{ "ticker": { "uuid": "d09977e9-c236-4860-a58d-3df5a9be989b", "symbol": "NOTV", "name": "Inotiv Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/d09977e9-c236-4860-a58d-3df5a9be989b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d09977e9-c236-4860-a58d-3df5a9be989b/" }, "ticker_metadata": { "id": 7361, "uuid": "d09977e9-c236-4860-a58d-3df5a9be989b", "symbol": "NOTV", "name": "Inotiv Inc", "asset_type": "equity", "market_cap": 9873300, "stock_exchange_id": 2, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Inotiv, Inc. provides drug discovery and development services to the pharmaceutical, chemical, and medical device industries; and sells analytical instruments to the pharmaceutical development and contract research industries. The company is headquartered in West Lafayette, Indiana.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d09977e9-c236-4860-a58d-3df5a9be989b", "symbol": "NOTV", "name": "Inotiv Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/d09977e9-c236-4860-a58d-3df5a9be989b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d09977e9-c236-4860-a58d-3df5a9be989b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.4, "value": 0.44, "quality": 0.44, "momentum": 0.44, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 0.17, "market_cap": 5755863.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0242, "shareholder_yield": 0, "roe": -1.1281, "piotroski_f_score": 3, "momentum_12_1": -0.887, "volatility_252d": 0.9623 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:24.351146+00:00", "batch_id": "" }, "size": { "price_close": 0.1661, "market_cap": 5755863.3, "market_cap_usd": 5755863.3, "enterprise_value": 421040863.3, "shares_outstanding": 34653000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0747, "ptbv_ratio": null, "ps_ratio": 0.0113, "pcf_ratio": 16.2595, "pfcf_ratio": 0.4019, "ev_ebitda": 41.2866, "ev_ebit": -9.2336, "ev_sales": 0.8299, "ev_fcf": 29.4023, "earnings_yield": null, "fcf_yield": 0.034, "price_to_sales": 0.0113, "price_to_book": 0.0747, "price_to_cashflow": 16.2595, "ebitda_to_ev": 0.0242, "sales_yield": 1.205 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.147, "operating_margin": -0.0899, "net_margin": -0.1714, "ebitda_margin": 0.0201, "fcf_margin": 0.0282, "roe": -1.1281, "roa": -0.1238, "roic": -0.0695, "roc_greenblatt": null, "asset_turnover": 0.7223, "cash_conversion": -0.1646, "accruals_ratio": -0.1243, "sbc_to_revenue": 0.0107, "piotroski_f_score": 3, "altman_z_score": -1.5412, "earnings_stability_5y": 0.3715, "revenue_stability_5y": 0.7581, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1062, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.1106, "net_debt_to_ebitda": 40.7222, "debt_to_assets": 0.6128, "interest_coverage": -0.8023, "current_ratio": 0.2674, "quick_ratio": 0.1898, "net_debt": 415285000, "local_beta": 0.0008, "volatility_252d": 0.9623, "volatility_60d": 2.1318, "max_drawdown_12m": -0.9252, "risk_adjusted_momentum": -0.9217 }, "growth": { "revenue_growth_1y": 0.0561, "revenue_growth_3y_cagr": -0.0215, "revenue_growth_5y_cagr": 0.5336, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3633, "revenue_growth": 0.0561, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4538, "price_return_3m": -0.55, "price_return_6m": -0.7944, "price_return_9m": -0.8987, "price_return_12m": -0.9383, "price_return_12m_ex1m": -0.887, "momentum_6m": -0.7944, "momentum_12m": -0.9383, "momentum_12_1": -0.887, "distance_from_52w_high": -0.9252, "distance_from_52w_low": 0, "relative_strength": -1.0962 }, "raw_ttm": { "revenue_ttm": 507356000, "gross_profit_ttm": 74598000, "ebit_ttm": -45598999, "ebitda_ttm": 10198001, "net_income_ttm": -86974000, "eps_diluted_ttm": -2.5099, "operating_cash_flow_ttm": 354000, "capital_expenditure_ttm": 13966000, "fcf_ttm": 14320000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56835000, "cash_and_equivalents": 15180000, "total_current_assets": 144469000, "total_current_liabilities": 540285000, "net_ppe": null, "total_assets": 702418000, "total_debt": 430465000, "total_equity": 77099000, "net_working_capital": 19469000, "book_value_per_share": 2.2249, "retained_earnings": -691658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239703000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 56, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "quality_value_composite": 0.44, "os_score": 0.4, "value_percentile": 0.44, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": null, "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": 1549, "ticker_id": 7361, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:24.351146+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1661, "market_cap": 5755863.3, "market_cap_usd": 5755863.3, "enterprise_value": 421040863.3, "shares_outstanding": 34653000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.07465549, "ptbv_ratio": null, "ps_ratio": 0.01134482, "pcf_ratio": 16.25950085, "pfcf_ratio": 0.40194576, "ev_ebitda": 41.28660738, "ev_ebit": -9.23355496, "ev_sales": 0.82987264, "ev_fcf": 29.40229492, "earnings_yield": null, "fcf_yield": 0.03401095, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14703285, "operating_margin": -0.08987575, "net_margin": -0.17142598, "ebitda_margin": 0.02010029, "fcf_margin": 0.02822476, "roe": -1.12808208, "roa": -0.12382086, "roic": -0.06945646, "roc_greenblatt": null, "asset_turnover": 0.72229926, "cash_conversion": -0.16464691, "accruals_ratio": -0.12432483, "sbc_to_revenue": 0.01066115, "debt_to_equity": 8.11059806, "net_debt_to_ebitda": 40.72219644, "debt_to_assets": 0.6128331, "interest_coverage": -0.8023049, "current_ratio": 0.26739406, "quick_ratio": 0.18979242, "net_debt": 415285000, "revenue_growth_1y": 0.05610718, "revenue_growth_3y_cagr": -0.02153955, "revenue_growth_5y_cagr": 0.53363136, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.36334855, "piotroski_f_score": 3, "altman_z_score": -1.54116463, "earnings_stability_5y": 0.371473, "revenue_stability_5y": 0.75805, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.45379809, "price_return_3m": -0.54998645, "price_return_6m": -0.79435434, "price_return_9m": -0.89871951, "price_return_12m": -0.93825279, "price_return_12m_ex1m": -0.88695167, "distance_from_52w_high": -0.92518018, "distance_from_52w_low": 0, "relative_strength": -1.09619384, "local_beta": 0.0008, "volatility_252d": 0.962261, "volatility_60d": 2.13177, "max_drawdown_12m": -0.92518018, "revenue_ttm": 507356000, "gross_profit_ttm": 74598000, "ebit_ttm": -45598999, "ebitda_ttm": 10198001, "net_income_ttm": -86974000, "eps_diluted_ttm": -2.50985485, "operating_cash_flow_ttm": 354000, "capital_expenditure_ttm": 13966000, "fcf_ttm": 14320000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56835000, "cash_and_equivalents": 15180000, "total_current_assets": 144469000, "total_current_liabilities": 540285000, "net_ppe": null, "total_assets": 702418000, "total_debt": 430465000, "total_equity": 77099000, "net_working_capital": 19469000, "book_value_per_share": 2.22488673, "retained_earnings": -691658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239703000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 56, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": null, "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": 0.17, "os": 0.4, "value": 0.44, "quality": 0.44, "momentum": 0.44, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1281, "momentum_12_1": -0.887, "complete_fields": { "id": 1549, "ticker_id": 7361, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:24.351146+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.1661, "market_cap": 5755863.3, "market_cap_usd": 5755863.3, "enterprise_value": 421040863.3, "shares_outstanding": 34653000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.07465549, "ptbv_ratio": null, "ps_ratio": 0.01134482, "pcf_ratio": 16.25950085, "pfcf_ratio": 0.40194576, "ev_ebitda": 41.28660738, "ev_ebit": -9.23355496, "ev_sales": 0.82987264, "ev_fcf": 29.40229492, "earnings_yield": null, "fcf_yield": 0.03401095, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14703285, "operating_margin": -0.08987575, "net_margin": -0.17142598, "ebitda_margin": 0.02010029, "fcf_margin": 0.02822476, "roe": -1.12808208, "roa": -0.12382086, "roic": -0.06945646, "roc_greenblatt": null, "asset_turnover": 0.72229926, "cash_conversion": -0.16464691, "accruals_ratio": -0.12432483, "sbc_to_revenue": 0.01066115, "debt_to_equity": 8.11059806, "net_debt_to_ebitda": 40.72219644, "debt_to_assets": 0.6128331, "interest_coverage": -0.8023049, "current_ratio": 0.26739406, "quick_ratio": 0.18979242, "net_debt": 415285000, "revenue_growth_1y": 0.05610718, "revenue_growth_3y_cagr": -0.02153955, "revenue_growth_5y_cagr": 0.53363136, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.36334855, "piotroski_f_score": 3, "altman_z_score": -1.54116463, "earnings_stability_5y": 0.371473, "revenue_stability_5y": 0.75805, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.45379809, "price_return_3m": -0.54998645, "price_return_6m": -0.79435434, "price_return_9m": -0.89871951, "price_return_12m": -0.93825279, "price_return_12m_ex1m": -0.88695167, "distance_from_52w_high": -0.92518018, "distance_from_52w_low": 0, "relative_strength": -1.09619384, "local_beta": 0.0008, "volatility_252d": 0.962261, "volatility_60d": 2.13177, "max_drawdown_12m": -0.92518018, "revenue_ttm": 507356000, "gross_profit_ttm": 74598000, "ebit_ttm": -45598999, "ebitda_ttm": 10198001, "net_income_ttm": -86974000, "eps_diluted_ttm": -2.50985485, "operating_cash_flow_ttm": 354000, "capital_expenditure_ttm": 13966000, "fcf_ttm": 14320000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 56835000, "cash_and_equivalents": 15180000, "total_current_assets": 144469000, "total_current_liabilities": 540285000, "net_ppe": null, "total_assets": 702418000, "total_debt": 430465000, "total_equity": 77099000, "net_working_capital": 19469000, "book_value_per_share": 2.22488673, "retained_earnings": -691658000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -239703000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 56, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 56, "yield_composite": 56, "svqf_composite": 60, "vc1_composite": 56, "vc2_composite": 56, "vc3_composite": 56, "trending_value_composite": null, "overall_composite": 60, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 76, "small_cap_core_rank": null, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 513024000, "cost_of_revenue": 447972000, "gross_profit": 65052000, "ebit": -31175000, "ebitda": 24753000, "pretax_income": -87768000, "tax_provision": -19143000, "net_income": -68625000, "net_income_to_common": -68625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21741000, "total_current_assets": 194591000, "total_assets": 771114000, "short_term_debt": 412514000, "long_term_debt": null, "total_debt": 412514000, "total_liabilities": 635086000, "total_equity": 136028000, "shares_outstanding": 32452000, "goodwill_and_intangibles": 334483000 }, "cash_flow": { "operating_cash_flow": -10455000, "capital_expenditure": 16615000, "free_cash_flow": 6160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131916, "ticker_id": 7361, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31175000", "ebitda": "24753000", "netIncome": "-68625000", "grossProfit": "65052000", "depreciation": "None", "totalRevenue": "513024000", "costOfRevenue": "447972000", "interestIncome": "None", "incomeBeforeTax": "-87768000", "interestExpense": "56593000", "operatingIncome": "-30902000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-19143000", "reportedCurrency": "USD", "netInterestIncome": "-56593000", "nonInterestIncome": "None", "operatingExpenses": "95954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55928000", "sellingGeneralAndAdministrative": "71099000", "netIncomeFromContinuingOperations": "-68625000" }, "balance": { "goodwill": "94286000", "inventory": "45738000", "commonStock": "8551000", "currentDebt": "None", "investments": "None", "totalAssets": "771114000", "longTermDebt": "None", "shortTermDebt": "412514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "240197000", "reportedCurrency": "USD", "retainedEarnings": "-630813000", "totalLiabilities": "635086000", "otherCurrentAssets": "29666000", "totalCurrentAssets": "194591000", "currentLongTermDebt": "405123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576523000", "currentAccountsPayable": "48531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503632000", "totalShareholderEquity": "136028000", "capitalLeaseObligations": "54165000", "otherCurrentLiabilities": "44227000", "totalCurrentLiabilities": "556784000", "otherNonCurrentLiabilities": "13290000", "totalNonCurrentLiabilities": "78302000", "cashAndShortTermInvestments": "21741000", "commonStockSharesOutstanding": "32452000", "intangibleAssetsExcludingGoodwill": "240197000", "cashAndCashEquivalentsAtCarryingValue": "21741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27587000", "operatingCashflow": "-10455000", "capitalExpenditures": "16615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23701000", "cashflowFromInvestment": "-12891000", "stockBasedCompensation": "6028000", "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": "55928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 513024000, "cost_of_revenue": 447972000, "gross_profit": 65052000, "research_and_development": null, "selling_general_admin": 71099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31175000, "depreciation_amortisation": 55928000, "ebitda": 24753000, "interest_expense": 56593000, "interest_income": null, "other_non_operating": null, "pretax_income": -87768000, "tax_provision": -19143000, "effective_tax_rate": null, "net_income": -68625000, "net_income_continuing_ops": -68625000, "net_income_to_common": -68625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21741000, "short_term_investments": null, "net_receivables": 97446000, "inventory": 45738000, "other_current_assets": null, "total_current_assets": 194591000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 240197000, "goodwill_and_intangibles": 334483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 576523000, "total_assets": 771114000, "short_term_debt": 412514000, "accounts_payable": 48531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556784000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78302000, "total_liabilities": 635086000, "total_debt": 412514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630813000, "total_equity": 136028000, "shares_outstanding": 32452000, "operating_cash_flow": -10455000, "stock_based_compensation": 6028000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23701000, "free_cash_flow": 6160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31175000", "ebitda": "24753000", "netIncome": "-68625000", "grossProfit": "65052000", "depreciation": "None", "totalRevenue": "513024000", "costOfRevenue": "447972000", "interestIncome": "None", "incomeBeforeTax": "-87768000", "interestExpense": "56593000", "operatingIncome": "-30902000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-19143000", "reportedCurrency": "USD", "netInterestIncome": "-56593000", "nonInterestIncome": "None", "operatingExpenses": "95954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55928000", "sellingGeneralAndAdministrative": "71099000", "netIncomeFromContinuingOperations": "-68625000" }, "balance": { "goodwill": "94286000", "inventory": "45738000", "commonStock": "8551000", "currentDebt": "None", "investments": "None", "totalAssets": "771114000", "longTermDebt": "None", "shortTermDebt": "412514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "240197000", "reportedCurrency": "USD", "retainedEarnings": "-630813000", "totalLiabilities": "635086000", "otherCurrentAssets": "29666000", "totalCurrentAssets": "194591000", "currentLongTermDebt": "405123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576523000", "currentAccountsPayable": "48531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503632000", "totalShareholderEquity": "136028000", "capitalLeaseObligations": "54165000", "otherCurrentLiabilities": "44227000", "totalCurrentLiabilities": "556784000", "otherNonCurrentLiabilities": "13290000", "totalNonCurrentLiabilities": "78302000", "cashAndShortTermInvestments": "21741000", "commonStockSharesOutstanding": "32452000", "intangibleAssetsExcludingGoodwill": "240197000", "cashAndCashEquivalentsAtCarryingValue": "21741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-27587000", "operatingCashflow": "-10455000", "capitalExpenditures": "16615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23701000", "cashflowFromInvestment": "-12891000", "stockBasedCompensation": "6028000", "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": "55928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 490739000, "cost_of_revenue": 379568000, "gross_profit": 111171000, "ebit": -83876000, "ebitda": -26758000, "pretax_income": -130760000, "tax_provision": -21875000, "net_income": -108445000, "net_income_to_common": -108445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21432000, "total_current_assets": 163413000, "total_assets": 781361000, "short_term_debt": 15312000, "long_term_debt": 389801000, "total_debt": 405113000, "total_liabilities": 610857000, "total_equity": 170504000, "shares_outstanding": 25897000, "goodwill_and_intangibles": 368682000 }, "cash_flow": { "operating_cash_flow": -6805000, "capital_expenditure": 