-2948000" }, "balance": { "goodwill": "71996000", "inventory": "2192000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "314099000", "longTermDebt": "104375000", "shortTermDebt": "5757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "62070000", "reportedCurrency": "USD", "retainedEarnings": "-351054000", "totalLiabilities": "247429000", "otherCurrentAssets": "9718000", "totalCurrentAssets": "142135000", "currentLongTermDebt": "780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171964000", "currentAccountsPayable": "28179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34829000", "shortLongTermDebtTotal": "125405000", "totalShareholderEquity": "66670000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "24858000", "totalCurrentLiabilities": "118542000", "otherNonCurrentLiabilities": "1936000", "totalNonCurrentLiabilities": "128887000", "cashAndShortTermInvestments": "54221000", "commonStockSharesOutstanding": "71192148", "intangibleAssetsExcludingGoodwill": "62070000", "cashAndCashEquivalentsAtCarryingValue": "54221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "-45081000", "capitalExpenditures": "1790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54190000", "cashflowFromInvestment": "-4055000", "stockBasedCompensation": "2912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61395000, "cost_of_revenue": 52354000, "gross_profit": 9041000, "research_and_development": 813000, "selling_general_admin": 18746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10518000, "depreciation_amortisation": 3046000, "ebitda": -7472000, "interest_expense": 3594000, "interest_income": null, "other_non_operating": null, "pretax_income": -3130000, "tax_provision": -182000, "effective_tax_rate": null, "net_income": -2948000, "net_income_continuing_ops": -2948000, "net_income_to_common": -2948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54221000, "short_term_investments": null, "net_receivables": 76004000, "inventory": 2192000, "other_current_assets": null, "total_current_assets": 142135000, "net_ppe": null, "goodwill": 71996000, "intangible_assets": 62070000, "goodwill_and_intangibles": 134066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 171964000, "total_assets": 314099000, "short_term_debt": 5757000, "accounts_payable": 28179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118542000, "long_term_debt": 104375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128887000, "total_liabilities": 247429000, "total_debt": 110132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351054000, "total_equity": 66670000, "shares_outstanding": 71192148, "operating_cash_flow": -45081000, "stock_based_compensation": 2912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4055000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54190000, "free_cash_flow": -43291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10518000", "ebitda": "-7472000", "netIncome": "-2948000", "grossProfit": "9041000", "depreciation": "None", "totalRevenue": "61395000", "costOfRevenue": "52354000", "interestIncome": "3594000", "incomeBeforeTax": "-3130000", "interestExpense": "3594000", "operatingIncome": "-14317000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-3594000", "nonInterestIncome": "None", "operatingExpenses": "23358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3046000", "sellingGeneralAndAdministrative": "18746000", "netIncomeFromContinuingOperations": "-2948000" }, "balance": { "goodwill": "71996000", "inventory": "2192000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "314099000", "longTermDebt": "104375000", "shortTermDebt": "5757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "62070000", "reportedCurrency": "USD", "retainedEarnings": "-351054000", "totalLiabilities": "247429000", "otherCurrentAssets": "9718000", "totalCurrentAssets": "142135000", "currentLongTermDebt": "780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76004000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "171964000", "currentAccountsPayable": "28179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34829000", "shortLongTermDebtTotal": "125405000", "totalShareholderEquity": "66670000", "capitalLeaseObligations": "20250000", "otherCurrentLiabilities": "24858000", "totalCurrentLiabilities": "118542000", "otherNonCurrentLiabilities": "1936000", "totalNonCurrentLiabilities": "128887000", "cashAndShortTermInvestments": "54221000", "commonStockSharesOutstanding": "71192148", "intangibleAssetsExcludingGoodwill": "62070000", "cashAndCashEquivalentsAtCarryingValue": "54221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "-45081000", "capitalExpenditures": "1790000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54190000", "cashflowFromInvestment": "-4055000", "stockBasedCompensation": "2912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "82862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 69560000, "cost_of_revenue": 64937000, "gross_profit": 4623000, "ebit": -15275000, "ebitda": -12121000, "pretax_income": -68841000, "tax_provision": -1672000, "net_income": -67169000, "net_income_to_common": -67169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49071000, "total_current_assets": 125925000, "total_assets": 292617000, "short_term_debt": 6093000, "long_term_debt": 124464000, "total_debt": 130557000, "total_liabilities": 344526000, "total_equity": -51909000, "shares_outstanding": 66770000, "goodwill_and_intangibles": 132949000 }, "cash_flow": { "operating_cash_flow": 7064000, "capital_expenditure": 4064000, "free_cash_flow": 11128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320920, "ticker_id": 