22310000, "free_cash_flow": 15505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131921, "ticker_id": 7361, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83876000", "ebitda": "-26758000", "netIncome": "-108445000", "grossProfit": "111171000", "depreciation": "None", "totalRevenue": "490739000", "costOfRevenue": "379568000", "interestIncome": "None", "incomeBeforeTax": "-130760000", "interestExpense": "46884000", "operatingIncome": "-86406000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-21875000", "reportedCurrency": "USD", "netInterestIncome": "-46884000", "nonInterestIncome": "None", "operatingExpenses": "197577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57118000", "sellingGeneralAndAdministrative": "77034000", "netIncomeFromContinuingOperations": "-108885000" }, "balance": { "goodwill": "94286000", "inventory": "18173000", "commonStock": "6466000", "currentDebt": "None", "investments": "None", "totalAssets": "781361000", "longTermDebt": "389801000", "shortTermDebt": "15312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "274396000", "reportedCurrency": "USD", "retainedEarnings": "-562163000", "totalLiabilities": "610857000", "otherCurrentAssets": "46366000", "totalCurrentAssets": "163413000", "currentLongTermDebt": "3538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617948000", "currentAccountsPayable": "33526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445123000", "totalShareholderEquity": "170504000", "capitalLeaseObligations": "51784000", "otherCurrentLiabilities": "23809000", "totalCurrentLiabilities": "119042000", "otherNonCurrentLiabilities": "34963000", "totalNonCurrentLiabilities": "491815000", "cashAndShortTermInvestments": "21432000", "commonStockSharesOutstanding": "25897000", "intangibleAssetsExcludingGoodwill": "274396000", "cashAndCashEquivalentsAtCarryingValue": "21432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "38210000", "operatingCashflow": "-6805000", "capitalExpenditures": "22310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9675000", "cashflowFromInvestment": "-16832000", "stockBasedCompensation": "6740000", "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": "57118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490739000, "cost_of_revenue": 379568000, "gross_profit": 111171000, "research_and_development": null, "selling_general_admin": 77034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83876000, "depreciation_amortisation": 57118000, "ebitda": -26758000, "interest_expense": 46884000, "interest_income": null, "other_non_operating": null, "pretax_income": -130760000, "tax_provision": -21875000, "effective_tax_rate": null, "net_income": -108445000, "net_income_continuing_ops": -108885000, "net_income_to_common": -108445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21432000, "short_term_investments": null, "net_receivables": 77442000, "inventory": 18173000, "other_current_assets": null, "total_current_assets": 163413000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 274396000, "goodwill_and_intangibles": 368682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617948000, "total_assets": 781361000, "short_term_debt": 15312000, "accounts_payable": 33526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119042000, "long_term_debt": 389801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491815000, "total_liabilities": 610857000, "total_debt": 405113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562163000, "total_equity": 170504000, "shares_outstanding": 25897000, "operating_cash_flow": -6805000, "stock_based_compensation": 6740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16832000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9675000, "free_cash_flow": 15505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83876000", "ebitda": "-26758000", "netIncome": "-108445000", "grossProfit": "111171000", "depreciation": "None", "totalRevenue": "490739000", "costOfRevenue": "379568000", "interestIncome": "None", "incomeBeforeTax": "-130760000", "interestExpense": "46884000", "operatingIncome": "-86406000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-21875000", "reportedCurrency": "USD", "netInterestIncome": "-46884000", "nonInterestIncome": "None", "operatingExpenses": "197577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57118000", "sellingGeneralAndAdministrative": "77034000", "netIncomeFromContinuingOperations": "-108885000" }, "balance": { "goodwill": "94286000", "inventory": "18173000", "commonStock": "6466000", "currentDebt": "None", "investments": "None", "totalAssets": "781361000", "longTermDebt": "389801000", "shortTermDebt": "15312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "274396000", "reportedCurrency": "USD", "retainedEarnings": "-562163000", "totalLiabilities": "610857000", "otherCurrentAssets": "46366000", "totalCurrentAssets": "163413000", "currentLongTermDebt": "3538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617948000", "currentAccountsPayable": "33526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445123000", "totalShareholderEquity": "170504000", "capitalLeaseObligations": "51784000", "otherCurrentLiabilities": "23809000", "totalCurrentLiabilities": "119042000", "otherNonCurrentLiabilities": "34963000", "totalNonCurrentLiabilities": "491815000", "cashAndShortTermInvestments": "21432000", "commonStockSharesOutstanding": "25897000", "intangibleAssetsExcludingGoodwill": "274396000", "cashAndCashEquivalentsAtCarryingValue": "21432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-108885000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "38210000", "operatingCashflow": "-6805000", "capitalExpenditures": "22310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9675000", "cashflowFromInvestment": "-16832000", "stockBasedCompensation": "6740000", "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": "57118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 572425000, "cost_of_revenue": 406982000, "gross_profit": 165443000, "ebit": -81223000, "ebitda": -26506000, "pretax_income": -124242000, "tax_provision": -19340000, "net_income": -105140000, "net_income_to_common": -105140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35492000, "total_current_assets": 213803000, "total_assets": 856530000, "short_term_debt": 18232000, "long_term_debt": 369795000, "total_debt": 388027000, "total_liabilities": 588040000, "total_equity": 269154000, "shares_outstanding": 25641000, "goodwill_and_intangibles": 402714000 }, "cash_flow": { "operating_cash_flow": 27883000, "capital_expenditure": 27503000, "free_cash_flow": 55386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131926, "ticker_id": 7361, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-81223000", "ebitda": "-26506000", "netIncome": "-105140000", "grossProfit": "165443000", "depreciation": "None", "totalRevenue": "572425000", "costOfRevenue": "406982000", "interestIncome": "None", "incomeBeforeTax": "-124242000", "interestExpense": "43019000", "operatingIncome": "-81460000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19340000", "reportedCurrency": "USD", "netInterestIncome": "-43019000", "nonInterestIncome": "None", "operatingExpenses": "246903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54717000", "sellingGeneralAndAdministrative": "108227000", "netIncomeFromContinuingOperations": "-104902000" }, "balance": { "goodwill": "94286000", "inventory": "56102000", "commonStock": "6406000", "currentDebt": "None", "investments": "None", "totalAssets": "856530000", "longTermDebt": "369795000", "shortTermDebt": "18232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308428000", "reportedCurrency": "USD", "retainedEarnings": "-453278000", "totalLiabilities": "588040000", "otherCurrentAssets": "31787000", "totalCurrentAssets": "213803000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642727000", "currentAccountsPayable": "32564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417641000", "totalShareholderEquity": "269154000", "capitalLeaseObligations": "39896000", "otherCurrentLiabilities": "57869000", "totalCurrentLiabilities": "132194000", "otherNonCurrentLiabilities": "6373000", "totalNonCurrentLiabilities": "455846000", "cashAndShortTermInvestments": "35492000", "commonStockSharesOutstanding": "25641000", "intangibleAssetsExcludingGoodwill": "308428000", "cashAndCashEquivalentsAtCarryingValue": "35492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14011000", "operatingCashflow": "27883000", "capitalExpenditures": "27503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15872000", "cashflowFromInvestment": "-28755000", "stockBasedCompensation": "7844000", "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": "54717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 572425000, "cost_of_revenue": 406982000, "gross_profit": 165443000, "research_and_development": null, "selling_general_admin": 108227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -81223000, "depreciation_amortisation": 54717000, "ebitda": -26506000, "interest_expense": 43019000, "interest_income": null, "other_non_operating": null, "pretax_income": -124242000, "tax_provision": -19340000, "effective_tax_rate": null, "net_income": -105140000, "net_income_continuing_ops": -104902000, "net_income_to_common": -105140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35492000, "short_term_investments": null, "net_receivables": 90422000, "inventory": 56102000, "other_current_assets": null, "total_current_assets": 213803000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 308428000, "goodwill_and_intangibles": 402714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 642727000, "total_assets": 856530000, "short_term_debt": 18232000, "accounts_payable": 32564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132194000, "long_term_debt": 369795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 455846000, "total_liabilities": 588040000, "total_debt": 388027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -453278000, "total_equity": 269154000, "shares_outstanding": 25641000, "operating_cash_flow": 27883000, "stock_based_compensation": 7844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15872000, "free_cash_flow": 55386000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-81223000", "ebitda": "-26506000", "netIncome": "-105140000", "grossProfit": "165443000", "depreciation": "None", "totalRevenue": "572425000", "costOfRevenue": "406982000", "interestIncome": "None", "incomeBeforeTax": "-124242000", "interestExpense": "43019000", "operatingIncome": "-81460000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19340000", "reportedCurrency": "USD", "netInterestIncome": "-43019000", "nonInterestIncome": "None", "operatingExpenses": "246903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54717000", "sellingGeneralAndAdministrative": "108227000", "netIncomeFromContinuingOperations": "-104902000" }, "balance": { "goodwill": "94286000", "inventory": "56102000", "commonStock": "6406000", "currentDebt": "None", "investments": "None", "totalAssets": "856530000", "longTermDebt": "369795000", "shortTermDebt": "18232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308428000", "reportedCurrency": "USD", "retainedEarnings": "-453278000", "totalLiabilities": "588040000", "otherCurrentAssets": "31787000", "totalCurrentAssets": "213803000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642727000", "currentAccountsPayable": "32564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417641000", "totalShareholderEquity": "269154000", "capitalLeaseObligations": "39896000", "otherCurrentLiabilities": "57869000", "totalCurrentLiabilities": "132194000", "otherNonCurrentLiabilities": "6373000", "totalNonCurrentLiabilities": "455846000", "cashAndShortTermInvestments": "35492000", "commonStockSharesOutstanding": "25641000", "intangibleAssetsExcludingGoodwill": "308428000", "cashAndCashEquivalentsAtCarryingValue": "35492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14011000", "operatingCashflow": "27883000", "capitalExpenditures": "27503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15872000", "cashflowFromInvestment": "-28755000", "stockBasedCompensation": "7844000", "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": "54717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 547656000, "cost_of_revenue": 390444000, "gross_profit": 157212000, "ebit": -322745000, "ebitda": -273421000, "pretax_income": -352449000, "tax_provision": -15187000, "net_income": -337262000, "net_income_to_common": -337262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18515000, "total_current_assets": 232977000, "total_assets": 962900000, "short_term_debt": 30961000, "long_term_debt": 330677000, "total_debt": 361638000, "total_liabilities": 603134000, "total_equity": 360372000, "shares_outstanding": 24354000, "goodwill_and_intangibles": 503711000 }, "cash_flow": { "operating_cash_flow": -5217000, "capital_expenditure": 36300000, "free_cash_flow": 31083000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131931, "ticker_id": 7361, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-322745000", "ebitda": "-273421000", "netIncome": "-337262000", "grossProfit": "157212000", "depreciation": "None", "totalRevenue": "547656000", "costOfRevenue": "390444000", "interestIncome": "None", "incomeBeforeTax": "-352449000", "interestExpense": "29704000", "operatingIncome": "-27447000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-15187000", "reportedCurrency": "USD", "netInterestIncome": "-29704000", "nonInterestIncome": "None", "operatingExpenses": "184659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-59293000", "costofGoodsAndServicesSold": "390444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49324000", "sellingGeneralAndAdministrative": "82436000", "netIncomeFromContinuingOperations": "-337262000" }, "balance": { "goodwill": "157825000", "inventory": "71441000", "commonStock": "6362000", "currentDebt": "None", "investments": "None", "totalAssets": "962900000", "longTermDebt": "330677000", "shortTermDebt": "30961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "345886000", "reportedCurrency": "USD", "retainedEarnings": "-348277000", "totalLiabilities": "603134000", "otherCurrentAssets": "42948000", "totalCurrentAssets": "232977000", "currentLongTermDebt": "22979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729923000", "currentAccountsPayable": "28695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186199000", "shortLongTermDebtTotal": "386492000", "totalShareholderEquity": "360372000", "capitalLeaseObligations": "32836000", "otherCurrentLiabilities": "103243000", "totalCurrentLiabilities": "164099000", "otherNonCurrentLiabilities": "6477000", "totalNonCurrentLiabilities": "439035000", "cashAndShortTermInvestments": "18515000", "commonStockSharesOutstanding": "24354000", "intangibleAssetsExcludingGoodwill": "345886000", "cashAndCashEquivalentsAtCarryingValue": "18515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-337262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-35198000", "operatingCashflow": "-5217000", "capitalExpenditures": "36300000", "changeInReceivables": "-23838000", "changeInExchangeRate": "None", "cashflowFromFinancing": "203151000", "cashflowFromInvestment": "-333722000", "stockBasedCompensation": "24202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-135788000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 547656000, "cost_of_revenue": 390444000, "gross_profit": 157212000, "research_and_development": null, "selling_general_admin": 82436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -322745000, "depreciation_amortisation": 49324000, "ebitda": -273421000, "interest_expense": 29704000, "interest_income": null, "other_non_operating": null, "pretax_income": -352449000, "tax_provision": -15187000, "effective_tax_rate": null, "net_income": -337262000, "net_income_continuing_ops": -337262000, "net_income_to_common": -337262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18515000, "short_term_investments": null, "net_receivables": 100073000, "inventory": 71441000, "other_current_assets": null, "total_current_assets": 232977000, "net_ppe": null, "goodwill": 157825000, "intangible_assets": 345886000, "goodwill_and_intangibles": 503711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 729923000, "total_assets": 962900000, "short_term_debt": 30961000, "accounts_payable": 28695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164099000, "long_term_debt": 330677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439035000, "total_liabilities": 603134000, "total_debt": 361638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348277000, "total_equity": 360372000, "shares_outstanding": 24354000, "operating_cash_flow": -5217000, "stock_based_compensation": 24202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -333722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 203151000, "free_cash_flow": 31083000, "net_change_in_cash": -135788000 }, "raw_data": { "income": { "ebit": "-322745000", "ebitda": "-273421000", "netIncome": "-337262000", "grossProfit": "157212000", "depreciation": "None", "totalRevenue": "547656000", "costOfRevenue": "390444000", "interestIncome": "None", "incomeBeforeTax": "-352449000", "interestExpense": "29704000", "operatingIncome": "-27447000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-15187000", "reportedCurrency": "USD", "netInterestIncome": "-29704000", "nonInterestIncome": "None", "operatingExpenses": "184659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-59293000", "costofGoodsAndServicesSold": "390444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49324000", "sellingGeneralAndAdministrative": "82436000", "netIncomeFromContinuingOperations": "-337262000" }, "balance": { "goodwill": "157825000", "inventory": "71441000", "commonStock": "6362000", "currentDebt": "None", "investments": "None", "totalAssets": "962900000", "longTermDebt": "330677000", "shortTermDebt": "30961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "345886000", "reportedCurrency": "USD", "retainedEarnings": "-348277000", "totalLiabilities": "603134000", "otherCurrentAssets": "42948000", "totalCurrentAssets": "232977000", "currentLongTermDebt": "22979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729923000", "currentAccountsPayable": "28695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186199000", "shortLongTermDebtTotal": "386492000", "totalShareholderEquity": "360372000", "capitalLeaseObligations": "32836000", "otherCurrentLiabilities": "103243000", "totalCurrentLiabilities": "164099000", "otherNonCurrentLiabilities": "6477000", "totalNonCurrentLiabilities": "439035000", "cashAndShortTermInvestments": "18515000", "commonStockSharesOutstanding": "24354000", "intangibleAssetsExcludingGoodwill": "345886000", "cashAndCashEquivalentsAtCarryingValue": "18515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-337262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-35198000", "operatingCashflow": "-5217000", "capitalExpenditures": "36300000", "changeInReceivables": "-23838000", "changeInExchangeRate": "None", "cashflowFromFinancing": "203151000", "cashflowFromInvestment": "-333722000", "stockBasedCompensation": "24202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-135788000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "118000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 89605000, "cost_of_revenue": 59449000, "gross_profit": 30156000, "ebit": 7802000, "ebitda": 15365000, "pretax_income": 6119000, "tax_provision": -4776000, "net_income": 10895000, "net_income_to_common": 10895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138924000, "total_current_assets": 189019000, "total_assets": 321856000, "short_term_debt": 13388000, "long_term_debt": 154209000, "total_debt": 167597000, "total_liabilities": 216728000, "total_equity": 105128000, "shares_outstanding": 13865000, "goodwill_and_intangibles": 76160000 }, "cash_flow": { "operating_cash_flow": 10746000, "capital_expenditure": 12472000, "free_cash_flow": 23218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131936, "ticker_id": 7361, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7802000", "ebitda": "15365000", "netIncome": "10895000", "grossProfit": "30156000", "depreciation": "None", "totalRevenue": "89605000", "costOfRevenue": "59449000", "interestIncome": "None", "incomeBeforeTax": "6119000", "interestExpense": "1683000", "operatingIncome": "1534000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-4776000", "reportedCurrency": "USD", "netInterestIncome": "-1683000", "nonInterestIncome": "None", "operatingExpenses": "35774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "405000", "otherNonOperatingIncome": "13420000", "costofGoodsAndServicesSold": "59449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7563000", "sellingGeneralAndAdministrative": "30375000", "netIncomeFromContinuingOperations": "10895000" }, "balance": { "goodwill": "51927000", "inventory": "602000", "commonStock": "3945000", "currentDebt": "None", "investments": "None", "totalAssets": "321856000", "longTermDebt": "154209000", "shortTermDebt": "13388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "24233000", "reportedCurrency": "USD", "retainedEarnings": "-11015000", "totalLiabilities": "216728000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "189019000", "currentLongTermDebt": "11405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132837000", "currentAccountsPayable": "6163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47978000", "shortLongTermDebtTotal": "174190000", "totalShareholderEquity": "105128000", "capitalLeaseObligations": "8576000", "otherCurrentLiabilities": "8926000", "totalCurrentLiabilities": "55109000", "otherNonCurrentLiabilities": "7066000", "totalNonCurrentLiabilities": "161619000", "cashAndShortTermInvestments": "138924000", "commonStockSharesOutstanding": "13865000", "intangibleAssetsExcludingGoodwill": "24233000", "cashAndCashEquivalentsAtCarryingValue": "138924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "98000", "operatingCashflow": "10746000", "capitalExpenditures": "12472000", "changeInReceivables": "-11951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "198832000", "cashflowFromInvestment": "-54060000", "stockBasedCompensation": "1786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89605000, "cost_of_revenue": 59449000, "gross_profit": 30156000, "research_and_development": 405000, "selling_general_admin": 30375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7802000, "depreciation_amortisation": 7563000, "ebitda": 15365000, "interest_expense": 1683000, "interest_income": null, "other_non_operating": null, "pretax_income": 6119000, "tax_provision": -4776000, "effective_tax_rate": null, "net_income": 10895000, "net_income_continuing_ops": 10895000, "net_income_to_common": 10895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138924000, "short_term_investments": null, "net_receivables": 28364000, "inventory": 602000, "other_current_assets": null, "total_current_assets": 189019000, "net_ppe": null, "goodwill": 51927000, "intangible_assets": 24233000, "goodwill_and_intangibles": 76160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 132837000, "total_assets": 321856000, "short_term_debt": 13388000, "accounts_payable": 6163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55109000, "long_term_debt": 154209000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161619000, "total_liabilities": 216728000, "total_debt": 167597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11015000, "total_equity": 105128000, "shares_outstanding": 13865000, "operating_cash_flow": 10746000, "stock_based_compensation": 1786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 198832000, "free_cash_flow": 23218000, "net_change_in_cash": 155518000 }, "raw_data": { "income": { "ebit": "7802000", "ebitda": "15365000", "netIncome": "10895000", "grossProfit": "30156000", "depreciation": "None", "totalRevenue": "89605000", "costOfRevenue": "59449000", "interestIncome": "None", "incomeBeforeTax": "6119000", "interestExpense": "1683000", "operatingIncome": "1534000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-4776000", "reportedCurrency": "USD", "netInterestIncome": "-1683000", "nonInterestIncome": "None", "operatingExpenses": "35774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "405000", "otherNonOperatingIncome": "13420000", "costofGoodsAndServicesSold": "59449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7563000", "sellingGeneralAndAdministrative": "30375000", "netIncomeFromContinuingOperations": "10895000" }, "balance": { "goodwill": "51927000", "inventory": "602000", "commonStock": "3945000", "currentDebt": "None", "investments": "None", "totalAssets": "321856000", "longTermDebt": "154209000", "shortTermDebt": "13388000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "24233000", "reportedCurrency": "USD", "retainedEarnings": "-11015000", "totalLiabilities": "216728000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "189019000", "currentLongTermDebt": "11405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132837000", "currentAccountsPayable": "6163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47978000", "shortLongTermDebtTotal": "174190000", "totalShareholderEquity": "105128000", "capitalLeaseObligations": "8576000", "otherCurrentLiabilities": "8926000", "totalCurrentLiabilities": "55109000", "otherNonCurrentLiabilities": "7066000", "totalNonCurrentLiabilities": "161619000", "cashAndShortTermInvestments": "138924000", "commonStockSharesOutstanding": "13865000", "intangibleAssetsExcludingGoodwill": "24233000", "cashAndCashEquivalentsAtCarryingValue": "138924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "98000", "operatingCashflow": "10746000", "capitalExpenditures": "12472000", "changeInReceivables": "-11951000", "changeInExchangeRate": "None", "cashflowFromFinancing": "198832000", "cashflowFromInvestment": "-54060000", "stockBasedCompensation": "1786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155518000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 60469000, "cost_of_revenue": 42232000, "gross_profit": 18237000, "ebit": -3954000, "ebitda": 1026000, "pretax_income": -4538000, "tax_provision": 147000, "net_income": -4685000, "net_income_to_common": -4685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406000, "total_current_assets": 15300000, "total_assets": 61593000, "short_term_debt": 12451000, "long_term_debt": 18826000, "total_debt": 31277000, "total_liabilities": 53997000, "total_equity": 7596000, "shares_outstanding": 10851000, "goodwill_and_intangibles": 8629000 }, "cash_flow": { "operating_cash_flow": 1290000, "capital_expenditure": 6200000, "free_cash_flow": 7490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131941, "ticker_id": 7361, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3954000", "ebitda": "1026000", "netIncome": "-4685000", "grossProfit": "18237000", "depreciation": "None", "totalRevenue": "60469000", "costOfRevenue": "42232000", "interestIncome": "None", "incomeBeforeTax": "-4538000", "interestExpense": "1490000", "operatingIncome": "-3063000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-1490000", "nonInterestIncome": "None", "operatingExpenses": "21300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "950000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4980000", "sellingGeneralAndAdministrative": "16977000", "netIncomeFromContinuingOperations": "-4685000" }, "balance": { "goodwill": "4368000", "inventory": "700000", "commonStock": "2706000", "currentDebt": "None", "investments": "None", "totalAssets": "61593000", "longTermDebt": "18826000", "shortTermDebt": "12451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "4261000", "reportedCurrency": "USD", "retainedEarnings": "-21910000", "totalLiabilities": "53997000", "otherCurrentAssets": "2371000", "totalCurrentAssets": "15300000", "currentLongTermDebt": "8604000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46293000", "currentAccountsPayable": "3196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37508000", "shortLongTermDebtTotal": "36412000", "totalShareholderEquity": "7596000", "capitalLeaseObligations": "8982000", "otherCurrentLiabilities": "6350000", "totalCurrentLiabilities": "31642000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22355000", "cashAndShortTermInvestments": "1406000", "commonStockSharesOutstanding": "10851000", "intangibleAssetsExcludingGoodwill": "4261000", "cashAndCashEquivalentsAtCarryingValue": "1406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "395000", "operatingCashflow": "1290000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9641000", "cashflowFromInvestment": "-10131000", "stockBasedCompensation": "540000", "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": "3929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60469000, "cost_of_revenue": 42232000, "gross_profit": 18237000, "research_and_development": 950000, "selling_general_admin": 16977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3954000, "depreciation_amortisation": 4980000, "ebitda": 1026000, "interest_expense": 1490000, "interest_income": null, "other_non_operating": null, "pretax_income": -4538000, "tax_provision": 147000, "effective_tax_rate": null, "net_income": -4685000, "net_income_continuing_ops": -4685000, "net_income_to_common": -4685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1406000, "short_term_investments": null, "net_receivables": 10823000, "inventory": 700000, "other_current_assets": null, "total_current_assets": 15300000, "net_ppe": null, "goodwill": 4368000, "intangible_assets": 4261000, "goodwill_and_intangibles": 8629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46293000, "total_assets": 61593000, "short_term_debt": 12451000, "accounts_payable": 3196000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31642000, "long_term_debt": 18826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22355000, "total_liabilities": 53997000, "total_debt": 31277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21910000, "total_equity": 7596000, "shares_outstanding": 10851000, "operating_cash_flow": 1290000, "stock_based_compensation": 540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9641000, "free_cash_flow": 7490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3954000", "ebitda": "1026000", "netIncome": "-4685000", "grossProfit": "18237000", "depreciation": "None", "totalRevenue": "60469000", "costOfRevenue": "42232000", "interestIncome": "None", "incomeBeforeTax": "-4538000", "interestExpense": "1490000", "operatingIncome": "-3063000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-1490000", "nonInterestIncome": "None", "operatingExpenses": "21300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "950000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4980000", "sellingGeneralAndAdministrative": "16977000", "netIncomeFromContinuingOperations": "-4685000" }, "balance": { "goodwill": "4368000", "inventory": "700000", "commonStock": "2706000", "currentDebt": "None", "investments": "None", "totalAssets": "61593000", "longTermDebt": "18826000", "shortTermDebt": "12451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "4261000", "reportedCurrency": "USD", "retainedEarnings": "-21910000", "totalLiabilities": "53997000", "otherCurrentAssets": "2371000", "totalCurrentAssets": "15300000", "currentLongTermDebt": "8604000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46293000", "currentAccountsPayable": "3196000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37508000", "shortLongTermDebtTotal": "36412000", "totalShareholderEquity": "7596000", "capitalLeaseObligations": "8982000", "otherCurrentLiabilities": "6350000", "totalCurrentLiabilities": "31642000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22355000", "cashAndShortTermInvestments": "1406000", "commonStockSharesOutstanding": "10851000", "intangibleAssetsExcludingGoodwill": "4261000", "cashAndCashEquivalentsAtCarryingValue": "1406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "395000", "operatingCashflow": "1290000", "capitalExpenditures": "6200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9641000", "cashflowFromInvestment": "-10131000", "stockBasedCompensation": "540000", "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": "3929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 43616000, "cost_of_revenue": 30695000, "gross_profit": 12921000, "ebit": -144000, "ebitda": 2573000, "pretax_income": -786000, "tax_provision": 4000, "net_income": -790000, "net_income_to_common": -790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606000, "total_current_assets": 12421000, "total_assets": 41980000, "short_term_debt": 2809000, "long_term_debt": 13771000, "total_debt": 16580000, "total_liabilities": 31270000, "total_equity": 10710000, "shares_outstanding": 10383000, "goodwill_and_intangibles": 6491000 }, "cash_flow": { "operating_cash_flow": 1777000, "capital_expenditure": 6878000, "free_cash_flow": 8655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131946, "ticker_id": 7361, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-144000", "ebitda": "2573000", "netIncome": "-790000", "grossProfit": "12921000", "depreciation": "None", "totalRevenue": "43616000", "costOfRevenue": "30695000", "interestIncome": "None", "incomeBeforeTax": "-786000", "interestExpense": "642000", "operatingIncome": "-153000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-642000", "nonInterestIncome": "None", "operatingExpenses": "13074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2717000", "sellingGeneralAndAdministrative": "9533000", "netIncomeFromContinuingOperations": "-790000" }, "balance": { "goodwill": "3617000", "inventory": "1095000", "commonStock": "2589000", "currentDebt": "None", "investments": "None", "totalAssets": "41980000", "longTermDebt": "13771000", "shortTermDebt": "2809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "2874000", "reportedCurrency": "USD", "retainedEarnings": "-17097000", "totalLiabilities": "31270000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "12421000", "currentLongTermDebt": "2827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29559000", "currentAccountsPayable": "4941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22828000", "shortLongTermDebtTotal": "16634000", "totalShareholderEquity": "10710000", "capitalLeaseObligations": "36000", "otherCurrentLiabilities": "3624000", "totalCurrentLiabilities": "17481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13789000", "cashAndShortTermInvestments": "606000", "commonStockSharesOutstanding": "10383000", "intangibleAssetsExcludingGoodwill": "2874000", "cashAndCashEquivalentsAtCarryingValue": "606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "1777000", "capitalExpenditures": "6878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6205000", "cashflowFromInvestment": "-8149000", "stockBasedCompensation": "278000", "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": "2717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43616000, "cost_of_revenue": 