3334, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15275000", "ebitda": "-12121000", "netIncome": "-67169000", "grossProfit": "4623000", "depreciation": "None", "totalRevenue": "69560000", "costOfRevenue": "64937000", "interestIncome": "3946000", "incomeBeforeTax": "-68841000", "interestExpense": "3946000", "operatingIncome": "-18981000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1672000", "reportedCurrency": "USD", "netInterestIncome": "-3946000", "nonInterestIncome": "None", "operatingExpenses": "23604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3154000", "sellingGeneralAndAdministrative": "16475000", "netIncomeFromContinuingOperations": "-67169000" }, "balance": { "goodwill": "71161000", "inventory": "2239000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "292617000", "longTermDebt": "124464000", "shortTermDebt": "6093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61788000", "reportedCurrency": "USD", "retainedEarnings": "-348106000", "totalLiabilities": "344526000", "otherCurrentAssets": "9000000", "totalCurrentAssets": "125925000", "currentLongTermDebt": "1266000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166692000", "currentAccountsPayable": "32127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33114000", "shortLongTermDebtTotal": "144981000", "totalShareholderEquity": "-51909000", "capitalLeaseObligations": "19251000", "otherCurrentLiabilities": "43922000", "totalCurrentLiabilities": "149343000", "otherNonCurrentLiabilities": "428000", "totalNonCurrentLiabilities": "195183000", "cashAndShortTermInvestments": "49071000", "commonStockSharesOutstanding": "66770000", "intangibleAssetsExcludingGoodwill": "61788000", "cashAndCashEquivalentsAtCarryingValue": "49071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67169000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-197000", "operatingCashflow": "7064000", "capitalExpenditures": "4064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3436000", "cashflowFromInvestment": "-4149000", "stockBasedCompensation": "3280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69560000, "cost_of_revenue": 64937000, "gross_profit": 4623000, "research_and_development": 1447000, "selling_general_admin": 16475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15275000, "depreciation_amortisation": 3154000, "ebitda": -12121000, "interest_expense": 3946000, "interest_income": null, "other_non_operating": null, "pretax_income": -68841000, "tax_provision": -1672000, "effective_tax_rate": null, "net_income": -67169000, "net_income_continuing_ops": -67169000, "net_income_to_common": -67169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49071000, "short_term_investments": null, "net_receivables": 65615000, "inventory": 2239000, "other_current_assets": null, "total_current_assets": 125925000, "net_ppe": null, "goodwill": 71161000, "intangible_assets": 61788000, "goodwill_and_intangibles": 132949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166692000, "total_assets": 292617000, "short_term_debt": 6093000, "accounts_payable": 32127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149343000, "long_term_debt": 124464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 195183000, "total_liabilities": 344526000, "total_debt": 130557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348106000, "total_equity": -51909000, "shares_outstanding": 66770000, "operating_cash_flow": 7064000, "stock_based_compensation": 3280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3436000, "free_cash_flow": 11128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15275000", "ebitda": "-12121000", "netIncome": "-67169000", "grossProfit": "4623000", "depreciation": "None", "totalRevenue": "69560000", "costOfRevenue": "64937000", "interestIncome": "3946000", "incomeBeforeTax": "-68841000", "interestExpense": "3946000", "operatingIncome": "-18981000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1672000", "reportedCurrency": "USD", "netInterestIncome": "-3946000", "nonInterestIncome": "None", "operatingExpenses": "23604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3154000", "sellingGeneralAndAdministrative": "16475000", "netIncomeFromContinuingOperations": "-67169000" }, "balance": { "goodwill": "71161000", "inventory": "2239000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "292617000", "longTermDebt": "124464000", "shortTermDebt": "6093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61788000", "reportedCurrency": "USD", "retainedEarnings": "-348106000", "totalLiabilities": "344526000", "otherCurrentAssets": "9000000", "totalCurrentAssets": "125925000", "currentLongTermDebt": "1266000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166692000", "currentAccountsPayable": "32127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33114000", "shortLongTermDebtTotal": "144981000", "totalShareholderEquity": "-51909000", "capitalLeaseObligations": "19251000", "otherCurrentLiabilities": "43922000", "totalCurrentLiabilities": "149343000", "otherNonCurrentLiabilities": "428000", "totalNonCurrentLiabilities": "195183000", "cashAndShortTermInvestments": "49071000", "commonStockSharesOutstanding": "66770000", "intangibleAssetsExcludingGoodwill": "61788000", "cashAndCashEquivalentsAtCarryingValue": "49071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67169000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-197000", "operatingCashflow": "7064000", "capitalExpenditures": "4064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3436000", "cashflowFromInvestment": "-4149000", "stockBasedCompensation": "3280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 68638000, "cost_of_revenue": 56615000, "gross_profit": 12023000, "ebit": -7391000, "ebitda": -4531000, "pretax_income": -21431000, "tax_provision": -472000, "net_income": -20959000, "net_income_to_common": -20959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43094000, "total_current_assets": 126536000, "total_assets": 289945000, "short_term_debt": 5781000, "long_term_debt": 121553000, "total_debt": 127334000, "total_liabilities": 277669000, "total_equity": 12276000, "shares_outstanding": 66529000, "goodwill_and_intangibles": 135088000 }, "cash_flow": { "operating_cash_flow": -17670000, "capital_expenditure": 2798000, "free_cash_flow": -14872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320922, "ticker_id": 