30695000, "gross_profit": 12921000, "research_and_development": 627000, "selling_general_admin": 9533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -144000, "depreciation_amortisation": 2717000, "ebitda": 2573000, "interest_expense": 642000, "interest_income": null, "other_non_operating": null, "pretax_income": -786000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -790000, "net_income_continuing_ops": -790000, "net_income_to_common": -790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606000, "short_term_investments": null, "net_receivables": 9520000, "inventory": 1095000, "other_current_assets": null, "total_current_assets": 12421000, "net_ppe": null, "goodwill": 3617000, "intangible_assets": 2874000, "goodwill_and_intangibles": 6491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29559000, "total_assets": 41980000, "short_term_debt": 2809000, "accounts_payable": 4941000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17481000, "long_term_debt": 13771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13789000, "total_liabilities": 31270000, "total_debt": 16580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17097000, "total_equity": 10710000, "shares_outstanding": 10383000, "operating_cash_flow": 1777000, "stock_based_compensation": 278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6205000, "free_cash_flow": 8655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-144000", "ebitda": "2573000", "netIncome": "-790000", "grossProfit": "12921000", "depreciation": "None", "totalRevenue": "43616000", "costOfRevenue": "30695000", "interestIncome": "None", "incomeBeforeTax": "-786000", "interestExpense": "642000", "operatingIncome": "-153000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-642000", "nonInterestIncome": "None", "operatingExpenses": "13074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "627000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2717000", "sellingGeneralAndAdministrative": "9533000", "netIncomeFromContinuingOperations": "-790000" }, "balance": { "goodwill": "3617000", "inventory": "1095000", "commonStock": "2589000", "currentDebt": "None", "investments": "None", "totalAssets": "41980000", "longTermDebt": "13771000", "shortTermDebt": "2809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "2874000", "reportedCurrency": "USD", "retainedEarnings": "-17097000", "totalLiabilities": "31270000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "12421000", "currentLongTermDebt": "2827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29559000", "currentAccountsPayable": "4941000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22828000", "shortLongTermDebtTotal": "16634000", "totalShareholderEquity": "10710000", "capitalLeaseObligations": "36000", "otherCurrentLiabilities": "3624000", "totalCurrentLiabilities": "17481000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13789000", "cashAndShortTermInvestments": "606000", "commonStockSharesOutstanding": "10383000", "intangibleAssetsExcludingGoodwill": "2874000", "cashAndCashEquivalentsAtCarryingValue": "606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "1777000", "capitalExpenditures": "6878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6205000", "cashflowFromInvestment": "-8149000", "stockBasedCompensation": "278000", "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": "2717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 26346000, "cost_of_revenue": 18230000, "gross_profit": 8116000, "ebit": 20000, "ebitda": 1876000, "pretax_income": -254000, "tax_provision": -60000, "net_income": -194000, "net_income_to_common": -194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 773000, "total_current_assets": 8061000, "total_assets": 31268000, "short_term_debt": 1083000, "long_term_debt": 8546000, "total_debt": 9629000, "total_liabilities": 20384000, "total_equity": 10884000, "shares_outstanding": 8771000, "goodwill_and_intangibles": 6390000 }, "cash_flow": { "operating_cash_flow": 3487000, "capital_expenditure": 1317000, "free_cash_flow": 4804000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131951, "ticker_id": 7361, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20000", "ebitda": "1876000", "netIncome": "-194000", "grossProfit": "8116000", "depreciation": "None", "totalRevenue": "26346000", "costOfRevenue": "18230000", "interestIncome": "None", "incomeBeforeTax": "-254000", "interestExpense": "274000", "operatingIncome": "14000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-60000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "8102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1856000", "sellingGeneralAndAdministrative": "5965000", "netIncomeFromContinuingOperations": "-194000" }, "balance": { "goodwill": "3072000", "inventory": "1182000", "commonStock": "2523000", "currentDebt": "None", "investments": "None", "totalAssets": "31268000", "longTermDebt": "8546000", "shortTermDebt": "1083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "3318000", "reportedCurrency": "USD", "retainedEarnings": "-16231000", "totalLiabilities": "20384000", "otherCurrentAssets": "966000", "totalCurrentAssets": "8061000", "currentLongTermDebt": "909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23207000", "currentAccountsPayable": "3192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16610000", "shortLongTermDebtTotal": "9666000", "totalShareholderEquity": "10884000", "capitalLeaseObligations": "124000", "otherCurrentLiabilities": "2601000", "totalCurrentLiabilities": "11801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8583000", "cashAndShortTermInvestments": "773000", "commonStockSharesOutstanding": "8771000", "intangibleAssetsExcludingGoodwill": "3318000", "cashAndCashEquivalentsAtCarryingValue": "773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "3487000", "capitalExpenditures": "1317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4926000", "cashflowFromInvestment": "-8074000", "stockBasedCompensation": "134000", "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": "1875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26346000, "cost_of_revenue": 18230000, "gross_profit": 8116000, "research_and_development": 596000, "selling_general_admin": 5965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20000, "depreciation_amortisation": 1856000, "ebitda": 1876000, "interest_expense": 274000, "interest_income": null, "other_non_operating": null, "pretax_income": -254000, "tax_provision": -60000, "effective_tax_rate": null, "net_income": -194000, "net_income_continuing_ops": -194000, "net_income_to_common": -194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 773000, "short_term_investments": null, "net_receivables": 5140000, "inventory": 1182000, "other_current_assets": null, "total_current_assets": 8061000, "net_ppe": null, "goodwill": 3072000, "intangible_assets": 3318000, "goodwill_and_intangibles": 6390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23207000, "total_assets": 31268000, "short_term_debt": 1083000, "accounts_payable": 3192000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11801000, "long_term_debt": 8546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8583000, "total_liabilities": 20384000, "total_debt": 9629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16231000, "total_equity": 10884000, "shares_outstanding": 8771000, "operating_cash_flow": 3487000, "stock_based_compensation": 134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4926000, "free_cash_flow": 4804000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20000", "ebitda": "1876000", "netIncome": "-194000", "grossProfit": "8116000", "depreciation": "None", "totalRevenue": "26346000", "costOfRevenue": "18230000", "interestIncome": "None", "incomeBeforeTax": "-254000", "interestExpense": "274000", "operatingIncome": "14000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-60000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "8102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1856000", "sellingGeneralAndAdministrative": "5965000", "netIncomeFromContinuingOperations": "-194000" }, "balance": { "goodwill": "3072000", "inventory": "1182000", "commonStock": "2523000", "currentDebt": "None", "investments": "None", "totalAssets": "31268000", "longTermDebt": "8546000", "shortTermDebt": "1083000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "3318000", "reportedCurrency": "USD", "retainedEarnings": "-16231000", "totalLiabilities": "20384000", "otherCurrentAssets": "966000", "totalCurrentAssets": "8061000", "currentLongTermDebt": "909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23207000", "currentAccountsPayable": "3192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16610000", "shortLongTermDebtTotal": "9666000", "totalShareholderEquity": "10884000", "capitalLeaseObligations": "124000", "otherCurrentLiabilities": "2601000", "totalCurrentLiabilities": "11801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8583000", "cashAndShortTermInvestments": "773000", "commonStockSharesOutstanding": "8771000", "intangibleAssetsExcludingGoodwill": "3318000", "cashAndCashEquivalentsAtCarryingValue": "773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "3487000", "capitalExpenditures": "1317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4926000", "cashflowFromInvestment": "-8074000", "stockBasedCompensation": "134000", "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": "1875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 117652000, "cost_of_revenue": 107084000, "gross_profit": 10568000, "ebit": -16370999, "ebitda": -2289999, "pretax_income": -33743000, "tax_provision": -1276000, "net_income": -32467000, "net_income_to_common": -32467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15180000, "total_current_assets": 144469000, "total_assets": 702418000, "short_term_debt": 430465000, "long_term_debt": null, "total_debt": 430465000, "total_liabilities": 625319000, "total_equity": 77099000, "shares_outstanding": 34653000, "goodwill_and_intangibles": 316802000 }, "cash_flow": { "operating_cash_flow": -1070000, "capital_expenditure": 2103000, "free_cash_flow": 1033000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131913, "ticker_id": 7361, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16370999", "ebitda": "-2289999", "netIncome": "-32467000", "grossProfit": "10568000", "depreciation": "None", "totalRevenue": "117652000", "costOfRevenue": "107084000", "interestIncome": "None", "incomeBeforeTax": "-33743000", "interestExpense": "14063000", "operatingIncome": "-16370999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1276000", "reportedCurrency": "USD", "netInterestIncome": "-14063000", "nonInterestIncome": "None", "operatingExpenses": "26939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14081000", "sellingGeneralAndAdministrative": "17643000", "netIncomeFromContinuingOperations": "-32467000" }, "balance": { "goodwill": "94286000", "inventory": "41927000", "commonStock": "8683000", "currentDebt": "None", "investments": "None", "totalAssets": "702418000", "longTermDebt": "None", "shortTermDebt": "430465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "222516000", "reportedCurrency": "USD", "retainedEarnings": "-691658000", "totalLiabilities": "625319000", "otherCurrentAssets": "12664000", "totalCurrentAssets": "144469000", "currentLongTermDebt": "423422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557949000", "currentAccountsPayable": "38176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487766000", "totalShareholderEquity": "77099000", "capitalLeaseObligations": "64344000", "otherCurrentLiabilities": "49156000", "totalCurrentLiabilities": "540285000", "otherNonCurrentLiabilities": "465000", "totalNonCurrentLiabilities": "85033999", "cashAndShortTermInvestments": "15180000", "commonStockSharesOutstanding": "34653000", "intangibleAssetsExcludingGoodwill": "222516000", "cashAndCashEquivalentsAtCarryingValue": "15180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13516000", "operatingCashflow": "-1070000", "capitalExpenditures": "2103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5886000", "cashflowFromInvestment": "-2097000", "stockBasedCompensation": "1204000", "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": "14081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117652000, "cost_of_revenue": 107084000, "gross_profit": 10568000, "research_and_development": null, "selling_general_admin": 17643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16370999, "depreciation_amortisation": 14081000, "ebitda": -2289999, "interest_expense": 14063000, "interest_income": null, "other_non_operating": null, "pretax_income": -33743000, "tax_provision": -1276000, "effective_tax_rate": null, "net_income": -32467000, "net_income_continuing_ops": -32467000, "net_income_to_common": -32467000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15180000, "short_term_investments": null, "net_receivables": 74698000, "inventory": 41927000, "other_current_assets": null, "total_current_assets": 144469000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 222516000, "goodwill_and_intangibles": 316802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557949000, "total_assets": 702418000, "short_term_debt": 430465000, "accounts_payable": 38176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540285000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85033999, "total_liabilities": 625319000, "total_debt": 430465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691658000, "total_equity": 77099000, "shares_outstanding": 34653000, "operating_cash_flow": -1070000, "stock_based_compensation": 1204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5886000, "free_cash_flow": 1033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16370999", "ebitda": "-2289999", "netIncome": "-32467000", "grossProfit": "10568000", "depreciation": "None", "totalRevenue": "117652000", "costOfRevenue": "107084000", "interestIncome": "None", "incomeBeforeTax": "-33743000", "interestExpense": "14063000", "operatingIncome": "-16370999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1276000", "reportedCurrency": "USD", "netInterestIncome": "-14063000", "nonInterestIncome": "None", "operatingExpenses": "26939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14081000", "sellingGeneralAndAdministrative": "17643000", "netIncomeFromContinuingOperations": "-32467000" }, "balance": { "goodwill": "94286000", "inventory": "41927000", "commonStock": "8683000", "currentDebt": "None", "investments": "None", "totalAssets": "702418000", "longTermDebt": "None", "shortTermDebt": "430465000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "222516000", "reportedCurrency": "USD", "retainedEarnings": "-691658000", "totalLiabilities": "625319000", "otherCurrentAssets": "12664000", "totalCurrentAssets": "144469000", "currentLongTermDebt": "423422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74698000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557949000", "currentAccountsPayable": "38176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "487766000", "totalShareholderEquity": "77099000", "capitalLeaseObligations": "64344000", "otherCurrentLiabilities": "49156000", "totalCurrentLiabilities": "540285000", "otherNonCurrentLiabilities": "465000", "totalNonCurrentLiabilities": "85033999", "cashAndShortTermInvestments": "15180000", "commonStockSharesOutstanding": "34653000", "intangibleAssetsExcludingGoodwill": "222516000", "cashAndCashEquivalentsAtCarryingValue": "15180000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13516000", "operatingCashflow": "-1070000", "capitalExpenditures": "2103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5886000", "cashflowFromInvestment": "-2097000", "stockBasedCompensation": "1204000", "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": "14081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 120879000, "cost_of_revenue": 109860000, "gross_profit": 11019000, "ebit": -16553000, "ebitda": -2762000, "pretax_income": -30016000, "tax_provision": -1638000, "net_income": -28378000, "net_income_to_common": -28378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12732000, "total_current_assets": 163771000, "total_assets": 734336000, "short_term_debt": 417773000, "long_term_debt": null, "total_debt": 417773000, "total_liabilities": 625312000, "total_equity": 109024000, "shares_outstanding": 34370000, "goodwill_and_intangibles": 325764000 }, "cash_flow": { "operating_cash_flow": -5433000, "capital_expenditure": 5180000, "free_cash_flow": -253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131914, "ticker_id": 7361, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16553000", "ebitda": "-2762000", "netIncome": "-28378000", "grossProfit": "11019000", "depreciation": "None", "totalRevenue": "120879000", "costOfRevenue": "109860000", "interestIncome": "None", "incomeBeforeTax": "-30016000", "interestExpense": "13463000", "operatingIncome": "-16329999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1638000", "reportedCurrency": "USD", "netInterestIncome": "-13463000", "nonInterestIncome": "None", "operatingExpenses": "27349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13791000", "sellingGeneralAndAdministrative": "18491000", "netIncomeFromContinuingOperations": "-28378000" }, "balance": { "goodwill": "94286000", "inventory": "44320000", "commonStock": "8560000", "currentDebt": "None", "investments": "None", "totalAssets": "734336000", "longTermDebt": "None", "shortTermDebt": "417773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231478000", "reportedCurrency": "USD", "retainedEarnings": "-659191000", "totalLiabilities": "625312000", "otherCurrentAssets": "43543000", "totalCurrentAssets": "163771000", "currentLongTermDebt": "411773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570565000", "currentAccountsPayable": "42595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528549000", "totalShareholderEquity": "109024000", "capitalLeaseObligations": "64196000", "otherCurrentLiabilities": "78176000", "totalCurrentLiabilities": "538544000", "otherNonCurrentLiabilities": "479000", "totalNonCurrentLiabilities": "86768000", "cashAndShortTermInvestments": "12732000", "commonStockSharesOutstanding": "34370000", "intangibleAssetsExcludingGoodwill": "231478000", "cashAndCashEquivalentsAtCarryingValue": "12732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1414000", "operatingCashflow": "-5433000", "capitalExpenditures": "5180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1536000", "cashflowFromInvestment": "-5180000", "stockBasedCompensation": "1382000", "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": "13791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120879000, "cost_of_revenue": 109860000, "gross_profit": 11019000, "research_and_development": null, "selling_general_admin": 18491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16553000, "depreciation_amortisation": 13791000, "ebitda": -2762000, "interest_expense": 13463000, "interest_income": null, "other_non_operating": null, "pretax_income": -30016000, "tax_provision": -1638000, "effective_tax_rate": null, "net_income": -28378000, "net_income_continuing_ops": -28378000, "net_income_to_common": -28378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12732000, "short_term_investments": null, "net_receivables": 63176000, "inventory": 44320000, "other_current_assets": null, "total_current_assets": 163771000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 231478000, "goodwill_and_intangibles": 325764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570565000, "total_assets": 734336000, "short_term_debt": 417773000, "accounts_payable": 42595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538544000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86768000, "total_liabilities": 625312000, "total_debt": 417773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -659191000, "total_equity": 109024000, "shares_outstanding": 34370000, "operating_cash_flow": -5433000, "stock_based_compensation": 1382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1536000, "free_cash_flow": -253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16553000", "ebitda": "-2762000", "netIncome": "-28378000", "grossProfit": "11019000", "depreciation": "None", "totalRevenue": "120879000", "costOfRevenue": "109860000", "interestIncome": "None", "incomeBeforeTax": "-30016000", "interestExpense": "13463000", "operatingIncome": "-16329999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1638000", "reportedCurrency": "USD", "netInterestIncome": "-13463000", "nonInterestIncome": "None", "operatingExpenses": "27349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13791000", "sellingGeneralAndAdministrative": "18491000", "netIncomeFromContinuingOperations": "-28378000" }, "balance": { "goodwill": "94286000", "inventory": "44320000", "commonStock": "8560000", "currentDebt": "None", "investments": "None", "totalAssets": "734336000", "longTermDebt": "None", "shortTermDebt": "417773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231478000", "reportedCurrency": "USD", "retainedEarnings": "-659191000", "totalLiabilities": "625312000", "otherCurrentAssets": "43543000", "totalCurrentAssets": "163771000", "currentLongTermDebt": "411773000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570565000", "currentAccountsPayable": "42595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528549000", "totalShareholderEquity": "109024000", "capitalLeaseObligations": "64196000", "otherCurrentLiabilities": "78176000", "totalCurrentLiabilities": "538544000", "otherNonCurrentLiabilities": "479000", "totalNonCurrentLiabilities": "86768000", "cashAndShortTermInvestments": "12732000", "commonStockSharesOutstanding": "34370000", "intangibleAssetsExcludingGoodwill": "231478000", "cashAndCashEquivalentsAtCarryingValue": "12732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28378000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1414000", "operatingCashflow": "-5433000", "capitalExpenditures": "5180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1536000", "cashflowFromInvestment": "-5180000", "stockBasedCompensation": "1382000", "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": "13791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 138142000, "cost_of_revenue": 119053000, "gross_profit": 19089000, "ebit": -7519000, "ebitda": 6421000, "pretax_income": -23222000, "tax_provision": -14670000, "net_income": -8552000, "net_income_to_common": -8552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21741000, "total_current_assets": 194591000, "total_assets": 771114000, "short_term_debt": 412514000, "long_term_debt": null, "total_debt": 412514000, "total_liabilities": 635086000, "total_equity": 136028000, "shares_outstanding": 34355000, "goodwill_and_intangibles": 334483000 }, "cash_flow": { "operating_cash_flow": 14305000, "capital_expenditure": 2677000, "free_cash_flow": 16982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131915, "ticker_id": 7361, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7519000", "ebitda": "6421000", "netIncome": "-8552000", "grossProfit": "19089000", "depreciation": "None", "totalRevenue": "138142000", "costOfRevenue": "119053000", "interestIncome": "None", "incomeBeforeTax": "-23222000", "interestExpense": "15703000", "operatingIncome": "-6782000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14670000", "reportedCurrency": "USD", "netInterestIncome": "-15703000", "nonInterestIncome": "None", "operatingExpenses": "25871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13940000", "sellingGeneralAndAdministrative": "16916000", "netIncomeFromContinuingOperations": "-8552000" }, "balance": { "goodwill": "94286000", "inventory": "45738000", "commonStock": "8551000", "currentDebt": "None", "investments": "None", "totalAssets": "771114000", "longTermDebt": "None", "shortTermDebt": "412514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "240197000", "reportedCurrency": "USD", "retainedEarnings": "-630813000", "totalLiabilities": "635086000", "otherCurrentAssets": "29666000", "totalCurrentAssets": "194591000", "currentLongTermDebt": "405123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576523000", "currentAccountsPayable": "48531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503632000", "totalShareholderEquity": "136028000", "capitalLeaseObligations": "54165000", "otherCurrentLiabilities": "95739000", "totalCurrentLiabilities": "556784000", "otherNonCurrentLiabilities": "13290000", "totalNonCurrentLiabilities": "78302000", "cashAndShortTermInvestments": "21741000", "commonStockSharesOutstanding": "34355000", "intangibleAssetsExcludingGoodwill": "240197000", "cashAndCashEquivalentsAtCarryingValue": "21741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-741000", "operatingCashflow": "14305000", "capitalExpenditures": "2677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1618000", "cashflowFromInvestment": "-475000", "stockBasedCompensation": "1384000", "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": "13940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138142000, "cost_of_revenue": 119053000, "gross_profit": 19089000, "research_and_development": null, "selling_general_admin": 16916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7519000, "depreciation_amortisation": 13940000, "ebitda": 6421000, "interest_expense": 15703000, "interest_income": null, "other_non_operating": null, "pretax_income": -23222000, "tax_provision": -14670000, "effective_tax_rate": null, "net_income": -8552000, "net_income_continuing_ops": -8552000, "net_income_to_common": -8552000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21741000, "short_term_investments": null, "net_receivables": 97446000, "inventory": 45738000, "other_current_assets": null, "total_current_assets": 194591000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 240197000, "goodwill_and_intangibles": 334483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 576523000, "total_assets": 771114000, "short_term_debt": 412514000, "accounts_payable": 48531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556784000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78302000, "total_liabilities": 635086000, "total_debt": 412514000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630813000, "total_equity": 136028000, "shares_outstanding": 34355000, "operating_cash_flow": 14305000, "stock_based_compensation": 1384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1618000, "free_cash_flow": 16982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7519000", "ebitda": "6421000", "netIncome": "-8552000", "grossProfit": "19089000", "depreciation": "None", "totalRevenue": "138142000", "costOfRevenue": "119053000", "interestIncome": "None", "incomeBeforeTax": "-23222000", "interestExpense": "15703000", "operatingIncome": "-6782000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14670000", "reportedCurrency": "USD", "netInterestIncome": "-15703000", "nonInterestIncome": "None", "operatingExpenses": "25871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13940000", "sellingGeneralAndAdministrative": "16916000", "netIncomeFromContinuingOperations": "-8552000" }, "balance": { "goodwill": "94286000", "inventory": "45738000", "commonStock": "8551000", "currentDebt": "None", "investments": "None", "totalAssets": "771114000", "longTermDebt": "None", "shortTermDebt": "412514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "240197000", "reportedCurrency": "USD", "retainedEarnings": "-630813000", "totalLiabilities": "635086000", "otherCurrentAssets": "29666000", "totalCurrentAssets": "194591000", "currentLongTermDebt": "405123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576523000", "currentAccountsPayable": "48531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "503632000", "totalShareholderEquity": "136028000", "capitalLeaseObligations": "54165000", "otherCurrentLiabilities": "95739000", "totalCurrentLiabilities": "556784000", "otherNonCurrentLiabilities": "13290000", "totalNonCurrentLiabilities": "78302000", "cashAndShortTermInvestments": "21741000", "commonStockSharesOutstanding": "34355000", "intangibleAssetsExcludingGoodwill": "240197000", "cashAndCashEquivalentsAtCarryingValue": "21741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8552000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-741000", "operatingCashflow": "14305000", "capitalExpenditures": "2677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1618000", "cashflowFromInvestment": "-475000", "stockBasedCompensation": "1384000", "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": "13940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 130683000, "cost_of_revenue": 96761000, "gross_profit": 33922000, "ebit": -5156000, "ebitda": 8829000, "pretax_income": -18762000, "tax_provision": -1185000, "net_income": -17577000, "net_income_to_common": -17577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6215000, "total_current_assets": 175585000, "total_assets": 759737000, "short_term_debt": 15477000, "long_term_debt": 390336000, "total_debt": 405813000, "total_liabilities": 615952000, "total_equity": 143785000, "shares_outstanding": 34353000, "goodwill_and_intangibles": 343216000 }, "cash_flow": { "operating_cash_flow": -7448000, "capital_expenditure": 4006000, "free_cash_flow": -3442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131917, "ticker_id": 7361, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5156000", "ebitda": "8829000", "netIncome": "-17577000", "grossProfit": "33922000", "depreciation": "None", "totalRevenue": "130683000", "costOfRevenue": "96761000", "interestIncome": "None", "incomeBeforeTax": "-18762000", "interestExpense": "13606000", "operatingIncome": "-5530000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1185000", "reportedCurrency": "USD", "netInterestIncome": "-13606000", "nonInterestIncome": "None", "operatingExpenses": "39452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13985000", "sellingGeneralAndAdministrative": "17879000", "netIncomeFromContinuingOperations": "-17577000" }, "balance": { "goodwill": "94286000", "inventory": "45074000", "commonStock": "8550000", "currentDebt": "None", "investments": "None", "totalAssets": "759737000", "longTermDebt": "390336000", "shortTermDebt": "15477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "248930000", "reportedCurrency": "USD", "retainedEarnings": "-622261000", "totalLiabilities": "615952000", "otherCurrentAssets": "32444000", "totalCurrentAssets": "175585000", "currentLongTermDebt": "6206000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584152000", "currentAccountsPayable": "45373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448214000", "totalShareholderEquity": "143785000", "capitalLeaseObligations": "51672000", "otherCurrentLiabilities": "35495000", "totalCurrentLiabilities": "136596000", "otherNonCurrentLiabilities": "13123000", "totalNonCurrentLiabilities": "479356000", "cashAndShortTermInvestments": "6215000", "commonStockSharesOutstanding": "34353000", "intangibleAssetsExcludingGoodwill": "248930000", "cashAndCashEquivalentsAtCarryingValue": "6215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6845000", "operatingCashflow": "-7448000", "capitalExpenditures": "4006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3410000", "cashflowFromInvestment": "-2506000", "stockBasedCompensation": "1439000", "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": "13985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130683000, "cost_of_revenue": 96761000, "gross_profit": 33922000, "research_and_development": null, "selling_general_admin": 17879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5156000, "depreciation_amortisation": 13985000, "ebitda": 8829000, "interest_expense": 13606000, "interest_income": null, "other_non_operating": null, "pretax_income": -18762000, "tax_provision": -1185000, "effective_tax_rate": null, "net_income": -17577000, "net_income_continuing_ops": -17577000, "net_income_to_common": -17577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6215000, "short_term_investments": null, "net_receivables": 91852000, "inventory": 45074000, "other_current_assets": null, "total_current_assets": 175585000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 248930000, "goodwill_and_intangibles": 343216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 584152000, "total_assets": 759737000, "short_term_debt": 15477000, "accounts_payable": 45373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136596000, "long_term_debt": 390336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 479356000, "total_liabilities": 615952000, "total_debt": 405813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622261000, "total_equity": 143785000, "shares_outstanding": 34353000, "operating_cash_flow": -7448000, "stock_based_compensation": 1439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3410000, "free_cash_flow": -3442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5156000", "ebitda": "8829000", "netIncome": "-17577000", "grossProfit": "33922000", "depreciation": "None", "totalRevenue": "130683000", "costOfRevenue": "96761000", "interestIncome": "None", "incomeBeforeTax": "-18762000", "interestExpense": "13606000", "operatingIncome": "-5530000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1185000", "reportedCurrency": "USD", "netInterestIncome": "-13606000", "nonInterestIncome": "None", "operatingExpenses": "39452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13985000", "sellingGeneralAndAdministrative": "17879000", "netIncomeFromContinuingOperations": "-17577000" }, "balance": { "goodwill": "94286000", "inventory": "45074000", "commonStock": "8550000", "currentDebt": "None", "investments": "None", "totalAssets": "759737000", "longTermDebt": "390336000", "shortTermDebt": "15477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "248930000", "reportedCurrency": "USD", "retainedEarnings": "-622261000", "totalLiabilities": "615952000", "otherCurrentAssets": "32444000", "totalCurrentAssets": "175585000", "currentLongTermDebt": "6206000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "584152000", "currentAccountsPayable": "45373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "448214000", "totalShareholderEquity": "143785000", "capitalLeaseObligations": "51672000", "otherCurrentLiabilities": "35495000", "totalCurrentLiabilities": "136596000", "otherNonCurrentLiabilities": "13123000", "totalNonCurrentLiabilities": "479356000", "cashAndShortTermInvestments": "6215000", "commonStockSharesOutstanding": "34353000", "intangibleAssetsExcludingGoodwill": "248930000", "cashAndCashEquivalentsAtCarryingValue": "6215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6845000", "operatingCashflow": "-7448000", "capitalExpenditures": "4006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3410000", "cashflowFromInvestment": "-2506000", "stockBasedCompensation": "1439000", "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": "13985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 