3334, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7391000", "ebitda": "-4531000", "netIncome": "-20959000", "grossProfit": "12023000", "depreciation": "None", "totalRevenue": "68638000", "costOfRevenue": "56615000", "interestIncome": "3610000", "incomeBeforeTax": "-21431000", "interestExpense": "3610000", "operatingIncome": "-12512000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-3610000", "nonInterestIncome": "None", "operatingExpenses": "24535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2860000", "sellingGeneralAndAdministrative": "17521000", "netIncomeFromContinuingOperations": "-20959000" }, "balance": { "goodwill": "72572000", "inventory": "2055000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "289945000", "longTermDebt": "121553000", "shortTermDebt": "5781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "62516000", "reportedCurrency": "USD", "retainedEarnings": "-280937000", "totalLiabilities": "277669000", "otherCurrentAssets": "12029000", "totalCurrentAssets": "126536000", "currentLongTermDebt": "1762000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "69358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163409000", "currentAccountsPayable": "19936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27597000", "shortLongTermDebtTotal": "138213000", "totalShareholderEquity": "12276000", "capitalLeaseObligations": "14898000", "otherCurrentLiabilities": "48620000", "totalCurrentLiabilities": "131021000", "otherNonCurrentLiabilities": "401000", "totalNonCurrentLiabilities": "146648000", "cashAndShortTermInvestments": "43094000", "commonStockSharesOutstanding": "66529000", "intangibleAssetsExcludingGoodwill": "62516000", "cashAndCashEquivalentsAtCarryingValue": "43094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-223000", "operatingCashflow": "-17670000", "capitalExpenditures": "2798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33351000", "cashflowFromInvestment": "-3594000", "stockBasedCompensation": "3593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68638000, "cost_of_revenue": 56615000, "gross_profit": 12023000, "research_and_development": 1893000, "selling_general_admin": 17521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7391000, "depreciation_amortisation": 2860000, "ebitda": -4531000, "interest_expense": 3610000, "interest_income": null, "other_non_operating": null, "pretax_income": -21431000, "tax_provision": -472000, "effective_tax_rate": null, "net_income": -20959000, "net_income_continuing_ops": -20959000, "net_income_to_common": -20959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43094000, "short_term_investments": null, "net_receivables": 69358000, "inventory": 2055000, "other_current_assets": null, "total_current_assets": 126536000, "net_ppe": null, "goodwill": 72572000, "intangible_assets": 62516000, "goodwill_and_intangibles": 135088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163409000, "total_assets": 289945000, "short_term_debt": 5781000, "accounts_payable": 19936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131021000, "long_term_debt": 121553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146648000, "total_liabilities": 277669000, "total_debt": 127334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280937000, "total_equity": 12276000, "shares_outstanding": 66529000, "operating_cash_flow": -17670000, "stock_based_compensation": 3593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33351000, "free_cash_flow": -14872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7391000", "ebitda": "-4531000", "netIncome": "-20959000", "grossProfit": "12023000", "depreciation": "None", "totalRevenue": "68638000", "costOfRevenue": "56615000", "interestIncome": "3610000", "incomeBeforeTax": "-21431000", "interestExpense": "3610000", "operatingIncome": "-12512000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-472000", "reportedCurrency": "USD", "netInterestIncome": "-3610000", "nonInterestIncome": "None", "operatingExpenses": "24535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1893000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2860000", "sellingGeneralAndAdministrative": "17521000", "netIncomeFromContinuingOperations": "-20959000" }, "balance": { "goodwill": "72572000", "inventory": "2055000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "289945000", "longTermDebt": "121553000", "shortTermDebt": "5781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "62516000", "reportedCurrency": "USD", "retainedEarnings": "-280937000", "totalLiabilities": "277669000", "otherCurrentAssets": "12029000", "totalCurrentAssets": "126536000", "currentLongTermDebt": "1762000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "69358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163409000", "currentAccountsPayable": "19936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27597000", "shortLongTermDebtTotal": "138213000", "totalShareholderEquity": "12276000", "capitalLeaseObligations": "14898000", "otherCurrentLiabilities": "48620000", "totalCurrentLiabilities": "131021000", "otherNonCurrentLiabilities": "401000", "totalNonCurrentLiabilities": "146648000", "cashAndShortTermInvestments": "43094000", "commonStockSharesOutstanding": "66529000", "intangibleAssetsExcludingGoodwill": "62516000", "cashAndCashEquivalentsAtCarryingValue": "43094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-223000", "operatingCashflow": "-17670000", "capitalExpenditures": "2798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33351000", "cashflowFromInvestment": "-3594000", "stockBasedCompensation": "3593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 78111000, "cost_of_revenue": 65127000, "gross_profit": 12984000, "ebit": -15063000, "ebitda": -12138000, "pretax_income": -18072000, "tax_provision": 15000, "net_income": -18092000, "net_income_to_common": -18092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30832000, "total_current_assets": 105313000, "total_assets": 260274000, "short_term_debt": 4743000, "long_term_debt": 94646000, "total_debt": 99389000, "total_liabilities": 229844000, "total_equity": 30430000, "shares_outstanding": 65701704, "goodwill_and_intangibles": 126973000 }, "cash_flow": { "operating_cash_flow": -9506000, "capital_expenditure": 1687000, "free_cash_flow": -7819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320923, "ticker_id": 