124323000, "cost_of_revenue": 95332000, "gross_profit": 28991000, "ebit": -2530000, "ebitda": 11294000, "pretax_income": -15976000, "tax_provision": -1110000, "net_income": -14866000, "net_income_to_common": -14866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19299000, "total_current_assets": 173658000, "total_assets": 765966000, "short_term_debt": 16548000, "long_term_debt": 392394000, "total_debt": 408942000, "total_liabilities": 608274000, "total_equity": 157692000, "shares_outstanding": 33995000, "goodwill_and_intangibles": 350876000 }, "cash_flow": { "operating_cash_flow": -12815000, "capital_expenditure": 5473000, "free_cash_flow": -7342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131918, "ticker_id": 7361, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2530000", "ebitda": "11294000", "netIncome": "-14866000", "grossProfit": "28991000", "depreciation": "None", "totalRevenue": "124323000", "costOfRevenue": "95332000", "interestIncome": "None", "incomeBeforeTax": "-15976000", "interestExpense": "13446000", "operatingIncome": "-2938000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1110000", "reportedCurrency": "USD", "netInterestIncome": "-13446000", "nonInterestIncome": "None", "operatingExpenses": "31929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13824000", "sellingGeneralAndAdministrative": "17152000", "netIncomeFromContinuingOperations": "-14866000" }, "balance": { "goodwill": "94286000", "inventory": "38042000", "commonStock": "8549000", "currentDebt": "None", "investments": "None", "totalAssets": "765966000", "longTermDebt": "392394000", "shortTermDebt": "16548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "256590000", "reportedCurrency": "USD", "retainedEarnings": "-604684000", "totalLiabilities": "608274000", "otherCurrentAssets": "41963000", "totalCurrentAssets": "173658000", "currentLongTermDebt": "7146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592308000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451594000", "totalShareholderEquity": "157692000", "capitalLeaseObligations": "52054000", "otherCurrentLiabilities": "22201000", "totalCurrentLiabilities": "115410000", "otherNonCurrentLiabilities": "17933000", "totalNonCurrentLiabilities": "492864000", "cashAndShortTermInvestments": "19299000", "commonStockSharesOutstanding": "33995000", "intangibleAssetsExcludingGoodwill": "256590000", "cashAndCashEquivalentsAtCarryingValue": "19299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6369000", "operatingCashflow": "-12815000", "capitalExpenditures": "5473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632000", "cashflowFromInvestment": "-5451000", "stockBasedCompensation": "1435000", "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": "13824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124323000, "cost_of_revenue": 95332000, "gross_profit": 28991000, "research_and_development": null, "selling_general_admin": 17152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2530000, "depreciation_amortisation": 13824000, "ebitda": 11294000, "interest_expense": 13446000, "interest_income": null, "other_non_operating": null, "pretax_income": -15976000, "tax_provision": -1110000, "effective_tax_rate": null, "net_income": -14866000, "net_income_continuing_ops": -14866000, "net_income_to_common": -14866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19299000, "short_term_investments": null, "net_receivables": 74354000, "inventory": 38042000, "other_current_assets": null, "total_current_assets": 173658000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 256590000, "goodwill_and_intangibles": 350876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592308000, "total_assets": 765966000, "short_term_debt": 16548000, "accounts_payable": 32213000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115410000, "long_term_debt": 392394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 492864000, "total_liabilities": 608274000, "total_debt": 408942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -604684000, "total_equity": 157692000, "shares_outstanding": 33995000, "operating_cash_flow": -12815000, "stock_based_compensation": 1435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -632000, "free_cash_flow": -7342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2530000", "ebitda": "11294000", "netIncome": "-14866000", "grossProfit": "28991000", "depreciation": "None", "totalRevenue": "124323000", "costOfRevenue": "95332000", "interestIncome": "None", "incomeBeforeTax": "-15976000", "interestExpense": "13446000", "operatingIncome": "-2938000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1110000", "reportedCurrency": "USD", "netInterestIncome": "-13446000", "nonInterestIncome": "None", "operatingExpenses": "31929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13824000", "sellingGeneralAndAdministrative": "17152000", "netIncomeFromContinuingOperations": "-14866000" }, "balance": { "goodwill": "94286000", "inventory": "38042000", "commonStock": "8549000", "currentDebt": "None", "investments": "None", "totalAssets": "765966000", "longTermDebt": "392394000", "shortTermDebt": "16548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "256590000", "reportedCurrency": "USD", "retainedEarnings": "-604684000", "totalLiabilities": "608274000", "otherCurrentAssets": "41963000", "totalCurrentAssets": "173658000", "currentLongTermDebt": "7146000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "74354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592308000", "currentAccountsPayable": "32213000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "451594000", "totalShareholderEquity": "157692000", "capitalLeaseObligations": "52054000", "otherCurrentLiabilities": "22201000", "totalCurrentLiabilities": "115410000", "otherNonCurrentLiabilities": "17933000", "totalNonCurrentLiabilities": "492864000", "cashAndShortTermInvestments": "19299000", "commonStockSharesOutstanding": "33995000", "intangibleAssetsExcludingGoodwill": "256590000", "cashAndCashEquivalentsAtCarryingValue": "19299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6369000", "operatingCashflow": "-12815000", "capitalExpenditures": "5473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-632000", "cashflowFromInvestment": "-5451000", "stockBasedCompensation": "1435000", "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": "13824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 119876000, "cost_of_revenue": 94838000, "gross_profit": 25038000, "ebit": -15970000, "ebitda": -1791000, "pretax_income": -29808000, "tax_provision": -2178000, "net_income": -27630000, "net_income_to_common": -27630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38043000, "total_current_assets": 171417000, "total_assets": 772907000, "short_term_debt": 12542000, "long_term_debt": 392978000, "total_debt": 405520000, "total_liabilities": 603075000, "total_equity": 169832000, "shares_outstanding": 27160000, "goodwill_and_intangibles": 359053000 }, "cash_flow": { "operating_cash_flow": -4497000, "capital_expenditure": 4459000, "free_cash_flow": -38000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131919, "ticker_id": 7361, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15970000", "ebitda": "-1791000", "netIncome": "-27630000", "grossProfit": "25038000", "depreciation": "None", "totalRevenue": "119876000", "costOfRevenue": "94838000", "interestIncome": "None", "incomeBeforeTax": "-29808000", "interestExpense": "13838000", "operatingIncome": "-15507000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2178000", "reportedCurrency": "USD", "netInterestIncome": "-13838000", "nonInterestIncome": "None", "operatingExpenses": "40545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14179000", "sellingGeneralAndAdministrative": "19152000", "netIncomeFromContinuingOperations": "-27630000" }, "balance": { "goodwill": "94286000", "inventory": "31557000", "commonStock": "8391000", "currentDebt": "None", "investments": "None", "totalAssets": "772907000", "longTermDebt": "392978000", "shortTermDebt": "12542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "264767000", "reportedCurrency": "USD", "retainedEarnings": "-589794000", "totalLiabilities": "603075000", "otherCurrentAssets": "28117000", "totalCurrentAssets": "171417000", "currentLongTermDebt": "3037000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601490000", "currentAccountsPayable": "24954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447108000", "totalShareholderEquity": "169832000", "capitalLeaseObligations": "51093000", "otherCurrentLiabilities": "67432000", "totalCurrentLiabilities": "109125000", "otherNonCurrentLiabilities": "18394000", "totalNonCurrentLiabilities": "493950000", "cashAndShortTermInvestments": "38043000", "commonStockSharesOutstanding": "27160000", "intangibleAssetsExcludingGoodwill": "264767000", "cashAndCashEquivalentsAtCarryingValue": "38043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13632000", "operatingCashflow": "-4497000", "capitalExpenditures": "4459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26125000", "cashflowFromInvestment": "-4459000", "stockBasedCompensation": "1770000", "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": "14179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119876000, "cost_of_revenue": 94838000, "gross_profit": 25038000, "research_and_development": null, "selling_general_admin": 19152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15970000, "depreciation_amortisation": 14179000, "ebitda": -1791000, "interest_expense": 13838000, "interest_income": null, "other_non_operating": null, "pretax_income": -29808000, "tax_provision": -2178000, "effective_tax_rate": null, "net_income": -27630000, "net_income_continuing_ops": -27630000, "net_income_to_common": -27630000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38043000, "short_term_investments": null, "net_receivables": 73700000, "inventory": 31557000, "other_current_assets": null, "total_current_assets": 171417000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 264767000, "goodwill_and_intangibles": 359053000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601490000, "total_assets": 772907000, "short_term_debt": 12542000, "accounts_payable": 24954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109125000, "long_term_debt": 392978000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493950000, "total_liabilities": 603075000, "total_debt": 405520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -589794000, "total_equity": 169832000, "shares_outstanding": 27160000, "operating_cash_flow": -4497000, "stock_based_compensation": 1770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26125000, "free_cash_flow": -38000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15970000", "ebitda": "-1791000", "netIncome": "-27630000", "grossProfit": "25038000", "depreciation": "None", "totalRevenue": "119876000", "costOfRevenue": "94838000", "interestIncome": "None", "incomeBeforeTax": "-29808000", "interestExpense": "13838000", "operatingIncome": "-15507000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2178000", "reportedCurrency": "USD", "netInterestIncome": "-13838000", "nonInterestIncome": "None", "operatingExpenses": "40545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14179000", "sellingGeneralAndAdministrative": "19152000", "netIncomeFromContinuingOperations": "-27630000" }, "balance": { "goodwill": "94286000", "inventory": "31557000", "commonStock": "8391000", "currentDebt": "None", "investments": "None", "totalAssets": "772907000", "longTermDebt": "392978000", "shortTermDebt": "12542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "264767000", "reportedCurrency": "USD", "retainedEarnings": "-589794000", "totalLiabilities": "603075000", "otherCurrentAssets": "28117000", "totalCurrentAssets": "171417000", "currentLongTermDebt": "3037000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601490000", "currentAccountsPayable": "24954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447108000", "totalShareholderEquity": "169832000", "capitalLeaseObligations": "51093000", "otherCurrentLiabilities": "67432000", "totalCurrentLiabilities": "109125000", "otherNonCurrentLiabilities": "18394000", "totalNonCurrentLiabilities": "493950000", "cashAndShortTermInvestments": "38043000", "commonStockSharesOutstanding": "27160000", "intangibleAssetsExcludingGoodwill": "264767000", "cashAndCashEquivalentsAtCarryingValue": "38043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27630000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13632000", "operatingCashflow": "-4497000", "capitalExpenditures": "4459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26125000", "cashflowFromInvestment": "-4459000", "stockBasedCompensation": "1770000", "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": "14179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 130417000, "cost_of_revenue": 100478000, "gross_profit": 29939000, "ebit": -11729000, "ebitda": 2865000, "pretax_income": -24045000, "tax_provision": -5154000, "net_income": -18891000, "net_income_to_common": -18891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21432000, "total_current_assets": 163413000, "total_assets": 781361000, "short_term_debt": 15312000, "long_term_debt": 389801000, "total_debt": 405113000, "total_liabilities": 610857000, "total_equity": 170504000, "shares_outstanding": 26001000, "goodwill_and_intangibles": 368682000 }, "cash_flow": { "operating_cash_flow": -2372000, "capital_expenditure": 5295000, "free_cash_flow": 2923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131920, "ticker_id": 7361, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11729000", "ebitda": "2865000", "netIncome": "-18891000", "grossProfit": "29939000", "depreciation": "None", "totalRevenue": "130417000", "costOfRevenue": "100478000", "interestIncome": "None", "incomeBeforeTax": "-24045000", "interestExpense": "12316000", "operatingIncome": "-13167000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5154000", "reportedCurrency": "USD", "netInterestIncome": "-12316000", "nonInterestIncome": "None", "operatingExpenses": "43106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14594000", "sellingGeneralAndAdministrative": "20529000", "netIncomeFromContinuingOperations": "-18891000" }, "balance": { "goodwill": "94286000", "inventory": "18173000", "commonStock": "6466000", "currentDebt": "None", "investments": "None", "totalAssets": "781361000", "longTermDebt": "389801000", "shortTermDebt": "15312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "274396000", "reportedCurrency": "USD", "retainedEarnings": "-562163000", "totalLiabilities": "610857000", "otherCurrentAssets": "46366000", "totalCurrentAssets": "163413000", "currentLongTermDebt": "3538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617948000", "currentAccountsPayable": "33526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445123000", "totalShareholderEquity": "170504000", "capitalLeaseObligations": "51784000", "otherCurrentLiabilities": "65795000", "totalCurrentLiabilities": "119042000", "otherNonCurrentLiabilities": "34963000", "totalNonCurrentLiabilities": "491815000", "cashAndShortTermInvestments": "21432000", "commonStockSharesOutstanding": "26001000", "intangibleAssetsExcludingGoodwill": "274396000", "cashAndCashEquivalentsAtCarryingValue": "21432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20690000", "operatingCashflow": "-2372000", "capitalExpenditures": "5295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14564000", "cashflowFromInvestment": "-5249000", "stockBasedCompensation": "1622000", "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": "14594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130417000, "cost_of_revenue": 100478000, "gross_profit": 29939000, "research_and_development": null, "selling_general_admin": 20529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11729000, "depreciation_amortisation": 14594000, "ebitda": 2865000, "interest_expense": 12316000, "interest_income": null, "other_non_operating": null, "pretax_income": -24045000, "tax_provision": -5154000, "effective_tax_rate": null, "net_income": -18891000, "net_income_continuing_ops": -18891000, "net_income_to_common": -18891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21432000, "short_term_investments": null, "net_receivables": 77442000, "inventory": 18173000, "other_current_assets": null, "total_current_assets": 163413000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 274396000, "goodwill_and_intangibles": 368682000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617948000, "total_assets": 781361000, "short_term_debt": 15312000, "accounts_payable": 33526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119042000, "long_term_debt": 389801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 491815000, "total_liabilities": 610857000, "total_debt": 405113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -562163000, "total_equity": 170504000, "shares_outstanding": 26001000, "operating_cash_flow": -2372000, "stock_based_compensation": 1622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14564000, "free_cash_flow": 2923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11729000", "ebitda": "2865000", "netIncome": "-18891000", "grossProfit": "29939000", "depreciation": "None", "totalRevenue": "130417000", "costOfRevenue": "100478000", "interestIncome": "None", "incomeBeforeTax": "-24045000", "interestExpense": "12316000", "operatingIncome": "-13167000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-5154000", "reportedCurrency": "USD", "netInterestIncome": "-12316000", "nonInterestIncome": "None", "operatingExpenses": "43106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14594000", "sellingGeneralAndAdministrative": "20529000", "netIncomeFromContinuingOperations": "-18891000" }, "balance": { "goodwill": "94286000", "inventory": "18173000", "commonStock": "6466000", "currentDebt": "None", "investments": "None", "totalAssets": "781361000", "longTermDebt": "389801000", "shortTermDebt": "15312000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "274396000", "reportedCurrency": "USD", "retainedEarnings": "-562163000", "totalLiabilities": "610857000", "otherCurrentAssets": "46366000", "totalCurrentAssets": "163413000", "currentLongTermDebt": "3538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617948000", "currentAccountsPayable": "33526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "445123000", "totalShareholderEquity": "170504000", "capitalLeaseObligations": "51784000", "otherCurrentLiabilities": "65795000", "totalCurrentLiabilities": "119042000", "otherNonCurrentLiabilities": "34963000", "totalNonCurrentLiabilities": "491815000", "cashAndShortTermInvestments": "21432000", "commonStockSharesOutstanding": "26001000", "intangibleAssetsExcludingGoodwill": "274396000", "cashAndCashEquivalentsAtCarryingValue": "21432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "20690000", "operatingCashflow": "-2372000", "capitalExpenditures": "5295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14564000", "cashflowFromInvestment": "-5249000", "stockBasedCompensation": "1622000", "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": "14594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 105786000, "cost_of_revenue": 84705000, "gross_profit": 21081000, "ebit": -20834000, "ebitda": -6715000, "pretax_income": -32950000, "tax_provision": -6863000, "net_income": -26087000, "net_income_to_common": -26087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14434000, "total_current_assets": 149233000, "total_assets": 774588000, "short_term_debt": 401428000, "long_term_debt": 3897000, "total_debt": 405325000, "total_liabilities": 592481000, "total_equity": 182107000, "shares_outstanding": 25993000, "goodwill_and_intangibles": 376826000 }, "cash_flow": { "operating_cash_flow": -14806000, "capital_expenditure": 4421000, "free_cash_flow": -10385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131922, "ticker_id": 7361, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20834000", "ebitda": "-6715000", "netIncome": "-26087000", "grossProfit": "21081000", "depreciation": "None", "totalRevenue": "105786000", "costOfRevenue": "84705000", "interestIncome": "None", "incomeBeforeTax": "-32950000", "interestExpense": "12116000", "operatingIncome": "-20752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6863000", "reportedCurrency": "USD", "netInterestIncome": "-12116000", "nonInterestIncome": "None", "operatingExpenses": "41833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14119000", "sellingGeneralAndAdministrative": "16782000", "netIncomeFromContinuingOperations": "-26087000" }, "balance": { "goodwill": "94286000", "inventory": "38684000", "commonStock": "6463000", "currentDebt": "None", "investments": "None", "totalAssets": "774588000", "longTermDebt": "3897000", "shortTermDebt": "401428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "282540000", "reportedCurrency": "USD", "retainedEarnings": "-543272000", "totalLiabilities": "592481000", "otherCurrentAssets": "28423000", "totalCurrentAssets": "149233000", "currentLongTermDebt": "378550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625355000", "currentAccountsPayable": "28325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441224000", "totalShareholderEquity": "182107000", "capitalLeaseObligations": "47338000", "otherCurrentLiabilities": "50052000", "totalCurrentLiabilities": "485073000", "otherNonCurrentLiabilities": "17912000", "totalNonCurrentLiabilities": "107408000", "cashAndShortTermInvestments": "14434000", "commonStockSharesOutstanding": "25993000", "intangibleAssetsExcludingGoodwill": "282540000", "cashAndCashEquivalentsAtCarryingValue": "14434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6739000", "operatingCashflow": "-14806000", "capitalExpenditures": "4421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795000", "cashflowFromInvestment": "-2953000", "stockBasedCompensation": "1337000", "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": "14119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105786000, "cost_of_revenue": 84705000, "gross_profit": 21081000, "research_and_development": null, "selling_general_admin": 16782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20834000, "depreciation_amortisation": 14119000, "ebitda": -6715000, "interest_expense": 12116000, "interest_income": null, "other_non_operating": null, "pretax_income": -32950000, "tax_provision": -6863000, "effective_tax_rate": null, "net_income": -26087000, "net_income_continuing_ops": -26087000, "net_income_to_common": -26087000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14434000, "short_term_investments": null, "net_receivables": 67692000, "inventory": 38684000, "other_current_assets": null, "total_current_assets": 149233000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 282540000, "goodwill_and_intangibles": 376826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 625355000, "total_assets": 774588000, "short_term_debt": 401428000, "accounts_payable": 28325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 485073000, "long_term_debt": 3897000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107408000, "total_liabilities": 592481000, "total_debt": 405325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -543272000, "total_equity": 182107000, "shares_outstanding": 25993000, "operating_cash_flow": -14806000, "stock_based_compensation": 1337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -795000, "free_cash_flow": -10385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20834000", "ebitda": "-6715000", "netIncome": "-26087000", "grossProfit": "21081000", "depreciation": "None", "totalRevenue": "105786000", "costOfRevenue": "84705000", "interestIncome": "None", "incomeBeforeTax": "-32950000", "interestExpense": "12116000", "operatingIncome": "-20752000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-6863000", "reportedCurrency": "USD", "netInterestIncome": "-12116000", "nonInterestIncome": "None", "operatingExpenses": "41833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14119000", "sellingGeneralAndAdministrative": "16782000", "netIncomeFromContinuingOperations": "-26087000" }, "balance": { "goodwill": "94286000", "inventory": "38684000", "commonStock": "6463000", "currentDebt": "None", "investments": "None", "totalAssets": "774588000", "longTermDebt": "3897000", "shortTermDebt": "401428000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "282540000", "reportedCurrency": "USD", "retainedEarnings": "-543272000", "totalLiabilities": "592481000", "otherCurrentAssets": "28423000", "totalCurrentAssets": "149233000", "currentLongTermDebt": "378550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "625355000", "currentAccountsPayable": "28325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "441224000", "totalShareholderEquity": "182107000", "capitalLeaseObligations": "47338000", "otherCurrentLiabilities": "50052000", "totalCurrentLiabilities": "485073000", "otherNonCurrentLiabilities": "17912000", "totalNonCurrentLiabilities": "107408000", "cashAndShortTermInvestments": "14434000", "commonStockSharesOutstanding": "25993000", "intangibleAssetsExcludingGoodwill": "282540000", "cashAndCashEquivalentsAtCarryingValue": "14434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6739000", "operatingCashflow": "-14806000", "capitalExpenditures": "4421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-795000", "cashflowFromInvestment": "-2953000", "stockBasedCompensation": "1337000", "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": "14119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 119035000, "cost_of_revenue": 106512000, "gross_profit": 12523000, "ebit": -43355000, "ebitda": -26992000, "pretax_income": -54443000, "tax_provision": -6364000, "net_income": -48079000, "net_income_to_common": -48079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32695000, "total_current_assets": 180679000, "total_assets": 815378000, "short_term_debt": 403184000, "long_term_debt": 275000, "total_debt": 403459000, "total_liabilities": 608216000, "total_equity": 207162000, "shares_outstanding": 25831000, "goodwill_and_intangibles": 385617000 }, "cash_flow": { "operating_cash_flow": 16918000, "capital_expenditure": 7022000, "free_cash_flow": 23940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131923, "ticker_id": 7361, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43355000", "ebitda": "-26992000", "netIncome": "-48079000", "grossProfit": "12523000", "depreciation": "None", "totalRevenue": "119035000", "costOfRevenue": "106512000", "interestIncome": "None", "incomeBeforeTax": "-54443000", "interestExpense": "11088000", "operatingIncome": "-40412000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6364000", "reportedCurrency": "USD", "netInterestIncome": "-11088000", "nonInterestIncome": "None", "operatingExpenses": "52935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16363000", "sellingGeneralAndAdministrative": "19796000", "netIncomeFromContinuingOperations": "-48079000" }, "balance": { "goodwill": "94286000", "inventory": "66737000", "commonStock": "6438000", "currentDebt": "None", "investments": "None", "totalAssets": "815378000", "longTermDebt": "275000", "shortTermDebt": "403184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "291331000", "reportedCurrency": "USD", "retainedEarnings": "-517185000", "totalLiabilities": "608216000", "otherCurrentAssets": "33174000", "totalCurrentAssets": "180679000", "currentLongTermDebt": "380358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634699000", "currentAccountsPayable": "28381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429264000", "totalShareholderEquity": "207162000", "capitalLeaseObligations": "48631000", "otherCurrentLiabilities": "56890000", "totalCurrentLiabilities": "492929000", "otherNonCurrentLiabilities": "21055000", "totalNonCurrentLiabilities": "115287000", "cashAndShortTermInvestments": "32695000", "commonStockSharesOutstanding": "25831000", "intangibleAssetsExcludingGoodwill": "291331000", "cashAndCashEquivalentsAtCarryingValue": "32695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4723000", "operatingCashflow": "16918000", "capitalExpenditures": "7022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1173000", "cashflowFromInvestment": "-4587000", "stockBasedCompensation": "1884000", "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": "16363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119035000, "cost_of_revenue": 106512000, "gross_profit": 12523000, "research_and_development": null, "selling_general_admin": 19796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43355000, "depreciation_amortisation": 16363000, "ebitda": -26992000, "interest_expense": 11088000, "interest_income": null, "other_non_operating": null, "pretax_income": -54443000, "tax_provision": -6364000, "effective_tax_rate": null, "net_income": -48079000, "net_income_continuing_ops": -48079000, "net_income_to_common": -48079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32695000, "short_term_investments": null, "net_receivables": 69404000, "inventory": 66737000, "other_current_assets": null, "total_current_assets": 180679000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 291331000, "goodwill_and_intangibles": 385617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 634699000, "total_assets": 815378000, "short_term_debt": 403184000, "accounts_payable": 28381000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492929000, "long_term_debt": 275000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115287000, "total_liabilities": 608216000, "total_debt": 403459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -517185000, "total_equity": 207162000, "shares_outstanding": 25831000, "operating_cash_flow": 16918000, "stock_based_compensation": 1884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4587000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1173000, "free_cash_flow": 23940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43355000", "ebitda": "-26992000", "netIncome": "-48079000", "grossProfit": "12523000", "depreciation": "None", "totalRevenue": "119035000", "costOfRevenue": "106512000", "interestIncome": "None", "incomeBeforeTax": "-54443000", "interestExpense": "11088000", "operatingIncome": "-40412000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6364000", "reportedCurrency": "USD", "netInterestIncome": "-11088000", "nonInterestIncome": "None", "operatingExpenses": "52935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16363000", "sellingGeneralAndAdministrative": "19796000", "netIncomeFromContinuingOperations": "-48079000" }, "balance": { "goodwill": "94286000", "inventory": "66737000", "commonStock": "6438000", "currentDebt": "None", "investments": "None", "totalAssets": "815378000", "longTermDebt": "275000", "shortTermDebt": "403184000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "291331000", "reportedCurrency": "USD", "retainedEarnings": "-517185000", "totalLiabilities": "608216000", "otherCurrentAssets": "33174000", "totalCurrentAssets": "180679000", "currentLongTermDebt": "380358000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "634699000", "currentAccountsPayable": "28381000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429264000", "totalShareholderEquity": "207162000", "capitalLeaseObligations": "48631000", "otherCurrentLiabilities": "56890000", "totalCurrentLiabilities": "492929000", "otherNonCurrentLiabilities": "21055000", "totalNonCurrentLiabilities": "115287000", "cashAndShortTermInvestments": "32695000", "commonStockSharesOutstanding": "25831000", "intangibleAssetsExcludingGoodwill": "291331000", "cashAndCashEquivalentsAtCarryingValue": "32695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4723000", "operatingCashflow": "16918000", "capitalExpenditures": "7022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1173000", "cashflowFromInvestment": "-4587000", "stockBasedCompensation": "1884000", "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": "16363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 135501000, "cost_of_revenue": 116278000, "gross_profit": 19223000, "ebit": -7958000, "ebitda": 8439000, "pretax_income": -19322000, "tax_provision": -3494000, "net_income": -15388000, "net_income_to_common": -15388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22001000, "total_current_assets": 190688000, "total_assets": 835510000, "short_term_debt": 11105000, "long_term_debt": 370931000, "total_debt": 382036000, "total_liabilities": 581348000, "total_equity": 254162000, "shares_outstanding": 25764000, "goodwill_and_intangibles": 394635000 }, "cash_flow": { "operating_cash_flow": -6545000, "capital_expenditure": 5572000, "free_cash_flow": -973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131924, "ticker_id": 7361, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7958000", "ebitda": "8439000", "netIncome": "-15388000", "grossProfit": "19223000", "depreciation": "None", "totalRevenue": "135501000", "costOfRevenue": "116278000", "interestIncome": "None", "incomeBeforeTax": "-19322000", "interestExpense": "11364000", "operatingIncome": "-7154000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3494000", "reportedCurrency": "USD", "netInterestIncome": "-11364000", "nonInterestIncome": "None", "operatingExpenses": "26377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16397000", "sellingGeneralAndAdministrative": "19927000", "netIncomeFromContinuingOperations": "-15828000" }, "balance": { "goodwill": "94286000", "inventory": "64413000", "commonStock": "6409000", "currentDebt": "None", "investments": "None", "totalAssets": "835510000", "longTermDebt": "370931000", "shortTermDebt": "11105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300349000", "reportedCurrency": "USD", "retainedEarnings": "-469106000", "totalLiabilities": "581348000", "otherCurrentAssets": "24376000", "totalCurrentAssets": "190688000", "currentLongTermDebt": "8411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644822000", "currentAccountsPayable": "30716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "428521000", "totalShareholderEquity": "254162000", "capitalLeaseObligations": "49179000", "otherCurrentLiabilities": "43003000", "totalCurrentLiabilities": "109489000", "otherNonCurrentLiabilities": "967000", "totalNonCurrentLiabilities": "471859000", "cashAndShortTermInvestments": "22001000", "commonStockSharesOutstanding": "25764000", "intangibleAssetsExcludingGoodwill": "300349000", "cashAndCashEquivalentsAtCarryingValue": "22001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6058000", "operatingCashflow": "-6545000", "capitalExpenditures": "5572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2921000", "cashflowFromInvestment": "-4043000", "stockBasedCompensation": "1897000", "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": "16397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135501000, "cost_of_revenue": 