3334, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15063000", "ebitda": "-12138000", "netIncome": "-18092000", "grossProfit": "12984000", "depreciation": "None", "totalRevenue": "78111000", "costOfRevenue": "65127000", "interestIncome": "None", "incomeBeforeTax": "-18072000", "interestExpense": "3009000", "operatingIncome": "-7130000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-3009000", "nonInterestIncome": "None", "operatingExpenses": "20114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1748000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2925000", "sellingGeneralAndAdministrative": "18088000", "netIncomeFromContinuingOperations": "-18087000" }, "balance": { "goodwill": "65218000", "inventory": "1825000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "260274000", "longTermDebt": "94646000", "shortTermDebt": "4743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "61755000", "reportedCurrency": "USD", "retainedEarnings": "-259978000", "totalLiabilities": "229844000", "otherCurrentAssets": "7028000", "totalCurrentAssets": "105313000", "currentLongTermDebt": "780000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154961000", "currentAccountsPayable": "27796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111087000", "totalShareholderEquity": "30430000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "30688000", "totalCurrentLiabilities": "107303000", "otherNonCurrentLiabilities": "378000", "totalNonCurrentLiabilities": "122541000", "cashAndShortTermInvestments": "30832000", "commonStockSharesOutstanding": "65701704", "intangibleAssetsExcludingGoodwill": "61755000", "cashAndCashEquivalentsAtCarryingValue": "30832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-214000", "operatingCashflow": "-9506000", "capitalExpenditures": "1687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4897000", "cashflowFromInvestment": "2911000", "stockBasedCompensation": "1918000", "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": "2925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78111000, "cost_of_revenue": 65127000, "gross_profit": 12984000, "research_and_development": 1748000, "selling_general_admin": 18088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15063000, "depreciation_amortisation": 2925000, "ebitda": -12138000, "interest_expense": 3009000, "interest_income": null, "other_non_operating": null, "pretax_income": -18072000, "tax_provision": 15000, "effective_tax_rate": null, "net_income": -18092000, "net_income_continuing_ops": -18087000, "net_income_to_common": -18092000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30832000, "short_term_investments": null, "net_receivables": 65628000, "inventory": 1825000, "other_current_assets": null, "total_current_assets": 105313000, "net_ppe": null, "goodwill": 65218000, "intangible_assets": 61755000, "goodwill_and_intangibles": 126973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154961000, "total_assets": 260274000, "short_term_debt": 4743000, "accounts_payable": 27796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107303000, "long_term_debt": 94646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122541000, "total_liabilities": 229844000, "total_debt": 99389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259978000, "total_equity": 30430000, "shares_outstanding": 65701704, "operating_cash_flow": -9506000, "stock_based_compensation": 1918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4897000, "free_cash_flow": -7819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15063000", "ebitda": "-12138000", "netIncome": "-18092000", "grossProfit": "12984000", "depreciation": "None", "totalRevenue": "78111000", "costOfRevenue": "65127000", "interestIncome": "None", "incomeBeforeTax": "-18072000", "interestExpense": "3009000", "operatingIncome": "-7130000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15000", "reportedCurrency": "USD", "netInterestIncome": "-3009000", "nonInterestIncome": "None", "operatingExpenses": "20114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1748000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2925000", "sellingGeneralAndAdministrative": "18088000", "netIncomeFromContinuingOperations": "-18087000" }, "balance": { "goodwill": "65218000", "inventory": "1825000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "260274000", "longTermDebt": "94646000", "shortTermDebt": "4743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "61755000", "reportedCurrency": "USD", "retainedEarnings": "-259978000", "totalLiabilities": "229844000", "otherCurrentAssets": "7028000", "totalCurrentAssets": "105313000", "currentLongTermDebt": "780000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "65628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154961000", "currentAccountsPayable": "27796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111087000", "totalShareholderEquity": "30430000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "30688000", "totalCurrentLiabilities": "107303000", "otherNonCurrentLiabilities": "378000", "totalNonCurrentLiabilities": "122541000", "cashAndShortTermInvestments": "30832000", "commonStockSharesOutstanding": "65701704", "intangibleAssetsExcludingGoodwill": "61755000", "cashAndCashEquivalentsAtCarryingValue": "30832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-214000", "operatingCashflow": "-9506000", "capitalExpenditures": "1687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4897000", "cashflowFromInvestment": "2911000", "stockBasedCompensation": "1918000", "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": "2925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 87792000, "cost_of_revenue": 72967000, "gross_profit": 14825000, "ebit": -3577000, "ebitda": -824000, "pretax_income": -7987000, "tax_provision": 109000, "net_income": -8095000, "net_income_to_common": -8095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32569000, "total_current_assets": 99915000, "total_assets": 259542000, "short_term_debt": 4855000, "long_term_debt": 89742000, "total_debt": 94597000, "total_liabilities": 213006000, "total_equity": 46314000, "shares_outstanding": 65572286, "goodwill_and_intangibles": 127314000 }, "cash_flow": { "operating_cash_flow": 2764000, "capital_expenditure": 2367000, "free_cash_flow": 5131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320924, "ticker_id": 3334, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3577000", "ebitda": "-824000", "netIncome": "-8095000", "grossProfit": "14825000", "depreciation": "None", "totalRevenue": "87792000", "costOfRevenue": "72967000", "interestIncome": "None", "incomeBeforeTax": "-7987000", "interestExpense": "2918000", "operatingIncome": "-3577000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-2918000", "nonInterestIncome": "None", "operatingExpenses": "18402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "17362000", "netIncomeFromContinuingOperations": "-8096000" }, "balance": { "goodwill": "65310000", "inventory": "1612000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "259542000", "longTermDebt": "89742000", "shortTermDebt": "4855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "62004000", "reportedCurrency": "USD", "retainedEarnings": "-241886000", "totalLiabilities": "213006000", "otherCurrentAssets": "6556000", "totalCurrentAssets": "99915000", "currentLongTermDebt": "780000", "longTermInvestments": "3589000", "shortTermInvestments": "None", "currentNetReceivables": "59178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159627000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107192000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "16670000", "otherCurrentLiabilities": "33327000", "totalCurrentLiabilities": "103413000", "otherNonCurrentLiabilities": "416000", "totalNonCurrentLiabilities": "109593000", "cashAndShortTermInvestments": "32569000", "commonStockSharesOutstanding": "65572286", "intangibleAssetsExcludingGoodwill": "62004000", "cashAndCashEquivalentsAtCarryingValue": "32569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "2764000", "capitalExpenditures": "2367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2032000", "cashflowFromInvestment": "-2367000", "stockBasedCompensation": "2535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87792000, "cost_of_revenue": 72967000, "gross_profit": 14825000, "research_and_development": 1040000, "selling_general_admin": 17362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3577000, "depreciation_amortisation": 2753000, "ebitda": -824000, "interest_expense": 2918000, "interest_income": null, "other_non_operating": null, "pretax_income": -7987000, "tax_provision": 109000, "effective_tax_rate": null, "net_income": -8095000, "net_income_continuing_ops": -8096000, "net_income_to_common": -8095000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32569000, "short_term_investments": null, "net_receivables": 59178000, "inventory": 1612000, "other_current_assets": null, "total_current_assets": 99915000, "net_ppe": null, "goodwill": 65310000, "intangible_assets": 62004000, "goodwill_and_intangibles": 127314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159627000, "total_assets": 259542000, "short_term_debt": 4855000, "accounts_payable": 28059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103413000, "long_term_debt": 89742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109593000, "total_liabilities": 213006000, "total_debt": 94597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -241886000, "total_equity": 46314000, "shares_outstanding": 65572286, "operating_cash_flow": 2764000, "stock_based_compensation": 2535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2032000, "free_cash_flow": 5131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3577000", "ebitda": "-824000", "netIncome": "-8095000", "grossProfit": "14825000", "depreciation": "None", "totalRevenue": "87792000", "costOfRevenue": "72967000", "interestIncome": "None", "incomeBeforeTax": "-7987000", "interestExpense": "2918000", "operatingIncome": "-3577000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-2918000", "nonInterestIncome": "None", "operatingExpenses": "18402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72967000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "17362000", "netIncomeFromContinuingOperations": "-8096000" }, "balance": { "goodwill": "65310000", "inventory": "1612000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "259542000", "longTermDebt": "89742000", "shortTermDebt": "4855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "62004000", "reportedCurrency": "USD", "retainedEarnings": "-241886000", "totalLiabilities": "213006000", "otherCurrentAssets": "6556000", "totalCurrentAssets": "99915000", "currentLongTermDebt": "780000", "longTermInvestments": "3589000", "shortTermInvestments": "None", "currentNetReceivables": "59178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159627000", "currentAccountsPayable": "28059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107192000", "totalShareholderEquity": "46314000", "capitalLeaseObligations": "16670000", "otherCurrentLiabilities": "33327000", "totalCurrentLiabilities": "103413000", "otherNonCurrentLiabilities": "416000", "totalNonCurrentLiabilities": "109593000", "cashAndShortTermInvestments": "32569000", "commonStockSharesOutstanding": "65572286", "intangibleAssetsExcludingGoodwill": "62004000", "cashAndCashEquivalentsAtCarryingValue": "32569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8096000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "2764000", "capitalExpenditures": "2367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2032000", "cashflowFromInvestment": "-2367000", "stockBasedCompensation": "2535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 63485000, "cost_of_revenue": 52754000, "gross_profit": 10731000, "ebit": -5571000, "ebitda": -2818000, "pretax_income": -8333000, "tax_provision": -117000, "net_income": -8288000, "net_income_to_common": -8288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30278000, "total_current_assets": 109313000, "total_assets": 271269000, "short_term_debt": 5554000, "long_term_debt": 86842000, "total_debt": 92396000, "total_liabilities": 218444000, "total_equity": 52597000, "shares_outstanding": 65194767, "goodwill_and_intangibles": 128742000 }, "cash_flow": { "operating_cash_flow": 15691000, "capital_expenditure": 3113000, "free_cash_flow": 18804000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320925, "ticker_id": 3334, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5571000", "ebitda": "-2818000", "netIncome": "-8288000", "grossProfit": "10731000", "depreciation": "None", "totalRevenue": "63485000", "costOfRevenue": "52754000", "interestIncome": "None", "incomeBeforeTax": "-8333000", "interestExpense": "2762000", "operatingIncome": "-6826000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-117000", "reportedCurrency": "USD", "netInterestIncome": "-2762000", "nonInterestIncome": "None", "operatingExpenses": "17557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "989000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "15369000", "netIncomeFromContinuingOperations": "-8216000" }, "balance": { "goodwill": "65757000", "inventory": "1516000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "271269000", "longTermDebt": "86842000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62985000", "reportedCurrency": "USD", "retainedEarnings": "-233791000", "totalLiabilities": "218444000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "109313000", "currentLongTermDebt": "1378000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "70008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161956000", "currentAccountsPayable": "18573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105835000", "totalShareholderEquity": "52597000", "capitalLeaseObligations": "17615000", "otherCurrentLiabilities": "35264000", "totalCurrentLiabilities": "112036000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "106408000", "cashAndShortTermInvestments": "30278000", "commonStockSharesOutstanding": "65194767", "intangibleAssetsExcludingGoodwill": "62985000", "cashAndCashEquivalentsAtCarryingValue": "30278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "177000", "operatingCashflow": "15691000", "capitalExpenditures": "3113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6766000", "cashflowFromInvestment": "-3113000", "stockBasedCompensation": "2341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63485000, "cost_of_revenue": 52754000, "gross_profit": 10731000, "research_and_development": 989000, "selling_general_admin": 15369000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5571000, "depreciation_amortisation": 2753000, "ebitda": -2818000, "interest_expense": 2762000, "interest_income": null, "other_non_operating": null, "pretax_income": -8333000, "tax_provision": -117000, "effective_tax_rate": null, "net_income": -8288000, "net_income_continuing_ops": -8216000, "net_income_to_common": -8288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30278000, "short_term_investments": null, "net_receivables": 70008000, "inventory": 1516000, "other_current_assets": null, "total_current_assets": 109313000, "net_ppe": null, "goodwill": 65757000, "intangible_assets": 62985000, "goodwill_and_intangibles": 128742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 161956000, "total_assets": 271269000, "short_term_debt": 5554000, "accounts_payable": 18573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112036000, "long_term_debt": 86842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106408000, "total_liabilities": 218444000, "total_debt": 92396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233791000, "total_equity": 52597000, "shares_outstanding": 65194767, "operating_cash_flow": 15691000, "stock_based_compensation": 2341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6766000, "free_cash_flow": 18804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5571000", "ebitda": "-2818000", "netIncome": "-8288000", "grossProfit": "10731000", "depreciation": "None", "totalRevenue": "63485000", "costOfRevenue": "52754000", "interestIncome": "None", "incomeBeforeTax": "-8333000", "interestExpense": "2762000", "operatingIncome": "-6826000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-117000", "reportedCurrency": "USD", "netInterestIncome": "-2762000", "nonInterestIncome": "None", "operatingExpenses": "17557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "989000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2753000", "sellingGeneralAndAdministrative": "15369000", "netIncomeFromContinuingOperations": "-8216000" }, "balance": { "goodwill": "65757000", "inventory": "1516000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "271269000", "longTermDebt": "86842000", "shortTermDebt": "5554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62985000", "reportedCurrency": "USD", "retainedEarnings": "-233791000", "totalLiabilities": "218444000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "109313000", "currentLongTermDebt": "1378000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "70008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "161956000", "currentAccountsPayable": "18573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105835000", "totalShareholderEquity": "52597000", "capitalLeaseObligations": "17615000", "otherCurrentLiabilities": "35264000", "totalCurrentLiabilities": "112036000", "otherNonCurrentLiabilities": "400000", "totalNonCurrentLiabilities": "106408000", "cashAndShortTermInvestments": "30278000", "commonStockSharesOutstanding": "65194767", "intangibleAssetsExcludingGoodwill": "62985000", "cashAndCashEquivalentsAtCarryingValue": "30278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8216000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "177000", "operatingCashflow": "15691000", "capitalExpenditures": "3113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6766000", "cashflowFromInvestment": "-3113000", "stockBasedCompensation": "2341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 62612000, "cost_of_revenue": 45495000, "gross_profit": 17117000, "ebit": -2717000, "ebitda": 170000, "pretax_income": -6578000, "tax_provision": -253000, "net_income": -6253000, "net_income_to_common": -6253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10859000, "total_current_assets": 84422000, "total_assets": 244226000, "short_term_debt": 6017000, "long_term_debt": 79943000, "total_debt": 85960000, "total_liabilities": 187532000, "total_equity": 56544000, "shares_outstanding": 64795985, "goodwill_and_intangibles": 127382000 }, "cash_flow": { "operating_cash_flow": -3256000, "capital_expenditure": 2666000, "free_cash_flow": -590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320927, "ticker_id": 3334, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2717000", "ebitda": "170000", "netIncome": "-6253000", "grossProfit": "17117000", "depreciation": "None", "totalRevenue": "62612000", "costOfRevenue": "45495000", "interestIncome": "2629000", "incomeBeforeTax": "-6578000", "interestExpense": "2629000", "operatingIncome": "-2717000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-253000", "reportedCurrency": "USD", "netInterestIncome": "-2629000", "nonInterestIncome": "None", "operatingExpenses": "19834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2887000", "sellingGeneralAndAdministrative": "18302000", "netIncomeFromContinuingOperations": "-6325000" }, "balance": { "goodwill": "64413000", "inventory": "1687000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "244226000", "longTermDebt": "79943000", "shortTermDebt": "6017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62969000", "reportedCurrency": "USD", "retainedEarnings": "-225503000", "totalLiabilities": "187532000", "otherCurrentAssets": "6768000", "totalCurrentAssets": "84422000", "currentLongTermDebt": "1976000", "longTermInvestments": "3241000", "shortTermInvestments": "None", "currentNetReceivables": "65108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159804000", "currentAccountsPayable": "14185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28672000", "shortLongTermDebtTotal": "99961000", "totalShareholderEquity": "56544000", "capitalLeaseObligations": "18042000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "87249000", "otherNonCurrentLiabilities": "355000", "totalNonCurrentLiabilities": "100283000", "cashAndShortTermInvestments": "10859000", "commonStockSharesOutstanding": "64795985", "intangibleAssetsExcludingGoodwill": "62969000", "cashAndCashEquivalentsAtCarryingValue": "10859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-409000", "operatingCashflow": "-3256000", "capitalExpenditures": "2666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5730000", "cashflowFromInvestment": "-2666000", "stockBasedCompensation": "2451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62612000, "cost_of_revenue": 45495000, "gross_profit": 17117000, "research_and_development": 1532000, "selling_general_admin": 18302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2717000, "depreciation_amortisation": 2887000, "ebitda": 170000, "interest_expense": 2629000, "interest_income": null, "other_non_operating": null, "pretax_income": -6578000, "tax_provision": -253000, "effective_tax_rate": null, "net_income": -6253000, "net_income_continuing_ops": -6325000, "net_income_to_common": -6253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10859000, "short_term_investments": null, "net_receivables": 65108000, "inventory": 1687000, "other_current_assets": null, "total_current_assets": 84422000, "net_ppe": null, "goodwill": 64413000, "intangible_assets": 62969000, "goodwill_and_intangibles": 127382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159804000, "total_assets": 244226000, "short_term_debt": 6017000, "accounts_payable": 14185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87249000, "long_term_debt": 79943000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100283000, "total_liabilities": 187532000, "total_debt": 85960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -225503000, "total_equity": 56544000, "shares_outstanding": 64795985, "operating_cash_flow": -3256000, "stock_based_compensation": 2451000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5730000, "free_cash_flow": -590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2717000", "ebitda": "170000", "netIncome": "-6253000", "grossProfit": "17117000", "depreciation": "None", "totalRevenue": "62612000", "costOfRevenue": "45495000", "interestIncome": "2629000", "incomeBeforeTax": "-6578000", "interestExpense": "2629000", "operatingIncome": "-2717000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-253000", "reportedCurrency": "USD", "netInterestIncome": "-2629000", "nonInterestIncome": "None", "operatingExpenses": "19834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2887000", "sellingGeneralAndAdministrative": "18302000", "netIncomeFromContinuingOperations": "-6325000" }, "balance": { "goodwill": "64413000", "inventory": "1687000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "244226000", "longTermDebt": "79943000", "shortTermDebt": "6017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62969000", "reportedCurrency": "USD", "retainedEarnings": "-225503000", "totalLiabilities": "187532000", "otherCurrentAssets": "6768000", "totalCurrentAssets": "84422000", "currentLongTermDebt": "1976000", "longTermInvestments": "3241000", "shortTermInvestments": "None", "currentNetReceivables": "65108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159804000", "currentAccountsPayable": "14185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28672000", "shortLongTermDebtTotal": "99961000", "totalShareholderEquity": "56544000", "capitalLeaseObligations": "18042000", "otherCurrentLiabilities": "39988000", "totalCurrentLiabilities": "87249000", "otherNonCurrentLiabilities": "355000", "totalNonCurrentLiabilities": "100283000", "cashAndShortTermInvestments": "10859000", "commonStockSharesOutstanding": "64795985", "intangibleAssetsExcludingGoodwill": "62969000", "cashAndCashEquivalentsAtCarryingValue": "10859000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-409000", "operatingCashflow": "-3256000", "capitalExpenditures": "2666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5730000", "cashflowFromInvestment": "-2666000", "stockBasedCompensation": "2451000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "income_statement": { "revenue": 60098000, "cost_of_revenue": 44194000, "gross_profit": 15904000, "ebit": -3852000, "ebitda": -1234000, "pretax_income": -5550000, "tax_provision": -85000, "net_income": -5464000, "net_income_to_common": -5464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11231000, "total_current_assets": 89163000, "total_assets": 251397000, "short_term_debt": 4776000, "long_term_debt": 75046000, "total_debt": 79822000, "total_liabilities": 189808000, "total_equity": 61361000, "shares_outstanding": 64345698, "goodwill_and_intangibles": 129403000 }, "cash_flow": { "operating_cash_flow": 2844000, "capital_expenditure": 1749000, "free_cash_flow": 4593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 320928, "ticker_id": 3334, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:12:08.760721+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3852000", "ebitda": "-1234000", "netIncome": "-5464000", "grossProfit": "15904000", "depreciation": "None", "totalRevenue": "60098000", "costOfRevenue": "44194000", "interestIncome": "2664000", "incomeBeforeTax": "-5550000", "interestExpense": "2664000", "operatingIncome": "-3856000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-2664000", "nonInterestIncome": "None", "operatingExpenses": "19760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2069999", "otherNonOperatingIncome": "970000", "costofGoodsAndServicesSold": "44194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2618000", "sellingGeneralAndAdministrative": "17686000", "netIncomeFromContinuingOperations": "-5465000" }, "balance": { "goodwill": "64994000", "inventory": "1281000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "251397000", "longTermDebt": "75046000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64409000", "reportedCurrency": "USD", "retainedEarnings": "-219250000", "totalLiabilities": "189808000", "otherCurrentAssets": "7181000", "totalCurrentAssets": "89163000", "currentLongTermDebt": "780000", "longTermInvestments": "3495000", "shortTermInvestments": "None", "currentNetReceivables": "69470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162234000", "currentAccountsPayable": "16890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13874000", "shortLongTermDebtTotal": "94677000", "totalShareholderEquity": "61361000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "37651000", "totalCurrentLiabilities": "93222000", "otherNonCurrentLiabilities": "375000", "totalNonCurrentLiabilities": "96586000", "cashAndShortTermInvestments": "11231000", "commonStockSharesOutstanding": "64345698", "intangibleAssetsExcludingGoodwill": "64409000", "cashAndCashEquivalentsAtCarryingValue": "11231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "170000", "operatingCashflow": "2844000", "capitalExpenditures": "1749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1199000", "cashflowFromInvestment": "-1749000", "stockBasedCompensation": "1908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60098000, "cost_of_revenue": 44194000, "gross_profit": 15904000, "research_and_development": 2069999, "selling_general_admin": 17686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3852000, "depreciation_amortisation": 2618000, "ebitda": -1234000, "interest_expense": 2664000, "interest_income": null, "other_non_operating": null, "pretax_income": -5550000, "tax_provision": -85000, "effective_tax_rate": null, "net_income": -5464000, "net_income_continuing_ops": -5465000, "net_income_to_common": -5464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11231000, "short_term_investments": null, "net_receivables": 69470000, "inventory": 1281000, "other_current_assets": null, "total_current_assets": 89163000, "net_ppe": null, "goodwill": 64994000, "intangible_assets": 64409000, "goodwill_and_intangibles": 129403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 162234000, "total_assets": 251397000, "short_term_debt": 4776000, "accounts_payable": 16890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93222000, "long_term_debt": 75046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96586000, "total_liabilities": 189808000, "total_debt": 79822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219250000, "total_equity": 61361000, "shares_outstanding": 64345698, "operating_cash_flow": 2844000, "stock_based_compensation": 1908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1199000, "free_cash_flow": 4593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3852000", "ebitda": "-1234000", "netIncome": "-5464000", "grossProfit": "15904000", "depreciation": "None", "totalRevenue": "60098000", "costOfRevenue": "44194000", "interestIncome": "2664000", "incomeBeforeTax": "-5550000", "interestExpense": "2664000", "operatingIncome": "-3856000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-2664000", "nonInterestIncome": "None", "operatingExpenses": "19760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2069999", "otherNonOperatingIncome": "970000", "costofGoodsAndServicesSold": "44194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2618000", "sellingGeneralAndAdministrative": "17686000", "netIncomeFromContinuingOperations": "-5465000" }, "balance": { "goodwill": "64994000", "inventory": "1281000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "251397000", "longTermDebt": "75046000", "shortTermDebt": "4776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "64409000", "reportedCurrency": "USD", "retainedEarnings": "-219250000", "totalLiabilities": "189808000", "otherCurrentAssets": "7181000", "totalCurrentAssets": "89163000", "currentLongTermDebt": "780000", "longTermInvestments": "3495000", "shortTermInvestments": "None", "currentNetReceivables": "69470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162234000", "currentAccountsPayable": "16890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13874000", "shortLongTermDebtTotal": "94677000", "totalShareholderEquity": "61361000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "37651000", "totalCurrentLiabilities": "93222000", "otherNonCurrentLiabilities": "375000", "totalNonCurrentLiabilities": "96586000", "cashAndShortTermInvestments": "11231000", "commonStockSharesOutstanding": "64345698", "intangibleAssetsExcludingGoodwill": "64409000", "cashAndCashEquivalentsAtCarryingValue": "11231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5465000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "170000", "operatingCashflow": "2844000", "capitalExpenditures": "1749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1199000", "cashflowFromInvestment": "-1749000", "stockBasedCompensation": "1908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2618000", "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": 7, "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" ] } } }