116278000, "gross_profit": 19223000, "research_and_development": null, "selling_general_admin": 19927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7958000, "depreciation_amortisation": 16397000, "ebitda": 8439000, "interest_expense": 11364000, "interest_income": null, "other_non_operating": null, "pretax_income": -19322000, "tax_provision": -3494000, "effective_tax_rate": null, "net_income": -15388000, "net_income_continuing_ops": -15828000, "net_income_to_common": -15388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22001000, "short_term_investments": null, "net_receivables": 93671000, "inventory": 64413000, "other_current_assets": null, "total_current_assets": 190688000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 300349000, "goodwill_and_intangibles": 394635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 644822000, "total_assets": 835510000, "short_term_debt": 11105000, "accounts_payable": 30716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109489000, "long_term_debt": 370931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 471859000, "total_liabilities": 581348000, "total_debt": 382036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469106000, "total_equity": 254162000, "shares_outstanding": 25764000, "operating_cash_flow": -6545000, "stock_based_compensation": 1897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2921000, "free_cash_flow": -973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7958000", "ebitda": "8439000", "netIncome": "-15388000", "grossProfit": "19223000", "depreciation": "None", "totalRevenue": "135501000", "costOfRevenue": "116278000", "interestIncome": "None", "incomeBeforeTax": "-19322000", "interestExpense": "11364000", "operatingIncome": "-7154000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3494000", "reportedCurrency": "USD", "netInterestIncome": "-11364000", "nonInterestIncome": "None", "operatingExpenses": "26377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116278000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16397000", "sellingGeneralAndAdministrative": "19927000", "netIncomeFromContinuingOperations": "-15828000" }, "balance": { "goodwill": "94286000", "inventory": "64413000", "commonStock": "6409000", "currentDebt": "None", "investments": "None", "totalAssets": "835510000", "longTermDebt": "370931000", "shortTermDebt": "11105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "300349000", "reportedCurrency": "USD", "retainedEarnings": "-469106000", "totalLiabilities": "581348000", "otherCurrentAssets": "24376000", "totalCurrentAssets": "190688000", "currentLongTermDebt": "8411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "644822000", "currentAccountsPayable": "30716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "428521000", "totalShareholderEquity": "254162000", "capitalLeaseObligations": "49179000", "otherCurrentLiabilities": "43003000", "totalCurrentLiabilities": "109489000", "otherNonCurrentLiabilities": "967000", "totalNonCurrentLiabilities": "471859000", "cashAndShortTermInvestments": "22001000", "commonStockSharesOutstanding": "25764000", "intangibleAssetsExcludingGoodwill": "300349000", "cashAndCashEquivalentsAtCarryingValue": "22001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6058000", "operatingCashflow": "-6545000", "capitalExpenditures": "5572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2921000", "cashflowFromInvestment": "-4043000", "stockBasedCompensation": "1897000", "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": "16397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 140740000, "cost_of_revenue": 97039000, "gross_profit": 43701000, "ebit": 4042000, "ebitda": 18642000, "pretax_income": -7226000, "tax_provision": 1480000, "net_income": -9663000, "net_income_to_common": -9663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35492000, "total_current_assets": 213803000, "total_assets": 856530000, "short_term_debt": 28514000, "long_term_debt": 369795000, "total_debt": 398309000, "total_liabilities": 588040000, "total_equity": 269154000, "shares_outstanding": 25738000, "goodwill_and_intangibles": 402714000 }, "cash_flow": { "operating_cash_flow": 18763000, "capital_expenditure": 6179000, "free_cash_flow": 24942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131925, "ticker_id": 7361, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4042000", "ebitda": "18642000", "netIncome": "-9663000", "grossProfit": "43701000", "depreciation": "None", "totalRevenue": "140740000", "costOfRevenue": "97039000", "interestIncome": "None", "incomeBeforeTax": "-7226000", "interestExpense": "11268000", "operatingIncome": "2460000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1480000", "reportedCurrency": "USD", "netInterestIncome": "-11268000", "nonInterestIncome": "None", "operatingExpenses": "41241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "23653000", "netIncomeFromContinuingOperations": "-8706000" }, "balance": { "goodwill": "94286000", "inventory": "56102000", "commonStock": "6406000", "currentDebt": "None", "investments": "None", "totalAssets": "856530000", "longTermDebt": "369795000", "shortTermDebt": "28514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308428000", "reportedCurrency": "USD", "retainedEarnings": "-453278000", "totalLiabilities": "588040000", "otherCurrentAssets": "34826000", "totalCurrentAssets": "213803000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642727000", "currentAccountsPayable": "32564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417641000", "totalShareholderEquity": "269154000", "capitalLeaseObligations": "39896000", "otherCurrentLiabilities": "47587000", "totalCurrentLiabilities": "132194000", "otherNonCurrentLiabilities": "6373000", "totalNonCurrentLiabilities": "455846000", "cashAndShortTermInvestments": "35492000", "commonStockSharesOutstanding": "25738000", "intangibleAssetsExcludingGoodwill": "308428000", "cashAndCashEquivalentsAtCarryingValue": "35492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2539000", "operatingCashflow": "18763000", "capitalExpenditures": "6179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310000", "cashflowFromInvestment": "-7699000", "stockBasedCompensation": "1988000", "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": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140740000, "cost_of_revenue": 97039000, "gross_profit": 43701000, "research_and_development": null, "selling_general_admin": 23653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4042000, "depreciation_amortisation": 14600000, "ebitda": 18642000, "interest_expense": 11268000, "interest_income": null, "other_non_operating": null, "pretax_income": -7226000, "tax_provision": 1480000, "effective_tax_rate": null, "net_income": -9663000, "net_income_continuing_ops": -8706000, "net_income_to_common": -9663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35492000, "short_term_investments": null, "net_receivables": 87383000, "inventory": 56102000, "other_current_assets": null, "total_current_assets": 213803000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 308428000, "goodwill_and_intangibles": 402714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 642727000, "total_assets": 856530000, "short_term_debt": 28514000, "accounts_payable": 32564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132194000, "long_term_debt": 369795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 455846000, "total_liabilities": 588040000, "total_debt": 398309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -453278000, "total_equity": 269154000, "shares_outstanding": 25738000, "operating_cash_flow": 18763000, "stock_based_compensation": 1988000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310000, "free_cash_flow": 24942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4042000", "ebitda": "18642000", "netIncome": "-9663000", "grossProfit": "43701000", "depreciation": "None", "totalRevenue": "140740000", "costOfRevenue": "97039000", "interestIncome": "None", "incomeBeforeTax": "-7226000", "interestExpense": "11268000", "operatingIncome": "2460000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1480000", "reportedCurrency": "USD", "netInterestIncome": "-11268000", "nonInterestIncome": "None", "operatingExpenses": "41241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14600000", "sellingGeneralAndAdministrative": "23653000", "netIncomeFromContinuingOperations": "-8706000" }, "balance": { "goodwill": "94286000", "inventory": "56102000", "commonStock": "6406000", "currentDebt": "None", "investments": "None", "totalAssets": "856530000", "longTermDebt": "369795000", "shortTermDebt": "28514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "308428000", "reportedCurrency": "USD", "retainedEarnings": "-453278000", "totalLiabilities": "588040000", "otherCurrentAssets": "34826000", "totalCurrentAssets": "213803000", "currentLongTermDebt": "7950000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "642727000", "currentAccountsPayable": "32564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417641000", "totalShareholderEquity": "269154000", "capitalLeaseObligations": "39896000", "otherCurrentLiabilities": "47587000", "totalCurrentLiabilities": "132194000", "otherNonCurrentLiabilities": "6373000", "totalNonCurrentLiabilities": "455846000", "cashAndShortTermInvestments": "35492000", "commonStockSharesOutstanding": "25738000", "intangibleAssetsExcludingGoodwill": "308428000", "cashAndCashEquivalentsAtCarryingValue": "35492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2539000", "operatingCashflow": "18763000", "capitalExpenditures": "6179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310000", "cashflowFromInvestment": "-7699000", "stockBasedCompensation": "1988000", "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": "14600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "income_statement": { "revenue": 157468000, "cost_of_revenue": 102344000, "gross_profit": 55124000, "ebit": 8771000, "ebitda": 24702000, "pretax_income": -2015000, "tax_provision": -2380000, "net_income": 1840000, "net_income_to_common": 1840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22220000, "total_current_assets": 203138000, "total_assets": 854834000, "short_term_debt": 14596000, "long_term_debt": 371752000, "total_debt": 386348000, "total_liabilities": 579504000, "total_equity": 276063000, "shares_outstanding": 26021000, "goodwill_and_intangibles": 411839000 }, "cash_flow": { "operating_cash_flow": 3694000, "capital_expenditure": 4484000, "free_cash_flow": 8178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 131927, "ticker_id": 7361, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:21:17.240377+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8771000", "ebitda": "24702000", "netIncome": "1840000", "grossProfit": "55124000", "depreciation": "None", "totalRevenue": "157468000", "costOfRevenue": "102344000", "interestIncome": "None", "incomeBeforeTax": "-2015000", "interestExpense": "10786000", "operatingIncome": "8783000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2380000", "reportedCurrency": "USD", "netInterestIncome": "-10786000", "nonInterestIncome": "None", "operatingExpenses": "46341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12000", "costofGoodsAndServicesSold": "102344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15931000", "sellingGeneralAndAdministrative": "26570000", "netIncomeFromContinuingOperations": "365000" }, "balance": { "goodwill": "94286000", "inventory": "53920000", "commonStock": "6513000", "currentDebt": "None", "investments": "None", "totalAssets": "854834000", "longTermDebt": "371752000", "shortTermDebt": "14596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "317553000", "reportedCurrency": "USD", "retainedEarnings": "-444443000", "totalLiabilities": "579504000", "otherCurrentAssets": "44227000", "totalCurrentAssets": "203138000", "currentLongTermDebt": "3810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651696000", "currentAccountsPayable": "30499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189089000", "shortLongTermDebtTotal": "418112000", "totalShareholderEquity": "276063000", "capitalLeaseObligations": "42550000", "otherCurrentLiabilities": "72720000", "totalCurrentLiabilities": "121228000", "otherNonCurrentLiabilities": "37708000", "totalNonCurrentLiabilities": "458276000", "cashAndShortTermInvestments": "22220000", "commonStockSharesOutstanding": "26021000", "intangibleAssetsExcludingGoodwill": "317553000", "cashAndCashEquivalentsAtCarryingValue": "22220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9425000", "operatingCashflow": "3694000", "capitalExpenditures": "4484000", "changeInReceivables": "-9789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1042000", "cashflowFromInvestment": "-4492000", "stockBasedCompensation": "2029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 157468000, "cost_of_revenue": 102344000, "gross_profit": 55124000, "research_and_development": null, "selling_general_admin": 26570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8771000, "depreciation_amortisation": 15931000, "ebitda": 24702000, "interest_expense": 10786000, "interest_income": null, "other_non_operating": null, "pretax_income": -2015000, "tax_provision": -2380000, "effective_tax_rate": null, "net_income": 1840000, "net_income_continuing_ops": 365000, "net_income_to_common": 1840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22220000, "short_term_investments": null, "net_receivables": 82771000, "inventory": 53920000, "other_current_assets": null, "total_current_assets": 203138000, "net_ppe": null, "goodwill": 94286000, "intangible_assets": 317553000, "goodwill_and_intangibles": 411839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 651696000, "total_assets": 854834000, "short_term_debt": 14596000, "accounts_payable": 30499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121228000, "long_term_debt": 371752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 458276000, "total_liabilities": 579504000, "total_debt": 386348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -444443000, "total_equity": 276063000, "shares_outstanding": 26021000, "operating_cash_flow": 3694000, "stock_based_compensation": 2029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1042000, "free_cash_flow": 8178000, "net_change_in_cash": -1840000 }, "raw_data": { "income": { "ebit": "8771000", "ebitda": "24702000", "netIncome": "1840000", "grossProfit": "55124000", "depreciation": "None", "totalRevenue": "157468000", "costOfRevenue": "102344000", "interestIncome": "None", "incomeBeforeTax": "-2015000", "interestExpense": "10786000", "operatingIncome": "8783000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2380000", "reportedCurrency": "USD", "netInterestIncome": "-10786000", "nonInterestIncome": "None", "operatingExpenses": "46341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12000", "costofGoodsAndServicesSold": "102344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15931000", "sellingGeneralAndAdministrative": "26570000", "netIncomeFromContinuingOperations": "365000" }, "balance": { "goodwill": "94286000", "inventory": "53920000", "commonStock": "6513000", "currentDebt": "None", "investments": "None", "totalAssets": "854834000", "longTermDebt": "371752000", "shortTermDebt": "14596000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "317553000", "reportedCurrency": "USD", "retainedEarnings": "-444443000", "totalLiabilities": "579504000", "otherCurrentAssets": "44227000", "totalCurrentAssets": "203138000", "currentLongTermDebt": "3810000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651696000", "currentAccountsPayable": "30499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189089000", "shortLongTermDebtTotal": "418112000", "totalShareholderEquity": "276063000", "capitalLeaseObligations": "42550000", "otherCurrentLiabilities": "72720000", "totalCurrentLiabilities": "121228000", "otherNonCurrentLiabilities": "37708000", "totalNonCurrentLiabilities": "458276000", "cashAndShortTermInvestments": "22220000", "commonStockSharesOutstanding": "26021000", "intangibleAssetsExcludingGoodwill": "317553000", "cashAndCashEquivalentsAtCarryingValue": "22220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9425000", "operatingCashflow": "3694000", "capitalExpenditures": "4484000", "changeInReceivables": "-9789000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1042000", "cashflowFromInvestment": "-4492000", "stockBasedCompensation": "2029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1840000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13864000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }