{ "ticker": { "uuid": "d21e8d4c-b32a-4acd-aaec-3d46342fdcd3", "symbol": "NLOP", "name": "Net Lease Office Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/d21e8d4c-b32a-4acd-aaec-3d46342fdcd3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d21e8d4c-b32a-4acd-aaec-3d46342fdcd3/" }, "ticker_metadata": { "id": 2860, "uuid": "d21e8d4c-b32a-4acd-aaec-3d46342fdcd3", "symbol": "NLOP", "name": "Net Lease Office Properties", "asset_type": "equity", "market_cap": 177917000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Net Lease Office Properties (NLOP) is a distinguished real estate investment trust (REIT) focused on acquiring and managing high-quality net leased office properties across the United States. The company boasts a strategic portfolio characterized by long-term leases with financially stable tenants, ensuring consistent cash flows and minimizing investment risk. By targeting key metropolitan markets with robust demand dynamics, NLOP is strategically positioned for sustained growth and value creation. With its disciplined capital management approach and proactive acquisition strategy, NLOP presents a compelling investment opportunity for institutional investors looking to enhance their exposure to the commercial real estate sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d21e8d4c-b32a-4acd-aaec-3d46342fdcd3", "symbol": "NLOP", "name": "Net Lease Office Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/d21e8d4c-b32a-4acd-aaec-3d46342fdcd3/", "api_url": "https://sharemaestro.com/factors/api/tickers/d21e8d4c-b32a-4acd-aaec-3d46342fdcd3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.84, "quality": 0.23, "momentum": 0.69, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 11.93, "market_cap": 176731914.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0048, "shareholder_yield": 1.5968, "roe": -0.7102, "piotroski_f_score": 6, "momentum_12_1": 0.1878, "volatility_252d": 0.2169 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.073227+00:00", "batch_id": "" }, "size": { "price_close": 11.93, "market_cap": 176731914.75, "market_cap_usd": 176731914.75, "enterprise_value": 128022914.75, "shares_outstanding": 14814075, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0394, "ptbv_ratio": 1.3753, "ps_ratio": 1.7649, "pcf_ratio": 3.041, "pfcf_ratio": 2.9445, "ev_ebitda": 207.1568, "ev_ebit": -4.4451, "ev_sales": 1.2785, "ev_fcf": 2.133, "earnings_yield": null, "fcf_yield": 0.4688, "price_to_sales": 1.7649, "price_to_book": 1.0394, "price_to_cashflow": 3.041, "ebitda_to_ev": 0.0048, "sales_yield": 0.7822 }, "yield": { "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.5968, "debt_paydown_yield": null, "total_yield": 1.5968 }, "quality": { "gross_margin": -0.0641, "operating_margin": -0.2876, "net_margin": -1.2059, "ebitda_margin": 0.0062, "fcf_margin": 0.5994, "roe": -0.7102, "roa": -0.4681, "roic": -0.1781, "roc_greenblatt": null, "asset_turnover": 0.3882, "cash_conversion": -0.497, "accruals_ratio": -0.6934, "sbc_to_revenue": 0, "piotroski_f_score": 6, "altman_z_score": -2.3904, "earnings_stability_5y": 1.6625, "revenue_stability_5y": 0.1296, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0249, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.494, "net_debt_to_ebitda": -78.8172, "debt_to_assets": 0.0849, "interest_coverage": -3.9084, "current_ratio": 1.176, "quick_ratio": 1.176, "net_debt": -48709000, "local_beta": 0.0006, "volatility_252d": 0.2169, "volatility_60d": 0.5283, "max_drawdown_12m": -0.1278, "risk_adjusted_momentum": 0.8661 }, "growth": { "revenue_growth_1y": -0.2143, "revenue_growth_3y_cagr": -0.0869, "revenue_growth_5y_cagr": -0.0386, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2548, "book_value_growth_1y": -0.4952, "revenue_growth": -0.2143, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0017, "price_return_3m": 0.0726, "price_return_6m": 0.1574, "price_return_9m": 0.1516, "price_return_12m": 0.1859, "price_return_12m_ex1m": 0.1878, "momentum_6m": 0.1574, "momentum_12m": 0.1859, "momentum_12_1": 0.1878, "distance_from_52w_high": -0.0928, "distance_from_52w_low": 0.2407, "relative_strength": 0.0859 }, "raw_ttm": { "revenue_ttm": 100139000, "gross_profit_ttm": -6415000, "ebit_ttm": -28801000, "ebitda_ttm": 618000, "net_income_ttm": -120756000, "eps_diluted_ttm": -8.1514, "operating_cash_flow_ttm": 58117000, "capital_expenditure_ttm": 1904000, "fcf_ttm": 60021000, "dividends_paid_ttm": 282208000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7369000, "cash_and_equivalents": 70609000, "total_current_assets": 70609000, "total_current_liabilities": 60043000, "net_ppe": null, "total_assets": 257982000, "total_debt": 21900000, "total_equity": 170027000, "net_working_capital": -38143000, "book_value_per_share": 11.4774, "retained_earnings": -685801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128508000, "tangible_book_per_share": 8.6747 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 28, "rank_ps": 43, "rank_pcf": 9, "rank_ev_ebitda": 98, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 94, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 44, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45 }, "composites": { "value_composite": 16, "quality_composite": 77, "momentum_composite": 31, "growth_composite": 88, "yield_composite": 12, "svqf_composite": 31, "vc1_composite": 29, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.4395, "os_score": 0.81, "value_percentile": 0.84, "quality_percentile": 0.23, "momentum_percentile": 0.69, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 23, "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": 4612, "ticker_id": 2860, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.073227+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.93, "market_cap": 176731914.75, "market_cap_usd": 176731914.75, "enterprise_value": 128022914.75, "shares_outstanding": 14814075, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.03943441, "ptbv_ratio": 1.37526002, "ps_ratio": 1.76486598, "pcf_ratio": 3.04096761, "pfcf_ratio": 2.94450134, "ev_ebitda": 207.15681998, "ev_ebit": -4.44508575, "ev_sales": 1.2784521, "ev_fcf": 2.13296871, "earnings_yield": null, "fcf_yield": 0.46883013, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.59681402, "debt_paydown_yield": null, "total_yield": 1.59681402, "gross_margin": -0.06406096, "operating_margin": -0.28761022, "net_margin": -1.20588382, "ebitda_margin": 0.00617142, "fcf_margin": 0.59937687, "roe": -0.71021661, "roa": -0.46807917, "roic": -0.17805066, "roc_greenblatt": null, "asset_turnover": 0.38816274, "cash_conversion": -0.49704363, "accruals_ratio": -0.69335458, "sbc_to_revenue": 0, "debt_to_equity": 0.49402742, "net_debt_to_ebitda": -78.8171521, "debt_to_assets": 0.08488964, "interest_coverage": -3.90840005, "current_ratio": 1.17597389, "quick_ratio": 1.17597389, "net_debt": -48709000, "revenue_growth_1y": -0.21430645, "revenue_growth_3y_cagr": -0.08692687, "revenue_growth_5y_cagr": -0.03857677, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25483258, "book_value_growth_1y": -0.49516591, "piotroski_f_score": 6, "altman_z_score": -2.39035978, "earnings_stability_5y": 1.662492, "revenue_stability_5y": 0.129567, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00167364, "price_return_3m": 0.0726488, "price_return_6m": 0.15742088, "price_return_9m": 0.15157775, "price_return_12m": 0.18586112, "price_return_12m_ex1m": 0.18784915, "distance_from_52w_high": -0.09277567, "distance_from_52w_low": 0.24069221, "relative_strength": 0.08589754, "local_beta": 0.0006, "volatility_252d": 0.216886, "volatility_60d": 0.528318, "max_drawdown_12m": -0.12775665, "revenue_ttm": 100139000, "gross_profit_ttm": -6415000, "ebit_ttm": -28801000, "ebitda_ttm": 618000, "net_income_ttm": -120756000, "eps_diluted_ttm": -8.15143706, "operating_cash_flow_ttm": 58117000, "capital_expenditure_ttm": 1904000, "fcf_ttm": 60021000, "dividends_paid_ttm": 282208000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7369000, "cash_and_equivalents": 70609000, "total_current_assets": 70609000, "total_current_liabilities": 60043000, "net_ppe": null, "total_assets": 257982000, "total_debt": 21900000, "total_equity": 170027000, "net_working_capital": -38143000, "book_value_per_share": 11.47739565, "retained_earnings": -685801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128508000, "tangible_book_per_share": 8.67472319, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 28, "rank_ps": 43, "rank_pcf": 9, "rank_ev_ebitda": 98, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 94, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 44, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45, "value_composite": 16, "quality_composite": 77, "momentum_composite": 31, "growth_composite": 88, "yield_composite": 12, "svqf_composite": 31, "vc1_composite": 29, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 23, "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": 11.93, "os": 0.81, "value": 0.84, "quality": 0.23, "momentum": 0.69, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 1.5968, "roe": -0.7102, "momentum_12_1": 0.1878, "complete_fields": { "id": 4612, "ticker_id": 2860, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:56.073227+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.93, "market_cap": 176731914.75, "market_cap_usd": 176731914.75, "enterprise_value": 128022914.75, "shares_outstanding": 14814075, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.03943441, "ptbv_ratio": 1.37526002, "ps_ratio": 1.76486598, "pcf_ratio": 3.04096761, "pfcf_ratio": 2.94450134, "ev_ebitda": 207.15681998, "ev_ebit": -4.44508575, "ev_sales": 1.2784521, "ev_fcf": 2.13296871, "earnings_yield": null, "fcf_yield": 0.46883013, "dividend_yield": null, "buyback_yield": 0, "shareholder_yield": 1.59681402, "debt_paydown_yield": null, "total_yield": 1.59681402, "gross_margin": -0.06406096, "operating_margin": -0.28761022, "net_margin": -1.20588382, "ebitda_margin": 0.00617142, "fcf_margin": 0.59937687, "roe": -0.71021661, "roa": -0.46807917, "roic": -0.17805066, "roc_greenblatt": null, "asset_turnover": 0.38816274, "cash_conversion": -0.49704363, "accruals_ratio": -0.69335458, "sbc_to_revenue": 0, "debt_to_equity": 0.49402742, "net_debt_to_ebitda": -78.8171521, "debt_to_assets": 0.08488964, "interest_coverage": -3.90840005, "current_ratio": 1.17597389, "quick_ratio": 1.17597389, "net_debt": -48709000, "revenue_growth_1y": -0.21430645, "revenue_growth_3y_cagr": -0.08692687, "revenue_growth_5y_cagr": -0.03857677, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25483258, "book_value_growth_1y": -0.49516591, "piotroski_f_score": 6, "altman_z_score": -2.39035978, "earnings_stability_5y": 1.662492, "revenue_stability_5y": 0.129567, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00167364, "price_return_3m": 0.0726488, "price_return_6m": 0.15742088, "price_return_9m": 0.15157775, "price_return_12m": 0.18586112, "price_return_12m_ex1m": 0.18784915, "distance_from_52w_high": -0.09277567, "distance_from_52w_low": 0.24069221, "relative_strength": 0.08589754, "local_beta": 0.0006, "volatility_252d": 0.216886, "volatility_60d": 0.528318, "max_drawdown_12m": -0.12775665, "revenue_ttm": 100139000, "gross_profit_ttm": -6415000, "ebit_ttm": -28801000, "ebitda_ttm": 618000, "net_income_ttm": -120756000, "eps_diluted_ttm": -8.15143706, "operating_cash_flow_ttm": 58117000, "capital_expenditure_ttm": 1904000, "fcf_ttm": 60021000, "dividends_paid_ttm": 282208000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7369000, "cash_and_equivalents": 70609000, "total_current_assets": 70609000, "total_current_liabilities": 60043000, "net_ppe": null, "total_assets": 257982000, "total_debt": 21900000, "total_equity": 170027000, "net_working_capital": -38143000, "book_value_per_share": 11.47739565, "retained_earnings": -685801000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128508000, "tangible_book_per_share": 8.67472319, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 28, "rank_ps": 43, "rank_pcf": 9, "rank_ev_ebitda": 98, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 5, "rank_dividend_yield": 50, "rank_shareholder_yield": 1, "rank_total_yield": 1, "rank_roe": 94, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 97, "rank_fcf_margin": 12, "rank_piotroski": 44, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 47, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 45, "value_composite": 16, "quality_composite": 77, "momentum_composite": 31, "growth_composite": 88, "yield_composite": 12, "svqf_composite": 31, "vc1_composite": 29, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 118915000, "cost_of_revenue": 35616000, "gross_profit": 83299000, "ebit": -132265000, "ebitda": -93464000, "pretax_income": -145004000, "tax_provision": 158000, "net_income": -145262000, "net_income_to_common": -145262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119621000, "total_current_assets": 119621000, "total_assets": 453371000, "short_term_debt": 21900000, "long_term_debt": 21900000, "total_debt": 43800000, "total_liabilities": 155546000, "total_equity": 293911000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 45160000 }, "cash_flow": { "operating_cash_flow": 64111000, "capital_expenditure": 4030000, "free_cash_flow": 68141000, "dividends_paid": 106660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303591, "ticker_id": 2860, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-132265000", "ebitda": "-93464000", "netIncome": "-145262000", "grossProfit": "83299000", "depreciation": "None", "totalRevenue": "118915000", "costOfRevenue": "35616000", "interestIncome": "2100000", "incomeBeforeTax": "-145004000", "interestExpense": "12739000", "operatingIncome": "35312000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-10639000", "nonInterestIncome": "None", "operatingExpenses": "47987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38801000", "sellingGeneralAndAdministrative": "7309000", "netIncomeFromContinuingOperations": "-145162000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "453371000", "longTermDebt": "21900000", "shortTermDebt": "21900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "45160000", "reportedCurrency": "USD", "retainedEarnings": "-561917000", "totalLiabilities": "155546000", "otherCurrentAssets": "None", "totalCurrentAssets": "119621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45160000", "currentAccountsPayable": "56104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22256000", "totalShareholderEquity": "293911000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "21900000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "133646000", "cashAndShortTermInvestments": "119621000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "45160000", "cashAndCashEquivalentsAtCarryingValue": "119621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145162000", "profitLoss": "None", "dividendPayout": "106660000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64111000", "capitalExpenditures": "4030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218885000", "cashflowFromInvestment": "208242000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118915000, "cost_of_revenue": 35616000, "gross_profit": 83299000, "research_and_development": null, "selling_general_admin": 7309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -132265000, "depreciation_amortisation": 38801000, "ebitda": -93464000, "interest_expense": 12739000, "interest_income": null, "other_non_operating": null, "pretax_income": -145004000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": -145262000, "net_income_continuing_ops": -145162000, "net_income_to_common": -145262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119621000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119621000, "net_ppe": null, "goodwill": null, "intangible_assets": 45160000, "goodwill_and_intangibles": 45160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45160000, "total_assets": 453371000, "short_term_debt": 21900000, "accounts_payable": 56104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21900000, "long_term_debt": 21900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133646000, "total_liabilities": 155546000, "total_debt": 43800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561917000, "total_equity": 293911000, "shares_outstanding": 14814075, "operating_cash_flow": 64111000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 208242000, "dividends_paid": 106660000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -218885000, "free_cash_flow": 68141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-132265000", "ebitda": "-93464000", "netIncome": "-145262000", "grossProfit": "83299000", "depreciation": "None", "totalRevenue": "118915000", "costOfRevenue": "35616000", "interestIncome": "2100000", "incomeBeforeTax": "-145004000", "interestExpense": "12739000", "operatingIncome": "35312000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-10639000", "nonInterestIncome": "None", "operatingExpenses": "47987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38801000", "sellingGeneralAndAdministrative": "7309000", "netIncomeFromContinuingOperations": "-145162000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "453371000", "longTermDebt": "21900000", "shortTermDebt": "21900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "45160000", "reportedCurrency": "USD", "retainedEarnings": "-561917000", "totalLiabilities": "155546000", "otherCurrentAssets": "None", "totalCurrentAssets": "119621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45160000", "currentAccountsPayable": "56104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22256000", "totalShareholderEquity": "293911000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "21900000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "133646000", "cashAndShortTermInvestments": "119621000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "45160000", "cashAndCashEquivalentsAtCarryingValue": "119621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145162000", "profitLoss": "None", "dividendPayout": "106660000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64111000", "capitalExpenditures": "4030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-218885000", "cashflowFromInvestment": "208242000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106660000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 142247000, "cost_of_revenue": 43664000, "gross_profit": 98583000, "ebit": -25806000, "ebitda": 53132000, "pretax_income": -93768000, "tax_provision": -2382000, "net_income": -91471000, "net_income_to_common": -91471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25121000, "total_current_assets": 68436000, "total_assets": 805069000, "short_term_debt": 105058000, "long_term_debt": 169216000, "total_debt": 274274000, "total_liabilities": 219666000, "total_equity": 581228000, "shares_outstanding": 14789514, "goodwill_and_intangibles": 97888000 }, "cash_flow": { "operating_cash_flow": 71859000, "capital_expenditure": 12001000, "free_cash_flow": 83860000, "dividends_paid": 1072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303596, "ticker_id": 2860, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25806000", "ebitda": "53132000", "netIncome": "-91471000", "grossProfit": "98583000", "depreciation": "None", "totalRevenue": "142247000", "costOfRevenue": "43664000", "interestIncome": "2300000", "incomeBeforeTax": "-93768000", "interestExpense": "67962000", "operatingIncome": "34369000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2382000", "reportedCurrency": "USD", "netInterestIncome": "-67962000", "nonInterestIncome": "None", "operatingExpenses": "64214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78938000", "sellingGeneralAndAdministrative": "7502000", "netIncomeFromContinuingOperations": "-91386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "805069000", "longTermDebt": "169216000", "shortTermDebt": "105058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97888000", "reportedCurrency": "USD", "retainedEarnings": "-234443000", "totalLiabilities": "219666000", "otherCurrentAssets": "43305000", "totalCurrentAssets": "68436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736633000", "currentAccountsPayable": "366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169475000", "totalShareholderEquity": "581228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43520000", "totalCurrentLiabilities": "148944000", "otherNonCurrentLiabilities": "6305000", "totalNonCurrentLiabilities": "70722000", "cashAndShortTermInvestments": "25121000", "commonStockSharesOutstanding": "14789514", "intangibleAssetsExcludingGoodwill": "97888000", "cashAndCashEquivalentsAtCarryingValue": "25121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91386000", "profitLoss": "None", "dividendPayout": "1072000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71859000", "capitalExpenditures": "12001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367984000", "cashflowFromInvestment": "297749000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142247000, "cost_of_revenue": 43664000, "gross_profit": 98583000, "research_and_development": null, "selling_general_admin": 7502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25806000, "depreciation_amortisation": 78938000, "ebitda": 53132000, "interest_expense": 67962000, "interest_income": null, "other_non_operating": null, "pretax_income": -93768000, "tax_provision": -2382000, "effective_tax_rate": null, "net_income": -91471000, "net_income_continuing_ops": -91386000, "net_income_to_common": -91471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25121000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68436000, "net_ppe": null, "goodwill": null, "intangible_assets": 97888000, "goodwill_and_intangibles": 97888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 736633000, "total_assets": 805069000, "short_term_debt": 105058000, "accounts_payable": 366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148944000, "long_term_debt": 169216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70722000, "total_liabilities": 219666000, "total_debt": 274274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234443000, "total_equity": 581228000, "shares_outstanding": 14789514, "operating_cash_flow": 71859000, "stock_based_compensation": 250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 297749000, "dividends_paid": 1072000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367984000, "free_cash_flow": 83860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25806000", "ebitda": "53132000", "netIncome": "-91471000", "grossProfit": "98583000", "depreciation": "None", "totalRevenue": "142247000", "costOfRevenue": "43664000", "interestIncome": "2300000", "incomeBeforeTax": "-93768000", "interestExpense": "67962000", "operatingIncome": "34369000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2382000", "reportedCurrency": "USD", "netInterestIncome": "-67962000", "nonInterestIncome": "None", "operatingExpenses": "64214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78938000", "sellingGeneralAndAdministrative": "7502000", "netIncomeFromContinuingOperations": "-91386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "805069000", "longTermDebt": "169216000", "shortTermDebt": "105058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97888000", "reportedCurrency": "USD", "retainedEarnings": "-234443000", "totalLiabilities": "219666000", "otherCurrentAssets": "43305000", "totalCurrentAssets": "68436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736633000", "currentAccountsPayable": "366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169475000", "totalShareholderEquity": "581228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43520000", "totalCurrentLiabilities": "148944000", "otherNonCurrentLiabilities": "6305000", "totalNonCurrentLiabilities": "70722000", "cashAndShortTermInvestments": "25121000", "commonStockSharesOutstanding": "14789514", "intangibleAssetsExcludingGoodwill": "97888000", "cashAndCashEquivalentsAtCarryingValue": "25121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91386000", "profitLoss": "None", "dividendPayout": "1072000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71859000", "capitalExpenditures": "12001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367984000", "cashflowFromInvestment": "297749000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1072000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 174965000, "cost_of_revenue": 37844000, "gross_profit": 137121000, "ebit": -88684000, "ebitda": -7288000, "pretax_income": -131297000, "tax_provision": 425000, "net_income": -131746000, "net_income_to_common": -131746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16269000, "total_current_assets": 67829000, "total_assets": 1305089000, "short_term_debt": 503000, "long_term_debt": 541979000, "total_debt": 542482000, "total_liabilities": 623659000, "total_equity": 677009000, "shares_outstanding": 14631265, "goodwill_and_intangibles": 170446000 }, "cash_flow": { "operating_cash_flow": 70966000, "capital_expenditure": 11162000, "free_cash_flow": 82128000, "dividends_paid": 916530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303601, "ticker_id": 2860, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88684000", "ebitda": "-7288000", "netIncome": "-131746000", "grossProfit": "137121000", "depreciation": "None", "totalRevenue": "174965000", "costOfRevenue": "37844000", "interestIncome": "None", "incomeBeforeTax": "-131297000", "interestExpense": "42613000", "operatingIncome": "40067000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "425000", "reportedCurrency": "USD", "netInterestIncome": "-42613000", "nonInterestIncome": "None", "operatingExpenses": "97054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81396000", "sellingGeneralAndAdministrative": "13610000", "netIncomeFromContinuingOperations": "-131722000" }, "balance": { "goodwill": "100000", "inventory": "67829000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1305089000", "longTermDebt": "541979000", "shortTermDebt": "503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "170346000", "reportedCurrency": "USD", "retainedEarnings": "-142960000", "totalLiabilities": "623659000", "otherCurrentAssets": "41038000", "totalCurrentAssets": "67829000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-51560000", "currentNetReceivables": "10522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1237260000", "currentAccountsPayable": "59527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541979000", "totalShareholderEquity": "677009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557000", "totalCurrentLiabilities": "60587000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "563072000", "cashAndShortTermInvestments": "16269000", "commonStockSharesOutstanding": "14631265", "intangibleAssetsExcludingGoodwill": "170346000", "cashAndCashEquivalentsAtCarryingValue": "16269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131746000", "profitLoss": "None", "dividendPayout": "916530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70966000", "capitalExpenditures": "11162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36778000", "cashflowFromInvestment": "27693000", "stockBasedCompensation": "2904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-977670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174965000, "cost_of_revenue": 37844000, "gross_profit": 137121000, "research_and_development": 0.75, "selling_general_admin": 13610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88684000, "depreciation_amortisation": 81396000, "ebitda": -7288000, "interest_expense": 42613000, "interest_income": null, "other_non_operating": null, "pretax_income": -131297000, "tax_provision": 425000, "effective_tax_rate": null, "net_income": -131746000, "net_income_continuing_ops": -131722000, "net_income_to_common": -131746000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16269000, "short_term_investments": -51560000, "net_receivables": 10522000, "inventory": 67829000, "other_current_assets": null, "total_current_assets": 67829000, "net_ppe": null, "goodwill": 100000, "intangible_assets": 170346000, "goodwill_and_intangibles": 170446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1237260000, "total_assets": 1305089000, "short_term_debt": 503000, "accounts_payable": 59527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60587000, "long_term_debt": 541979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 563072000, "total_liabilities": 623659000, "total_debt": 542482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142960000, "total_equity": 677009000, "shares_outstanding": 14631265, "operating_cash_flow": 70966000, "stock_based_compensation": 2904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27693000, "dividends_paid": 916530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36778000, "free_cash_flow": 82128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88684000", "ebitda": "-7288000", "netIncome": "-131746000", "grossProfit": "137121000", "depreciation": "None", "totalRevenue": "174965000", "costOfRevenue": "37844000", "interestIncome": "None", "incomeBeforeTax": "-131297000", "interestExpense": "42613000", "operatingIncome": "40067000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "425000", "reportedCurrency": "USD", "netInterestIncome": "-42613000", "nonInterestIncome": "None", "operatingExpenses": "97054000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81396000", "sellingGeneralAndAdministrative": "13610000", "netIncomeFromContinuingOperations": "-131722000" }, "balance": { "goodwill": "100000", "inventory": "67829000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1305089000", "longTermDebt": "541979000", "shortTermDebt": "503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "170346000", "reportedCurrency": "USD", "retainedEarnings": "-142960000", "totalLiabilities": "623659000", "otherCurrentAssets": "41038000", "totalCurrentAssets": "67829000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-51560000", "currentNetReceivables": "10522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1237260000", "currentAccountsPayable": "59527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541979000", "totalShareholderEquity": "677009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557000", "totalCurrentLiabilities": "60587000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "563072000", "cashAndShortTermInvestments": "16269000", "commonStockSharesOutstanding": "14631265", "intangibleAssetsExcludingGoodwill": "170346000", "cashAndCashEquivalentsAtCarryingValue": "16269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131746000", "profitLoss": "None", "dividendPayout": "916530000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70966000", "capitalExpenditures": "11162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36778000", "cashflowFromInvestment": "27693000", "stockBasedCompensation": "2904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "916530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-977670000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 156214000, "cost_of_revenue": 32002000, "gross_profit": 124212000, "ebit": 43104000, "ebitda": 109338000, "pretax_income": 16263000, "tax_provision": 486000, "net_income": 15779000, "net_income_to_common": 15779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4671000, "total_current_assets": 20726000, "total_assets": 1462201000, "short_term_debt": 456708000, "long_term_debt": 276063000, "total_debt": 732771000, "total_liabilities": 352682000, "total_equity": 1107776000, "shares_outstanding": 14260078, "goodwill_and_intangibles": 292027000 }, "cash_flow": { "operating_cash_flow": 84282000, "capital_expenditure": 4717000, "free_cash_flow": 88999000, "dividends_paid": 835257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303606, "ticker_id": 2860, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43104000", "ebitda": "109338000", "netIncome": "15779000", "grossProfit": "124212000", "depreciation": "None", "totalRevenue": "156214000", "costOfRevenue": "32002000", "interestIncome": "None", "incomeBeforeTax": "16263000", "interestExpense": "26841000", "operatingIncome": "43111000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-26841000", "nonInterestIncome": "None", "operatingExpenses": "81101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66234000", "sellingGeneralAndAdministrative": "11871000", "netIncomeFromContinuingOperations": "15777000" }, "balance": { "goodwill": "63583000", "inventory": "-2654000", "commonStock": "1150240000", "currentDebt": "None", "investments": "None", "totalAssets": "1462201000", "longTermDebt": "276063000", "shortTermDebt": "456708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "228444000", "reportedCurrency": "USD", "retainedEarnings": "-2486633000", "totalLiabilities": "352682000", "otherCurrentAssets": "1327000", "totalCurrentAssets": "20726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "771761000", "currentNetReceivables": "14728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441475000", "currentAccountsPayable": "45181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1101514000", "shortLongTermDebtTotal": "280832000", "totalShareholderEquity": "1107776000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4769000", "totalCurrentLiabilities": "45181000", "otherNonCurrentLiabilities": "14671000", "totalNonCurrentLiabilities": "307501000", "cashAndShortTermInvestments": "4671000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "228444000", "cashAndCashEquivalentsAtCarryingValue": "4671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15777000", "profitLoss": "None", "dividendPayout": "835257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84282000", "capitalExpenditures": "4717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64541000", "cashflowFromInvestment": "-22918000", "stockBasedCompensation": "3161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "835257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156214000, "cost_of_revenue": 32002000, "gross_profit": 124212000, "research_and_development": null, "selling_general_admin": 11871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43104000, "depreciation_amortisation": 66234000, "ebitda": 109338000, "interest_expense": 26841000, "interest_income": null, "other_non_operating": null, "pretax_income": 16263000, "tax_provision": 486000, "effective_tax_rate": null, "net_income": 15779000, "net_income_continuing_ops": 15777000, "net_income_to_common": 15779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4671000, "short_term_investments": 771761000, "net_receivables": 14728000, "inventory": -2654000, "other_current_assets": null, "total_current_assets": 20726000, "net_ppe": null, "goodwill": 63583000, "intangible_assets": 228444000, "goodwill_and_intangibles": 292027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1441475000, "total_assets": 1462201000, "short_term_debt": 456708000, "accounts_payable": 45181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45181000, "long_term_debt": 276063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307501000, "total_liabilities": 352682000, "total_debt": 732771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2486633000, "total_equity": 1107776000, "shares_outstanding": 14260078, "operating_cash_flow": 84282000, "stock_based_compensation": 3161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22918000, "dividends_paid": 835257000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64541000, "free_cash_flow": 88999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43104000", "ebitda": "109338000", "netIncome": "15779000", "grossProfit": "124212000", "depreciation": "None", "totalRevenue": "156214000", "costOfRevenue": "32002000", "interestIncome": "None", "incomeBeforeTax": "16263000", "interestExpense": "26841000", "operatingIncome": "43111000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-26841000", "nonInterestIncome": "None", "operatingExpenses": "81101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66234000", "sellingGeneralAndAdministrative": "11871000", "netIncomeFromContinuingOperations": "15777000" }, "balance": { "goodwill": "63583000", "inventory": "-2654000", "commonStock": "1150240000", "currentDebt": "None", "investments": "None", "totalAssets": "1462201000", "longTermDebt": "276063000", "shortTermDebt": "456708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "228444000", "reportedCurrency": "USD", "retainedEarnings": "-2486633000", "totalLiabilities": "352682000", "otherCurrentAssets": "1327000", "totalCurrentAssets": "20726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "771761000", "currentNetReceivables": "14728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1441475000", "currentAccountsPayable": "45181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1101514000", "shortLongTermDebtTotal": "280832000", "totalShareholderEquity": "1107776000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-4769000", "totalCurrentLiabilities": "45181000", "otherNonCurrentLiabilities": "14671000", "totalNonCurrentLiabilities": "307501000", "cashAndShortTermInvestments": "4671000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "228444000", "cashAndCashEquivalentsAtCarryingValue": "4671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15777000", "profitLoss": "None", "dividendPayout": "835257000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84282000", "capitalExpenditures": "4717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64541000", "cashflowFromInvestment": "-22918000", "stockBasedCompensation": "3161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "835257000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66234000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 147906000, "cost_of_revenue": 30080000, "gross_profit": 117826000, "ebit": 31705000, "ebitda": 92866000, "pretax_income": 3064000, "tax_provision": 1646000, "net_income": 1418000, "net_income_to_common": 1418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3966000, "total_current_assets": 24260000, "total_assets": 1274719000, "short_term_debt": 45787000, "long_term_debt": 250356000, "total_debt": 296143000, "total_liabilities": 217213000, "total_equity": 1057506000, "shares_outstanding": 14260078, "goodwill_and_intangibles": 266188000 }, "cash_flow": { "operating_cash_flow": 75335000, "capital_expenditure": 4184000, "free_cash_flow": 79519000, "dividends_paid": 764281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303610, "ticker_id": 2860, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31705000", "ebitda": "92866000", "netIncome": "1418000", "grossProfit": "117826000", "depreciation": "None", "totalRevenue": "147906000", "costOfRevenue": "30080000", "interestIncome": "None", "incomeBeforeTax": "3064000", "interestExpense": "32468000", "operatingIncome": "48939000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1646000", "reportedCurrency": "USD", "netInterestIncome": "-32468000", "nonInterestIncome": "None", "operatingExpenses": "68887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61161000", "sellingGeneralAndAdministrative": "10307000", "netIncomeFromContinuingOperations": "24691000" }, "balance": { "goodwill": "51959000", "inventory": "-5332000", "commonStock": "1098737000", "currentDebt": "None", "investments": "None", "totalAssets": "1274719000", "longTermDebt": "250356000", "shortTermDebt": "45787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "214229000", "reportedCurrency": "USD", "retainedEarnings": "-2224231000", "totalLiabilities": "217213000", "otherCurrentAssets": "5332000", "totalCurrentAssets": "24260000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1000", "currentNetReceivables": "14962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250459000", "currentAccountsPayable": "38290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "940655000", "shortLongTermDebtTotal": "154379000", "totalShareholderEquity": "1057506000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11269000", "totalCurrentLiabilities": "38290000", "otherNonCurrentLiabilities": "17426000", "totalNonCurrentLiabilities": "178923000", "cashAndShortTermInvestments": "3966000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "214229000", "cashAndCashEquivalentsAtCarryingValue": "3966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1418000", "profitLoss": "None", "dividendPayout": "764281000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75335000", "capitalExpenditures": "4184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77245000", "cashflowFromInvestment": "-4184000", "stockBasedCompensation": "2398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4082742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147906000, "cost_of_revenue": 30080000, "gross_profit": 117826000, "research_and_development": null, "selling_general_admin": 10307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31705000, "depreciation_amortisation": 61161000, "ebitda": 92866000, "interest_expense": 32468000, "interest_income": null, "other_non_operating": null, "pretax_income": 3064000, "tax_provision": 1646000, "effective_tax_rate": null, "net_income": 1418000, "net_income_continuing_ops": 24691000, "net_income_to_common": 1418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3966000, "short_term_investments": 1000, "net_receivables": 14962000, "inventory": -5332000, "other_current_assets": null, "total_current_assets": 24260000, "net_ppe": null, "goodwill": 51959000, "intangible_assets": 214229000, "goodwill_and_intangibles": 266188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1250459000, "total_assets": 1274719000, "short_term_debt": 45787000, "accounts_payable": 38290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38290000, "long_term_debt": 250356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178923000, "total_liabilities": 217213000, "total_debt": 296143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2224231000, "total_equity": 1057506000, "shares_outstanding": 14260078, "operating_cash_flow": 75335000, "stock_based_compensation": 2398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4184000, "dividends_paid": 764281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77245000, "free_cash_flow": 79519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31705000", "ebitda": "92866000", "netIncome": "1418000", "grossProfit": "117826000", "depreciation": "None", "totalRevenue": "147906000", "costOfRevenue": "30080000", "interestIncome": "None", "incomeBeforeTax": "3064000", "interestExpense": "32468000", "operatingIncome": "48939000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1646000", "reportedCurrency": "USD", "netInterestIncome": "-32468000", "nonInterestIncome": "None", "operatingExpenses": "68887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61161000", "sellingGeneralAndAdministrative": "10307000", "netIncomeFromContinuingOperations": "24691000" }, "balance": { "goodwill": "51959000", "inventory": "-5332000", "commonStock": "1098737000", "currentDebt": "None", "investments": "None", "totalAssets": "1274719000", "longTermDebt": "250356000", "shortTermDebt": "45787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "214229000", "reportedCurrency": "USD", "retainedEarnings": "-2224231000", "totalLiabilities": "217213000", "otherCurrentAssets": "5332000", "totalCurrentAssets": "24260000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1000", "currentNetReceivables": "14962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250459000", "currentAccountsPayable": "38290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "940655000", "shortLongTermDebtTotal": "154379000", "totalShareholderEquity": "1057506000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11269000", "totalCurrentLiabilities": "38290000", "otherNonCurrentLiabilities": "17426000", "totalNonCurrentLiabilities": "178923000", "cashAndShortTermInvestments": "3966000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "214229000", "cashAndCashEquivalentsAtCarryingValue": "3966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1418000", "profitLoss": "None", "dividendPayout": "764281000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75335000", "capitalExpenditures": "4184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77245000", "cashflowFromInvestment": "-4184000", "stockBasedCompensation": "2398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "764281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4082742000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 144765000, "cost_of_revenue": 28443000, "gross_profit": 116322000, "ebit": 48954000, "ebitda": 108919000, "pretax_income": 16816000, "tax_provision": 800000, "net_income": 16016000, "net_income_to_common": 16016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7277000, "total_current_assets": 22450000, "total_assets": 1676578000, "short_term_debt": 90624000, "long_term_debt": 527658000, "total_debt": 618282000, "total_liabilities": 624112000, "total_equity": 1052466000, "shares_outstanding": 14260078, "goodwill_and_intangibles": 405101000 }, "cash_flow": { "operating_cash_flow": 73657000, "capital_expenditure": 4488000, "free_cash_flow": 78145000, "dividends_paid": 726955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303611, "ticker_id": 2860, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48954000", "ebitda": "108919000", "netIncome": "16016000", "grossProfit": "116322000", "depreciation": "None", "totalRevenue": "144765000", "costOfRevenue": "28443000", "interestIncome": "None", "incomeBeforeTax": "16816000", "interestExpense": "32138000", "operatingIncome": "49795000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-32138000", "nonInterestIncome": "None", "operatingExpenses": "116322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59965000", "sellingGeneralAndAdministrative": "9359000", "netIncomeFromContinuingOperations": "16016000" }, "balance": { "goodwill": "80223000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "1676578000", "longTermDebt": "527658000", "shortTermDebt": "90624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "324878000", "reportedCurrency": "USD", "retainedEarnings": "-1850935000", "totalLiabilities": "624112000", "otherCurrentAssets": "-274919000", "totalCurrentAssets": "22450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1654128000", "currentAccountsPayable": "58749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527658000", "totalShareholderEquity": "1052466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-58749000", "totalCurrentLiabilities": "58749000", "otherNonCurrentLiabilities": "20346000", "totalNonCurrentLiabilities": "565363000", "cashAndShortTermInvestments": "7277000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "324878000", "cashAndCashEquivalentsAtCarryingValue": "7277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16016000", "profitLoss": "None", "dividendPayout": "726955000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73657000", "capitalExpenditures": "4488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65807000", "cashflowFromInvestment": "-4488000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2013343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144765000, "cost_of_revenue": 28443000, "gross_profit": 116322000, "research_and_development": null, "selling_general_admin": 9359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48954000, "depreciation_amortisation": 59965000, "ebitda": 108919000, "interest_expense": 32138000, "interest_income": null, "other_non_operating": null, "pretax_income": 16816000, "tax_provision": 800000, "effective_tax_rate": null, "net_income": 16016000, "net_income_continuing_ops": 16016000, "net_income_to_common": 16016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7277000, "short_term_investments": null, "net_receivables": 15173000, "inventory": null, "other_current_assets": null, "total_current_assets": 22450000, "net_ppe": null, "goodwill": 80223000, "intangible_assets": 324878000, "goodwill_and_intangibles": 405101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1654128000, "total_assets": 1676578000, "short_term_debt": 90624000, "accounts_payable": 58749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58749000, "long_term_debt": 527658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565363000, "total_liabilities": 624112000, "total_debt": 618282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1850935000, "total_equity": 1052466000, "shares_outstanding": 14260078, "operating_cash_flow": 73657000, "stock_based_compensation": 1622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4488000, "dividends_paid": 726955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65807000, "free_cash_flow": 78145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48954000", "ebitda": "108919000", "netIncome": "16016000", "grossProfit": "116322000", "depreciation": "None", "totalRevenue": "144765000", "costOfRevenue": "28443000", "interestIncome": "None", "incomeBeforeTax": "16816000", "interestExpense": "32138000", "operatingIncome": "49795000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "800000", "reportedCurrency": "USD", "netInterestIncome": "-32138000", "nonInterestIncome": "None", "operatingExpenses": "116322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59965000", "sellingGeneralAndAdministrative": "9359000", "netIncomeFromContinuingOperations": "16016000" }, "balance": { "goodwill": "80223000", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "1676578000", "longTermDebt": "527658000", "shortTermDebt": "90624000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "324878000", "reportedCurrency": "USD", "retainedEarnings": "-1850935000", "totalLiabilities": "624112000", "otherCurrentAssets": "-274919000", "totalCurrentAssets": "22450000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1654128000", "currentAccountsPayable": "58749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527658000", "totalShareholderEquity": "1052466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-58749000", "totalCurrentLiabilities": "58749000", "otherNonCurrentLiabilities": "20346000", "totalNonCurrentLiabilities": "565363000", "cashAndShortTermInvestments": "7277000", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "324878000", "cashAndCashEquivalentsAtCarryingValue": "7277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16016000", "profitLoss": "None", "dividendPayout": "726955000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73657000", "capitalExpenditures": "4488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65807000", "cashflowFromInvestment": "-4488000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "726955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2013343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 174505000, "cost_of_revenue": 34131000, "gross_profit": 140374000, "ebit": 56601000, "ebitda": 132185000, "pretax_income": 14672000, "tax_provision": 843000, "net_income": 13829000, "net_income_to_common": 13829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 14260078, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83048000, "capital_expenditure": 64955000, "free_cash_flow": 148003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303612, "ticker_id": 2860, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56601000", "ebitda": "132185000", "netIncome": "13829000", "grossProfit": "140374000", "depreciation": "None", "totalRevenue": "174505000", "costOfRevenue": "34131000", "interestIncome": "None", "incomeBeforeTax": "14672000", "interestExpense": "41929000", "operatingIncome": "58625000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-41929000", "nonInterestIncome": "None", "operatingExpenses": "81749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75584000", "sellingGeneralAndAdministrative": "12315000", "netIncomeFromContinuingOperations": "13829000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83048000", "capitalExpenditures": "64955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20126000", "cashflowFromInvestment": "-64955000", "stockBasedCompensation": "2453000", "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": "75584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174505000, "cost_of_revenue": 34131000, "gross_profit": 140374000, "research_and_development": null, "selling_general_admin": 12315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56601000, "depreciation_amortisation": 75584000, "ebitda": 132185000, "interest_expense": 41929000, "interest_income": null, "other_non_operating": null, "pretax_income": 14672000, "tax_provision": 843000, "effective_tax_rate": null, "net_income": 13829000, "net_income_continuing_ops": 13829000, "net_income_to_common": 13829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 14260078, "operating_cash_flow": 83048000, "stock_based_compensation": 2453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20126000, "free_cash_flow": 148003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56601000", "ebitda": "132185000", "netIncome": "13829000", "grossProfit": "140374000", "depreciation": "None", "totalRevenue": "174505000", "costOfRevenue": "34131000", "interestIncome": "None", "incomeBeforeTax": "14672000", "interestExpense": "41929000", "operatingIncome": "58625000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-41929000", "nonInterestIncome": "None", "operatingExpenses": "81749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75584000", "sellingGeneralAndAdministrative": "12315000", "netIncomeFromContinuingOperations": "13829000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14260078", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83048000", "capitalExpenditures": "64955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20126000", "cashflowFromInvestment": "-64955000", "stockBasedCompensation": "2453000", "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": "75584000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 9357000, "cost_of_revenue": 7003000, "gross_profit": 2354000, "ebit": 25444000, "ebitda": 28056000, "pretax_income": 25058000, "tax_provision": 17000, "net_income": 24998000, "net_income_to_common": 24998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70609000, "total_current_assets": 70609000, "total_assets": 257982000, "short_term_debt": null, "long_term_debt": 21900000, "total_debt": 21900000, "total_liabilities": 83998000, "total_equity": 170027000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 41519000 }, "cash_flow": { "operating_cash_flow": 8128000, "capital_expenditure": 655000, "free_cash_flow": 8783000, "dividends_paid": 175548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303589, "ticker_id": 2860, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25444000", "ebitda": "28056000", "netIncome": "24998000", "grossProfit": "2354000", "depreciation": "None", "totalRevenue": "9357000", "costOfRevenue": "7003000", "interestIncome": "None", "incomeBeforeTax": "25058000", "interestExpense": "386000", "operatingIncome": "3033000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "-386000", "nonInterestIncome": "None", "operatingExpenses": "-679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2612000", "sellingGeneralAndAdministrative": "1933000", "netIncomeFromContinuingOperations": "25041000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "257982000", "longTermDebt": "21900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "41519000", "reportedCurrency": "USD", "retainedEarnings": "-685801000", "totalLiabilities": "83998000", "otherCurrentAssets": "None", "totalCurrentAssets": "70609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41519000", "currentAccountsPayable": "11157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "170027000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "60043000", "otherNonCurrentLiabilities": "2055000", "totalNonCurrentLiabilities": "83998000", "cashAndShortTermInvestments": "70609000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "41519000", "cashAndCashEquivalentsAtCarryingValue": "70609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25041000", "profitLoss": "None", "dividendPayout": "175548000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8128000", "capitalExpenditures": "655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175551000", "cashflowFromInvestment": "118825000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9357000, "cost_of_revenue": 7003000, "gross_profit": 2354000, "research_and_development": null, "selling_general_admin": 1933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25444000, "depreciation_amortisation": 2612000, "ebitda": 28056000, "interest_expense": 386000, "interest_income": null, "other_non_operating": null, "pretax_income": 25058000, "tax_provision": 17000, "effective_tax_rate": null, "net_income": 24998000, "net_income_continuing_ops": 25041000, "net_income_to_common": 24998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70609000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 70609000, "net_ppe": null, "goodwill": null, "intangible_assets": 41519000, "goodwill_and_intangibles": 41519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41519000, "total_assets": 257982000, "short_term_debt": null, "accounts_payable": 11157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60043000, "long_term_debt": 21900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83998000, "total_liabilities": 83998000, "total_debt": 21900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -685801000, "total_equity": 170027000, "shares_outstanding": 14814075, "operating_cash_flow": 8128000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 118825000, "dividends_paid": 175548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175551000, "free_cash_flow": 8783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25444000", "ebitda": "28056000", "netIncome": "24998000", "grossProfit": "2354000", "depreciation": "None", "totalRevenue": "9357000", "costOfRevenue": "7003000", "interestIncome": "None", "incomeBeforeTax": "25058000", "interestExpense": "386000", "operatingIncome": "3033000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "17000", "reportedCurrency": "USD", "netInterestIncome": "-386000", "nonInterestIncome": "None", "operatingExpenses": "-679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2612000", "sellingGeneralAndAdministrative": "1933000", "netIncomeFromContinuingOperations": "25041000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "257982000", "longTermDebt": "21900000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "41519000", "reportedCurrency": "USD", "retainedEarnings": "-685801000", "totalLiabilities": "83998000", "otherCurrentAssets": "None", "totalCurrentAssets": "70609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41519000", "currentAccountsPayable": "11157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "170027000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "60043000", "otherNonCurrentLiabilities": "2055000", "totalNonCurrentLiabilities": "83998000", "cashAndShortTermInvestments": "70609000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "41519000", "cashAndCashEquivalentsAtCarryingValue": "70609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25041000", "profitLoss": "None", "dividendPayout": "175548000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8128000", "capitalExpenditures": "655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175551000", "cashflowFromInvestment": "118825000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2650000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 31824000, "cost_of_revenue": 81576000, "gross_profit": -49752000, "ebit": 855000, "ebitda": 6876000, "pretax_income": -71000, "tax_provision": -54000, "net_income": -53000, "net_income_to_common": -53000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119621000, "total_current_assets": 119621000, "total_assets": 453371000, "short_term_debt": 21900000, "long_term_debt": 21900000, "total_debt": 43800000, "total_liabilities": 155546000, "total_equity": 293911000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 45160000 }, "cash_flow": { "operating_cash_flow": 21954000, "capital_expenditure": 1249000, "free_cash_flow": 23203000, "dividends_paid": 60736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303590, "ticker_id": 2860, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "855000", "ebitda": "6876000", "netIncome": "-53000", "grossProfit": "-49752000", "depreciation": "None", "totalRevenue": "31824000", "costOfRevenue": "81576000", "interestIncome": "None", "incomeBeforeTax": "-71000", "interestExpense": "926000", "operatingIncome": "8945000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "1164000", "nonInterestIncome": "None", "operatingExpenses": "-58697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6021000", "sellingGeneralAndAdministrative": "1700000", "netIncomeFromContinuingOperations": "-17000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "453371000", "longTermDebt": "21900000", "shortTermDebt": "21900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "45160000", "reportedCurrency": "USD", "retainedEarnings": "-561917000", "totalLiabilities": "155546000", "otherCurrentAssets": "None", "totalCurrentAssets": "119621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45160000", "currentAccountsPayable": "56104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22256000", "totalShareholderEquity": "293911000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "21900000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "133646000", "cashAndShortTermInvestments": "119621000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "45160000", "cashAndCashEquivalentsAtCarryingValue": "119621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1054000", "profitLoss": "None", "dividendPayout": "60736000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21954000", "capitalExpenditures": "1249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86488000", "cashflowFromInvestment": "146042000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31824000, "cost_of_revenue": 81576000, "gross_profit": -49752000, "research_and_development": null, "selling_general_admin": 1700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 855000, "depreciation_amortisation": 6021000, "ebitda": 6876000, "interest_expense": 926000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000, "tax_provision": -54000, "effective_tax_rate": null, "net_income": -53000, "net_income_continuing_ops": -17000, "net_income_to_common": -53000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119621000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 119621000, "net_ppe": null, "goodwill": null, "intangible_assets": 45160000, "goodwill_and_intangibles": 45160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45160000, "total_assets": 453371000, "short_term_debt": 21900000, "accounts_payable": 56104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21900000, "long_term_debt": 21900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133646000, "total_liabilities": 155546000, "total_debt": 43800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -561917000, "total_equity": 293911000, "shares_outstanding": 14814075, "operating_cash_flow": 21954000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 146042000, "dividends_paid": 60736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86488000, "free_cash_flow": 23203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "855000", "ebitda": "6876000", "netIncome": "-53000", "grossProfit": "-49752000", "depreciation": "None", "totalRevenue": "31824000", "costOfRevenue": "81576000", "interestIncome": "None", "incomeBeforeTax": "-71000", "interestExpense": "926000", "operatingIncome": "8945000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "1164000", "nonInterestIncome": "None", "operatingExpenses": "-58697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6021000", "sellingGeneralAndAdministrative": "1700000", "netIncomeFromContinuingOperations": "-17000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "453371000", "longTermDebt": "21900000", "shortTermDebt": "21900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "45160000", "reportedCurrency": "USD", "retainedEarnings": "-561917000", "totalLiabilities": "155546000", "otherCurrentAssets": "None", "totalCurrentAssets": "119621000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45160000", "currentAccountsPayable": "56104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22256000", "totalShareholderEquity": "293911000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "21900000", "otherNonCurrentLiabilities": "1990000", "totalNonCurrentLiabilities": "133646000", "cashAndShortTermInvestments": "119621000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "45160000", "cashAndCashEquivalentsAtCarryingValue": "119621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1054000", "profitLoss": "None", "dividendPayout": "60736000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21954000", "capitalExpenditures": "1249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86488000", "cashflowFromInvestment": "146042000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7800000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 29784000, "cost_of_revenue": 7985000, "gross_profit": 21799000, "ebit": -62453000, "ebitda": -53399000, "pretax_income": -64110000, "tax_provision": 30000, "net_income": -64161000, "net_income_to_common": -64161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38689000, "total_current_assets": 41131000, "total_assets": 522551000, "short_term_debt": 25220000, "long_term_debt": 47120000, "total_debt": 72340000, "total_liabilities": 88331000, "total_equity": 430252000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 185125000 }, "cash_flow": { "operating_cash_flow": 16329000, "capital_expenditure": 0, "free_cash_flow": 16329000, "dividends_paid": 45924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303592, "ticker_id": 2860, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62453000", "ebitda": "-53399000", "netIncome": "-64161000", "grossProfit": "21799000", "depreciation": "None", "totalRevenue": "29784000", "costOfRevenue": "7985000", "interestIncome": "None", "incomeBeforeTax": "-64110000", "interestExpense": "1657000", "operatingIncome": "11163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-1657000", "nonInterestIncome": "None", "operatingExpenses": "10636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9054000", "sellingGeneralAndAdministrative": "1658000", "netIncomeFromContinuingOperations": "-64140000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "522551000", "longTermDebt": "47120000", "shortTermDebt": "25220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185125000", "reportedCurrency": "USD", "retainedEarnings": "-425576000", "totalLiabilities": "88331000", "otherCurrentAssets": "2442000", "totalCurrentAssets": "41131000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481420000", "currentAccountsPayable": "38468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47120000", "totalShareholderEquity": "430252000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37733000", "totalCurrentLiabilities": "38468000", "otherNonCurrentLiabilities": "2743000", "totalNonCurrentLiabilities": "49863000", "cashAndShortTermInvestments": "38689000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "185125000", "cashAndCashEquivalentsAtCarryingValue": "38689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64119000", "profitLoss": "None", "dividendPayout": "45924000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16329000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70901000", "cashflowFromInvestment": "39494000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29784000, "cost_of_revenue": 7985000, "gross_profit": 21799000, "research_and_development": null, "selling_general_admin": 1658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62453000, "depreciation_amortisation": 9054000, "ebitda": -53399000, "interest_expense": 1657000, "interest_income": null, "other_non_operating": null, "pretax_income": -64110000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -64161000, "net_income_continuing_ops": -64140000, "net_income_to_common": -64161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38689000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41131000, "net_ppe": null, "goodwill": null, "intangible_assets": 185125000, "goodwill_and_intangibles": 185125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 481420000, "total_assets": 522551000, "short_term_debt": 25220000, "accounts_payable": 38468000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38468000, "long_term_debt": 47120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49863000, "total_liabilities": 88331000, "total_debt": 72340000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425576000, "total_equity": 430252000, "shares_outstanding": 14814075, "operating_cash_flow": 16329000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39494000, "dividends_paid": 45924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70901000, "free_cash_flow": 16329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62453000", "ebitda": "-53399000", "netIncome": "-64161000", "grossProfit": "21799000", "depreciation": "None", "totalRevenue": "29784000", "costOfRevenue": "7985000", "interestIncome": "None", "incomeBeforeTax": "-64110000", "interestExpense": "1657000", "operatingIncome": "11163000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-1657000", "nonInterestIncome": "None", "operatingExpenses": "10636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9054000", "sellingGeneralAndAdministrative": "1658000", "netIncomeFromContinuingOperations": "-64140000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "522551000", "longTermDebt": "47120000", "shortTermDebt": "25220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "185125000", "reportedCurrency": "USD", "retainedEarnings": "-425576000", "totalLiabilities": "88331000", "otherCurrentAssets": "2442000", "totalCurrentAssets": "41131000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481420000", "currentAccountsPayable": "38468000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47120000", "totalShareholderEquity": "430252000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-37733000", "totalCurrentLiabilities": "38468000", "otherNonCurrentLiabilities": "2743000", "totalNonCurrentLiabilities": "49863000", "cashAndShortTermInvestments": "38689000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "185125000", "cashAndCashEquivalentsAtCarryingValue": "38689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64119000", "profitLoss": "None", "dividendPayout": "45924000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16329000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70901000", "cashflowFromInvestment": "39494000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9054000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 29174000, "cost_of_revenue": 9990000, "gross_profit": 19184000, "ebit": 7353000, "ebitda": 19085000, "pretax_income": -81418000, "tax_provision": 100000, "net_income": -81540000, "net_income_to_common": -81540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54146000, "total_current_assets": 56189000, "total_assets": 668655000, "short_term_debt": 80525000, "long_term_debt": 117170000, "total_debt": 197695000, "total_liabilities": 164604000, "total_equity": 500014000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 79673000 }, "cash_flow": { "operating_cash_flow": 11706000, "capital_expenditure": 0, "free_cash_flow": 11706000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303593, "ticker_id": 2860, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7353000", "ebitda": "19085000", "netIncome": "-81540000", "grossProfit": "19184000", "depreciation": "None", "totalRevenue": "29174000", "costOfRevenue": "9990000", "interestIncome": "None", "incomeBeforeTax": "-81418000", "interestExpense": "4400000", "operatingIncome": "7353000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-4400000", "nonInterestIncome": "None", "operatingExpenses": "11831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11732000", "sellingGeneralAndAdministrative": "2144000", "netIncomeFromContinuingOperations": "-81518000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "668655000", "longTermDebt": "117170000", "shortTermDebt": "80525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79673000", "reportedCurrency": "USD", "retainedEarnings": "-315491000", "totalLiabilities": "164604000", "otherCurrentAssets": "2043000", "totalCurrentAssets": "56189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612466000", "currentAccountsPayable": "42664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117170000", "totalShareholderEquity": "500014000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "785000", "totalCurrentLiabilities": "123974000", "otherNonCurrentLiabilities": "3985000", "totalNonCurrentLiabilities": "40630000", "cashAndShortTermInvestments": "54146000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "79673000", "cashAndCashEquivalentsAtCarryingValue": "54146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81518000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11706000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35727000", "cashflowFromInvestment": "14050000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29174000, "cost_of_revenue": 9990000, "gross_profit": 19184000, "research_and_development": null, "selling_general_admin": 2144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7353000, "depreciation_amortisation": 11732000, "ebitda": 19085000, "interest_expense": 4400000, "interest_income": null, "other_non_operating": null, "pretax_income": -81418000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": -81540000, "net_income_continuing_ops": -81518000, "net_income_to_common": -81540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54146000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 56189000, "net_ppe": null, "goodwill": null, "intangible_assets": 79673000, "goodwill_and_intangibles": 79673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612466000, "total_assets": 668655000, "short_term_debt": 80525000, "accounts_payable": 42664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123974000, "long_term_debt": 117170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 40630000, "total_liabilities": 164604000, "total_debt": 197695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315491000, "total_equity": 500014000, "shares_outstanding": 14814075, "operating_cash_flow": 11706000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14050000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35727000, "free_cash_flow": 11706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7353000", "ebitda": "19085000", "netIncome": "-81540000", "grossProfit": "19184000", "depreciation": "None", "totalRevenue": "29174000", "costOfRevenue": "9990000", "interestIncome": "None", "incomeBeforeTax": "-81418000", "interestExpense": "4400000", "operatingIncome": "7353000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-4400000", "nonInterestIncome": "None", "operatingExpenses": "11831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11732000", "sellingGeneralAndAdministrative": "2144000", "netIncomeFromContinuingOperations": "-81518000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "668655000", "longTermDebt": "117170000", "shortTermDebt": "80525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79673000", "reportedCurrency": "USD", "retainedEarnings": "-315491000", "totalLiabilities": "164604000", "otherCurrentAssets": "2043000", "totalCurrentAssets": "56189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612466000", "currentAccountsPayable": "42664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117170000", "totalShareholderEquity": "500014000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "785000", "totalCurrentLiabilities": "123974000", "otherNonCurrentLiabilities": "3985000", "totalNonCurrentLiabilities": "40630000", "cashAndShortTermInvestments": "54146000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "79673000", "cashAndCashEquivalentsAtCarryingValue": "54146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81518000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11706000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35727000", "cashflowFromInvestment": "14050000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11732000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 29213000, "cost_of_revenue": 9855000, "gross_profit": 19358000, "ebit": 6341000, "ebitda": 16492000, "pretax_income": 595000, "tax_provision": 82000, "net_income": 492000, "net_income_to_common": 492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28153000, "total_current_assets": 65751000, "total_assets": 784105000, "short_term_debt": 108786000, "long_term_debt": 148498000, "total_debt": 257284000, "total_liabilities": 197876000, "total_equity": 582123000, "shares_outstanding": 14814075, "goodwill_and_intangibles": 91981000 }, "cash_flow": { "operating_cash_flow": 14122000, "capital_expenditure": 0, "free_cash_flow": 14122000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303594, "ticker_id": 2860, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6341000", "ebitda": "16492000", "netIncome": "492000", "grossProfit": "19358000", "depreciation": "None", "totalRevenue": "29213000", "costOfRevenue": "9855000", "interestIncome": "None", "incomeBeforeTax": "595000", "interestExpense": "5746000", "operatingIncome": "7826000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-5746000", "nonInterestIncome": "None", "operatingExpenses": "11532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10151000", "sellingGeneralAndAdministrative": "1807000", "netIncomeFromContinuingOperations": "513000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "784105000", "longTermDebt": "148498000", "shortTermDebt": "108786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "91981000", "reportedCurrency": "USD", "retainedEarnings": "-233951000", "totalLiabilities": "197876000", "otherCurrentAssets": "37597000", "totalCurrentAssets": "65751000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "718354000", "currentAccountsPayable": "42824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148498000", "totalShareholderEquity": "582123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "752000", "totalCurrentLiabilities": "152362000", "otherNonCurrentLiabilities": "5802000", "totalNonCurrentLiabilities": "45514000", "cashAndShortTermInvestments": "28153000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "91981000", "cashAndCashEquivalentsAtCarryingValue": "28153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14122000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25769000", "cashflowFromInvestment": "8656000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29213000, "cost_of_revenue": 9855000, "gross_profit": 19358000, "research_and_development": null, "selling_general_admin": 1807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6341000, "depreciation_amortisation": 10151000, "ebitda": 16492000, "interest_expense": 5746000, "interest_income": null, "other_non_operating": null, "pretax_income": 595000, "tax_provision": 82000, "effective_tax_rate": null, "net_income": 492000, "net_income_continuing_ops": 513000, "net_income_to_common": 492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28153000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 65751000, "net_ppe": null, "goodwill": null, "intangible_assets": 91981000, "goodwill_and_intangibles": 91981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 718354000, "total_assets": 784105000, "short_term_debt": 108786000, "accounts_payable": 42824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152362000, "long_term_debt": 148498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45514000, "total_liabilities": 197876000, "total_debt": 257284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -233951000, "total_equity": 582123000, "shares_outstanding": 14814075, "operating_cash_flow": 14122000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8656000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25769000, "free_cash_flow": 14122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6341000", "ebitda": "16492000", "netIncome": "492000", "grossProfit": "19358000", "depreciation": "None", "totalRevenue": "29213000", "costOfRevenue": "9855000", "interestIncome": "None", "incomeBeforeTax": "595000", "interestExpense": "5746000", "operatingIncome": "7826000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-5746000", "nonInterestIncome": "None", "operatingExpenses": "11532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10151000", "sellingGeneralAndAdministrative": "1807000", "netIncomeFromContinuingOperations": "513000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "784105000", "longTermDebt": "148498000", "shortTermDebt": "108786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "91981000", "reportedCurrency": "USD", "retainedEarnings": "-233951000", "totalLiabilities": "197876000", "otherCurrentAssets": "37597000", "totalCurrentAssets": "65751000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "718354000", "currentAccountsPayable": "42824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148498000", "totalShareholderEquity": "582123000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "752000", "totalCurrentLiabilities": "152362000", "otherNonCurrentLiabilities": "5802000", "totalNonCurrentLiabilities": "45514000", "cashAndShortTermInvestments": "28153000", "commonStockSharesOutstanding": "14814075", "intangibleAssetsExcludingGoodwill": "91981000", "cashAndCashEquivalentsAtCarryingValue": "28153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14122000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25769000", "cashflowFromInvestment": "8656000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10151000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 27730000, "cost_of_revenue": 11054000, "gross_profit": 16676000, "ebit": -31384000, "ebitda": -18069000, "pretax_income": -39004000, "tax_provision": -3240000, "net_income": -35785000, "net_income_to_common": -35785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25121000, "total_current_assets": 68436000, "total_assets": 805069000, "short_term_debt": 105058000, "long_term_debt": 169216000, "total_debt": 274274000, "total_liabilities": 219666000, "total_equity": 581228000, "shares_outstanding": 14802703, "goodwill_and_intangibles": 97888000 }, "cash_flow": { "operating_cash_flow": 10481000, "capital_expenditure": 12001000, "free_cash_flow": 22482000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303595, "ticker_id": 2860, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31384000", "ebitda": "-18069000", "netIncome": "-35785000", "grossProfit": "16676000", "depreciation": "None", "totalRevenue": "27730000", "costOfRevenue": "11054000", "interestIncome": "None", "incomeBeforeTax": "-39004000", "interestExpense": "7620000", "operatingIncome": "3549000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3240000", "reportedCurrency": "USD", "netInterestIncome": "-7620000", "nonInterestIncome": "None", "operatingExpenses": "13127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13315000", "sellingGeneralAndAdministrative": "1898000", "netIncomeFromContinuingOperations": "-35764000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "805069000", "longTermDebt": "169216000", "shortTermDebt": "105058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97888000", "reportedCurrency": "USD", "retainedEarnings": "-234443000", "totalLiabilities": "219666000", "otherCurrentAssets": "43305000", "totalCurrentAssets": "68436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736633000", "currentAccountsPayable": "366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169475000", "totalShareholderEquity": "581228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43520000", "totalCurrentLiabilities": "148944000", "otherNonCurrentLiabilities": "6305000", "totalNonCurrentLiabilities": "70722000", "cashAndShortTermInvestments": "25121000", "commonStockSharesOutstanding": "14802703", "intangibleAssetsExcludingGoodwill": "97888000", "cashAndCashEquivalentsAtCarryingValue": "25121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35764000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10481000", "capitalExpenditures": "12001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69876000", "cashflowFromInvestment": "43054000", "stockBasedCompensation": "25000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27730000, "cost_of_revenue": 11054000, "gross_profit": 16676000, "research_and_development": null, "selling_general_admin": 1898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31384000, "depreciation_amortisation": 13315000, "ebitda": -18069000, "interest_expense": 7620000, "interest_income": null, "other_non_operating": null, "pretax_income": -39004000, "tax_provision": -3240000, "effective_tax_rate": null, "net_income": -35785000, "net_income_continuing_ops": -35764000, "net_income_to_common": -35785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25121000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68436000, "net_ppe": null, "goodwill": null, "intangible_assets": 97888000, "goodwill_and_intangibles": 97888000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 736633000, "total_assets": 805069000, "short_term_debt": 105058000, "accounts_payable": 366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148944000, "long_term_debt": 169216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70722000, "total_liabilities": 219666000, "total_debt": 274274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234443000, "total_equity": 581228000, "shares_outstanding": 14802703, "operating_cash_flow": 10481000, "stock_based_compensation": 25000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43054000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69876000, "free_cash_flow": 22482000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31384000", "ebitda": "-18069000", "netIncome": "-35785000", "grossProfit": "16676000", "depreciation": "None", "totalRevenue": "27730000", "costOfRevenue": "11054000", "interestIncome": "None", "incomeBeforeTax": "-39004000", "interestExpense": "7620000", "operatingIncome": "3549000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3240000", "reportedCurrency": "USD", "netInterestIncome": "-7620000", "nonInterestIncome": "None", "operatingExpenses": "13127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13315000", "sellingGeneralAndAdministrative": "1898000", "netIncomeFromContinuingOperations": "-35764000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "805069000", "longTermDebt": "169216000", "shortTermDebt": "105058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97888000", "reportedCurrency": "USD", "retainedEarnings": "-234443000", "totalLiabilities": "219666000", "otherCurrentAssets": "43305000", "totalCurrentAssets": "68436000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736633000", "currentAccountsPayable": "366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169475000", "totalShareholderEquity": "581228000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43520000", "totalCurrentLiabilities": "148944000", "otherNonCurrentLiabilities": "6305000", "totalNonCurrentLiabilities": "70722000", "cashAndShortTermInvestments": "25121000", "commonStockSharesOutstanding": "14802703", "intangibleAssetsExcludingGoodwill": "97888000", "cashAndCashEquivalentsAtCarryingValue": "25121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35764000", "profitLoss": "None", "dividendPayout": "1000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10481000", "capitalExpenditures": "12001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69876000", "cashflowFromInvestment": "43054000", "stockBasedCompensation": "25000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13315000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 31481000, "cost_of_revenue": 10915000, "gross_profit": 20566000, "ebit": -28045000, "ebitda": -11323000, "pretax_income": -39789000, "tax_provision": 485000, "net_income": -40295000, "net_income_to_common": -40295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36102000, "total_current_assets": 85472000, "total_assets": 919915000, "short_term_debt": 334000, "long_term_debt": 239412000, "total_debt": 239746000, "total_liabilities": 293812000, "total_equity": 621859000, "shares_outstanding": 14785020, "goodwill_and_intangibles": 238305000 }, "cash_flow": { "operating_cash_flow": 20294000, "capital_expenditure": 7312000, "free_cash_flow": 27606000, "dividends_paid": 1071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303597, "ticker_id": 2860, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28045000", "ebitda": "-11323000", "netIncome": "-40295000", "grossProfit": "20566000", "depreciation": "None", "totalRevenue": "31481000", "costOfRevenue": "10915000", "interestIncome": "None", "incomeBeforeTax": "-39789000", "interestExpense": "11744000", "operatingIncome": "6368000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "485000", "reportedCurrency": "USD", "netInterestIncome": "-11744000", "nonInterestIncome": "None", "operatingExpenses": "14198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16722000", "sellingGeneralAndAdministrative": "1823000", "netIncomeFromContinuingOperations": "-40274000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "919915000", "longTermDebt": "239412000", "shortTermDebt": "334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "238305000", "reportedCurrency": "USD", "retainedEarnings": "-198657000", "totalLiabilities": "293812000", "otherCurrentAssets": "49370000", "totalCurrentAssets": "85472000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241423000", "currentAccountsPayable": "43788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239412000", "totalShareholderEquity": "621859000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-334000", "totalCurrentLiabilities": "43788000", "otherNonCurrentLiabilities": "7494000", "totalNonCurrentLiabilities": "250024000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "14785020", "intangibleAssetsExcludingGoodwill": "238305000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40274000", "profitLoss": "None", "dividendPayout": "1071000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20294000", "capitalExpenditures": "7312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92929000", "cashflowFromInvestment": "77152000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31481000, "cost_of_revenue": 10915000, "gross_profit": 20566000, "research_and_development": null, "selling_general_admin": 1823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28045000, "depreciation_amortisation": 16722000, "ebitda": -11323000, "interest_expense": 11744000, "interest_income": null, "other_non_operating": null, "pretax_income": -39789000, "tax_provision": 485000, "effective_tax_rate": null, "net_income": -40295000, "net_income_continuing_ops": -40274000, "net_income_to_common": -40295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36102000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 85472000, "net_ppe": null, "goodwill": null, "intangible_assets": 238305000, "goodwill_and_intangibles": 238305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241423000, "total_assets": 919915000, "short_term_debt": 334000, "accounts_payable": 43788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43788000, "long_term_debt": 239412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 250024000, "total_liabilities": 293812000, "total_debt": 239746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -198657000, "total_equity": 621859000, "shares_outstanding": 14785020, "operating_cash_flow": 20294000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7312000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77152000, "dividends_paid": 1071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92929000, "free_cash_flow": 27606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28045000", "ebitda": "-11323000", "netIncome": "-40295000", "grossProfit": "20566000", "depreciation": "None", "totalRevenue": "31481000", "costOfRevenue": "10915000", "interestIncome": "None", "incomeBeforeTax": "-39789000", "interestExpense": "11744000", "operatingIncome": "6368000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "485000", "reportedCurrency": "USD", "netInterestIncome": "-11744000", "nonInterestIncome": "None", "operatingExpenses": "14198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16722000", "sellingGeneralAndAdministrative": "1823000", "netIncomeFromContinuingOperations": "-40274000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "919915000", "longTermDebt": "239412000", "shortTermDebt": "334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "238305000", "reportedCurrency": "USD", "retainedEarnings": "-198657000", "totalLiabilities": "293812000", "otherCurrentAssets": "49370000", "totalCurrentAssets": "85472000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241423000", "currentAccountsPayable": "43788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239412000", "totalShareholderEquity": "621859000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-334000", "totalCurrentLiabilities": "43788000", "otherNonCurrentLiabilities": "7494000", "totalNonCurrentLiabilities": "250024000", "cashAndShortTermInvestments": "36102000", "commonStockSharesOutstanding": "14785020", "intangibleAssetsExcludingGoodwill": "238305000", "cashAndCashEquivalentsAtCarryingValue": "36102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40274000", "profitLoss": "None", "dividendPayout": "1071000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20294000", "capitalExpenditures": "7312000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92929000", "cashflowFromInvestment": "77152000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16722000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 39029000, "cost_of_revenue": 11440000, "gross_profit": 27589000, "ebit": 40420000, "ebitda": 68570000, "pretax_income": 12622000, "tax_provision": 149000, "net_income": 12451000, "net_income_to_common": 12451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36078000, "total_current_assets": 149721000, "total_assets": 1044646999, "short_term_debt": 22558000, "long_term_debt": 327396000, "total_debt": 349954000, "total_liabilities": 380006999, "total_equity": 660327000, "shares_outstanding": 14807960, "goodwill_and_intangibles": 119599000 }, "cash_flow": { "operating_cash_flow": 14691000, "capital_expenditure": 1646000, "free_cash_flow": 16337000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303598, "ticker_id": 2860, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40420000", "ebitda": "68570000", "netIncome": "12451000", "grossProfit": "27589000", "depreciation": "None", "totalRevenue": "39029000", "costOfRevenue": "11440000", "interestIncome": "None", "incomeBeforeTax": "12622000", "interestExpense": "27798000", "operatingIncome": "10587000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-27798000", "nonInterestIncome": "None", "operatingExpenses": "17002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28150000", "sellingGeneralAndAdministrative": "1880000", "netIncomeFromContinuingOperations": "12473000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1044646999", "longTermDebt": "327396000", "shortTermDebt": "22558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "119599000", "reportedCurrency": "USD", "retainedEarnings": "-158362000", "totalLiabilities": "380006999", "otherCurrentAssets": "113513000", "totalCurrentAssets": "149721000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "130000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894925999", "currentAccountsPayable": "39957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327396000", "totalShareholderEquity": "660327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "851000", "totalCurrentLiabilities": "63366000", "otherNonCurrentLiabilities": "8661000", "totalNonCurrentLiabilities": "316640999", "cashAndShortTermInvestments": "36078000", "commonStockSharesOutstanding": "14807960", "intangibleAssetsExcludingGoodwill": "119599000", "cashAndCashEquivalentsAtCarryingValue": "36078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14691000", "capitalExpenditures": "1646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173142000", "cashflowFromInvestment": "150786000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39029000, "cost_of_revenue": 11440000, "gross_profit": 27589000, "research_and_development": null, "selling_general_admin": 1880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40420000, "depreciation_amortisation": 28150000, "ebitda": 68570000, "interest_expense": 27798000, "interest_income": null, "other_non_operating": null, "pretax_income": 12622000, "tax_provision": 149000, "effective_tax_rate": null, "net_income": 12451000, "net_income_continuing_ops": 12473000, "net_income_to_common": 12451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36078000, "short_term_investments": 130000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 149721000, "net_ppe": null, "goodwill": null, "intangible_assets": 119599000, "goodwill_and_intangibles": 119599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 894925999, "total_assets": 1044646999, "short_term_debt": 22558000, "accounts_payable": 39957000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63366000, "long_term_debt": 327396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316640999, "total_liabilities": 380006999, "total_debt": 349954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158362000, "total_equity": 660327000, "shares_outstanding": 14807960, "operating_cash_flow": 14691000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 150786000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173142000, "free_cash_flow": 16337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40420000", "ebitda": "68570000", "netIncome": "12451000", "grossProfit": "27589000", "depreciation": "None", "totalRevenue": "39029000", "costOfRevenue": "11440000", "interestIncome": "None", "incomeBeforeTax": "12622000", "interestExpense": "27798000", "operatingIncome": "10587000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "-27798000", "nonInterestIncome": "None", "operatingExpenses": "17002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28150000", "sellingGeneralAndAdministrative": "1880000", "netIncomeFromContinuingOperations": "12473000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1044646999", "longTermDebt": "327396000", "shortTermDebt": "22558000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "119599000", "reportedCurrency": "USD", "retainedEarnings": "-158362000", "totalLiabilities": "380006999", "otherCurrentAssets": "113513000", "totalCurrentAssets": "149721000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "130000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894925999", "currentAccountsPayable": "39957000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "327396000", "totalShareholderEquity": "660327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "851000", "totalCurrentLiabilities": "63366000", "otherNonCurrentLiabilities": "8661000", "totalNonCurrentLiabilities": "316640999", "cashAndShortTermInvestments": "36078000", "commonStockSharesOutstanding": "14807960", "intangibleAssetsExcludingGoodwill": "119599000", "cashAndCashEquivalentsAtCarryingValue": "36078000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12451000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14691000", "capitalExpenditures": "1646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173142000", "cashflowFromInvestment": "150786000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15122000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 44007000, "cost_of_revenue": 10255000, "gross_profit": 33752000, "ebit": -6797000, "ebitda": 13954000, "pretax_income": -27597000, "tax_provision": 224000, "net_income": -27842000, "net_income_to_common": -27842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39753000, "total_current_assets": 88346000, "total_assets": 1231799000, "short_term_debt": 33905000, "long_term_debt": 515173000, "total_debt": 549078000, "total_liabilities": 580192000, "total_equity": 647225000, "shares_outstanding": 14785118, "goodwill_and_intangibles": 1122030000 }, "cash_flow": { "operating_cash_flow": 26393000, "capital_expenditure": 5666000, "free_cash_flow": 32059000, "dividends_paid": 1071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303599, "ticker_id": 2860, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6797000", "ebitda": "13954000", "netIncome": "-27842000", "grossProfit": "33752000", "depreciation": "None", "totalRevenue": "44007000", "costOfRevenue": "10255000", "interestIncome": "None", "incomeBeforeTax": "-27597000", "interestExpense": "20800000", "operatingIncome": "13865000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "224000", "reportedCurrency": "USD", "netInterestIncome": "-20800000", "nonInterestIncome": "None", "operatingExpenses": "19887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20751000", "sellingGeneralAndAdministrative": "1901000", "netIncomeFromContinuingOperations": "-27821000" }, "balance": { "goodwill": "974052000", "inventory": "-909999", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1231799000", "longTermDebt": "515173000", "shortTermDebt": "33905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "147978000", "reportedCurrency": "USD", "retainedEarnings": "-170813000", "totalLiabilities": "580192000", "otherCurrentAssets": "48593000", "totalCurrentAssets": "88346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "428000", "currentNetReceivables": "1225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143453000", "currentAccountsPayable": "52471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "515173000", "totalShareholderEquity": "647225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-51501000", "totalCurrentLiabilities": "52471000", "otherNonCurrentLiabilities": "9202000", "totalNonCurrentLiabilities": "527721000", "cashAndShortTermInvestments": "39753000", "commonStockSharesOutstanding": "14785118", "intangibleAssetsExcludingGoodwill": "147978000", "cashAndCashEquivalentsAtCarryingValue": "39753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27842000", "profitLoss": "None", "dividendPayout": "1071000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26393000", "capitalExpenditures": "5666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32037000", "cashflowFromInvestment": "26757000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44007000, "cost_of_revenue": 10255000, "gross_profit": 33752000, "research_and_development": null, "selling_general_admin": 1901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6797000, "depreciation_amortisation": 20751000, "ebitda": 13954000, "interest_expense": 20800000, "interest_income": null, "other_non_operating": null, "pretax_income": -27597000, "tax_provision": 224000, "effective_tax_rate": null, "net_income": -27842000, "net_income_continuing_ops": -27821000, "net_income_to_common": -27842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39753000, "short_term_investments": 428000, "net_receivables": 1225000, "inventory": -909999, "other_current_assets": null, "total_current_assets": 88346000, "net_ppe": null, "goodwill": 974052000, "intangible_assets": 147978000, "goodwill_and_intangibles": 1122030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1143453000, "total_assets": 1231799000, "short_term_debt": 33905000, "accounts_payable": 52471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52471000, "long_term_debt": 515173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 527721000, "total_liabilities": 580192000, "total_debt": 549078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170813000, "total_equity": 647225000, "shares_outstanding": 14785118, "operating_cash_flow": 26393000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26757000, "dividends_paid": 1071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32037000, "free_cash_flow": 32059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6797000", "ebitda": "13954000", "netIncome": "-27842000", "grossProfit": "33752000", "depreciation": "None", "totalRevenue": "44007000", "costOfRevenue": "10255000", "interestIncome": "None", "incomeBeforeTax": "-27597000", "interestExpense": "20800000", "operatingIncome": "13865000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "224000", "reportedCurrency": "USD", "netInterestIncome": "-20800000", "nonInterestIncome": "None", "operatingExpenses": "19887000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20751000", "sellingGeneralAndAdministrative": "1901000", "netIncomeFromContinuingOperations": "-27821000" }, "balance": { "goodwill": "974052000", "inventory": "-909999", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1231799000", "longTermDebt": "515173000", "shortTermDebt": "33905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "147978000", "reportedCurrency": "USD", "retainedEarnings": "-170813000", "totalLiabilities": "580192000", "otherCurrentAssets": "48593000", "totalCurrentAssets": "88346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "428000", "currentNetReceivables": "1225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1143453000", "currentAccountsPayable": "52471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "515173000", "totalShareholderEquity": "647225000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-51501000", "totalCurrentLiabilities": "52471000", "otherNonCurrentLiabilities": "9202000", "totalNonCurrentLiabilities": "527721000", "cashAndShortTermInvestments": "39753000", "commonStockSharesOutstanding": "14785118", "intangibleAssetsExcludingGoodwill": "147978000", "cashAndCashEquivalentsAtCarryingValue": "39753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27842000", "profitLoss": "None", "dividendPayout": "1071000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26393000", "capitalExpenditures": "5666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32037000", "cashflowFromInvestment": "26757000", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20751000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 46394000, "cost_of_revenue": 3408000, "gross_profit": 42986000, "ebit": 10512000, "ebitda": 36729000, "pretax_income": -142009000, "tax_provision": 122000, "net_income": -142078000, "net_income_to_common": -142078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16269000, "total_current_assets": 67829000, "total_assets": 1305089000, "short_term_debt": 503000, "long_term_debt": 541979000, "total_debt": 542482000, "total_liabilities": 623659000, "total_equity": 677009000, "shares_outstanding": 14620919, "goodwill_and_intangibles": 1148635000 }, "cash_flow": { "operating_cash_flow": 7097000, "capital_expenditure": 6545000, "free_cash_flow": 13642000, "dividends_paid": 230367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303600, "ticker_id": 2860, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10512000", "ebitda": "36729000", "netIncome": "-142078000", "grossProfit": "42986000", "depreciation": "None", "totalRevenue": "46394000", "costOfRevenue": "3408000", "interestIncome": "None", "incomeBeforeTax": "-142009000", "interestExpense": "18034000", "operatingIncome": "39410000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122000", "reportedCurrency": "USD", "netInterestIncome": "-18180000", "nonInterestIncome": "None", "operatingExpenses": "3576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26217000", "sellingGeneralAndAdministrative": "3576000", "netIncomeFromContinuingOperations": "-142131000" }, "balance": { "goodwill": "978289000", "inventory": "67829000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1305089000", "longTermDebt": "541979000", "shortTermDebt": "503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "170346000", "reportedCurrency": "USD", "retainedEarnings": "-142960000", "totalLiabilities": "623659000", "otherCurrentAssets": "41038000", "totalCurrentAssets": "67829000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "995000", "currentNetReceivables": "10522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1237260000", "currentAccountsPayable": "59527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541979000", "totalShareholderEquity": "677009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557000", "totalCurrentLiabilities": "60587000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "563072000", "cashAndShortTermInvestments": "16269000", "commonStockSharesOutstanding": "14620919", "intangibleAssetsExcludingGoodwill": "170346000", "cashAndCashEquivalentsAtCarryingValue": "16269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142131000", "profitLoss": "None", "dividendPayout": "230367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7097000", "capitalExpenditures": "6545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22238000", "cashflowFromInvestment": "32310000", "stockBasedCompensation": "338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46394000, "cost_of_revenue": 3408000, "gross_profit": 42986000, "research_and_development": null, "selling_general_admin": 3576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10512000, "depreciation_amortisation": 26217000, "ebitda": 36729000, "interest_expense": 18034000, "interest_income": null, "other_non_operating": null, "pretax_income": -142009000, "tax_provision": 122000, "effective_tax_rate": null, "net_income": -142078000, "net_income_continuing_ops": -142131000, "net_income_to_common": -142078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16269000, "short_term_investments": 995000, "net_receivables": 10522000, "inventory": 67829000, "other_current_assets": null, "total_current_assets": 67829000, "net_ppe": null, "goodwill": 978289000, "intangible_assets": 170346000, "goodwill_and_intangibles": 1148635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1237260000, "total_assets": 1305089000, "short_term_debt": 503000, "accounts_payable": 59527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60587000, "long_term_debt": 541979000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 563072000, "total_liabilities": 623659000, "total_debt": 542482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142960000, "total_equity": 677009000, "shares_outstanding": 14620919, "operating_cash_flow": 7097000, "stock_based_compensation": 338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32310000, "dividends_paid": 230367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22238000, "free_cash_flow": 13642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10512000", "ebitda": "36729000", "netIncome": "-142078000", "grossProfit": "42986000", "depreciation": "None", "totalRevenue": "46394000", "costOfRevenue": "3408000", "interestIncome": "None", "incomeBeforeTax": "-142009000", "interestExpense": "18034000", "operatingIncome": "39410000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "122000", "reportedCurrency": "USD", "netInterestIncome": "-18180000", "nonInterestIncome": "None", "operatingExpenses": "3576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26217000", "sellingGeneralAndAdministrative": "3576000", "netIncomeFromContinuingOperations": "-142131000" }, "balance": { "goodwill": "978289000", "inventory": "67829000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "1305089000", "longTermDebt": "541979000", "shortTermDebt": "503000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "170346000", "reportedCurrency": "USD", "retainedEarnings": "-142960000", "totalLiabilities": "623659000", "otherCurrentAssets": "41038000", "totalCurrentAssets": "67829000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "995000", "currentNetReceivables": "10522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1237260000", "currentAccountsPayable": "59527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "541979000", "totalShareholderEquity": "677009000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557000", "totalCurrentLiabilities": "60587000", "otherNonCurrentLiabilities": "10643000", "totalNonCurrentLiabilities": "563072000", "cashAndShortTermInvestments": "16269000", "commonStockSharesOutstanding": "14620919", "intangibleAssetsExcludingGoodwill": "170346000", "cashAndCashEquivalentsAtCarryingValue": "16269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142131000", "profitLoss": "None", "dividendPayout": "230367000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7097000", "capitalExpenditures": "6545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22238000", "cashflowFromInvestment": "32310000", "stockBasedCompensation": "338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-727864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23921000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 43106000, "cost_of_revenue": 9443000, "gross_profit": 33663000, "ebit": 11075000, "ebitda": 30275000, "pretax_income": 3022000, "tax_provision": 232000, "net_income": 2764000, "net_income_to_common": 2764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5083000, "total_current_assets": 6199000, "total_assets": 1418923000, "short_term_debt": 652000, "long_term_debt": 260985000, "total_debt": 261637000, "total_liabilities": 330774001, "total_equity": 1083553999, "shares_outstanding": 14261721, "goodwill_and_intangibles": 255538000 }, "cash_flow": { "operating_cash_flow": 20647000, "capital_expenditure": 2076000, "free_cash_flow": 22723000, "dividends_paid": 229992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303602, "ticker_id": 2860, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11075000", "ebitda": "30275000", "netIncome": "2764000", "grossProfit": "33663000", "depreciation": "None", "totalRevenue": "43106000", "costOfRevenue": "9443000", "interestIncome": "None", "incomeBeforeTax": "3022000", "interestExpense": "8053000", "operatingIncome": "11100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "232000", "reportedCurrency": "USD", "netInterestIncome": "-8053000", "nonInterestIncome": "None", "operatingExpenses": "33663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "3435000", "netIncomeFromContinuingOperations": "2790000" }, "balance": { "goodwill": "62648000", "inventory": "-3287999", "commonStock": "1125079000", "currentDebt": "None", "investments": "None", "totalAssets": "1418923000", "longTermDebt": "260985000", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "192890000", "reportedCurrency": "USD", "retainedEarnings": "-239", "totalLiabilities": "330774001", "otherCurrentAssets": "1116000", "totalCurrentAssets": "6199000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3288000", "currentNetReceivables": "1172931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412724000", "currentAccountsPayable": "47301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1092241000", "shortLongTermDebtTotal": "260985000", "totalShareholderEquity": "1083553999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "0", "totalCurrentLiabilities": "47953000", "otherNonCurrentLiabilities": "12178000", "totalNonCurrentLiabilities": "282821001", "cashAndShortTermInvestments": "5083000", "commonStockSharesOutstanding": "14261721", "intangibleAssetsExcludingGoodwill": "192890000", "cashAndCashEquivalentsAtCarryingValue": "5083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2764000", "profitLoss": "None", "dividendPayout": "229992000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20647000", "capitalExpenditures": "2076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18571000", "cashflowFromInvestment": "-2076000", "stockBasedCompensation": "952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "647094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43106000, "cost_of_revenue": 9443000, "gross_profit": 33663000, "research_and_development": null, "selling_general_admin": 3435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11075000, "depreciation_amortisation": 19200000, "ebitda": 30275000, "interest_expense": 8053000, "interest_income": null, "other_non_operating": null, "pretax_income": 3022000, "tax_provision": 232000, "effective_tax_rate": null, "net_income": 2764000, "net_income_continuing_ops": 2790000, "net_income_to_common": 2764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5083000, "short_term_investments": 3288000, "net_receivables": 1172931000, "inventory": -3287999, "other_current_assets": null, "total_current_assets": 6199000, "net_ppe": null, "goodwill": 62648000, "intangible_assets": 192890000, "goodwill_and_intangibles": 255538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1412724000, "total_assets": 1418923000, "short_term_debt": 652000, "accounts_payable": 47301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47953000, "long_term_debt": 260985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282821001, "total_liabilities": 330774001, "total_debt": 261637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239, "total_equity": 1083553999, "shares_outstanding": 14261721, "operating_cash_flow": 20647000, "stock_based_compensation": 952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2076000, "dividends_paid": 229992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18571000, "free_cash_flow": 22723000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11075000", "ebitda": "30275000", "netIncome": "2764000", "grossProfit": "33663000", "depreciation": "None", "totalRevenue": "43106000", "costOfRevenue": "9443000", "interestIncome": "None", "incomeBeforeTax": "3022000", "interestExpense": "8053000", "operatingIncome": "11100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "232000", "reportedCurrency": "USD", "netInterestIncome": "-8053000", "nonInterestIncome": "None", "operatingExpenses": "33663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9443000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19200000", "sellingGeneralAndAdministrative": "3435000", "netIncomeFromContinuingOperations": "2790000" }, "balance": { "goodwill": "62648000", "inventory": "-3287999", "commonStock": "1125079000", "currentDebt": "None", "investments": "None", "totalAssets": "1418923000", "longTermDebt": "260985000", "shortTermDebt": "652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "192890000", "reportedCurrency": "USD", "retainedEarnings": "-239", "totalLiabilities": "330774001", "otherCurrentAssets": "1116000", "totalCurrentAssets": "6199000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3288000", "currentNetReceivables": "1172931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412724000", "currentAccountsPayable": "47301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1092241000", "shortLongTermDebtTotal": "260985000", "totalShareholderEquity": "1083553999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "0", "totalCurrentLiabilities": "47953000", "otherNonCurrentLiabilities": "12178000", "totalNonCurrentLiabilities": "282821001", "cashAndShortTermInvestments": "5083000", "commonStockSharesOutstanding": "14261721", "intangibleAssetsExcludingGoodwill": "192890000", "cashAndCashEquivalentsAtCarryingValue": "5083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2764000", "profitLoss": "None", "dividendPayout": "229992000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20647000", "capitalExpenditures": "2076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18571000", "cashflowFromInvestment": "-2076000", "stockBasedCompensation": "952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "647094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19200000", "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": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "income_statement": { "revenue": 42803000, "cost_of_revenue": 8966000, "gross_profit": 42803000, "ebit": 12963000, "ebitda": 30744000, "pretax_income": 3493000, "tax_provision": -365000, "net_income": 3825000, "net_income_to_common": 3825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55628000, "total_current_assets": 55628000, "total_assets": 1471090000, "short_term_debt": 1668000, "long_term_debt": 590587000, "total_debt": 592255000, "total_liabilities": 661254000, "total_equity": 805202000, "shares_outstanding": 14261721, "goodwill_and_intangibles": 271398000 }, "cash_flow": { "operating_cash_flow": 22763000, "capital_expenditure": 2305000, "free_cash_flow": 25068000, "dividends_paid": 229474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 303603, "ticker_id": 2860, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:48:28.441390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12963000", "ebitda": "30744000", "netIncome": "3825000", "grossProfit": "42803000", "depreciation": "None", "totalRevenue": "42803000", "costOfRevenue": "8966000", "interestIncome": "None", "incomeBeforeTax": "3493000", "interestExpense": "8559000", "operatingIncome": "37576000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-365000", "reportedCurrency": "USD", "netInterestIncome": "-32197000", "nonInterestIncome": "None", "operatingExpenses": "5227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17781000", "sellingGeneralAndAdministrative": "3171000", "netIncomeFromContinuingOperations": "-21235000" }, "balance": { "goodwill": "62481000", "inventory": "-594000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1471090000", "longTermDebt": "590587000", "shortTermDebt": "1668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "208917000", "reportedCurrency": "USD", "retainedEarnings": "-13769000", "totalLiabilities": "661254000", "otherCurrentAssets": "-14602000", "totalCurrentAssets": "55628000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3843000", "currentNetReceivables": "14602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415461000", "currentAccountsPayable": "47376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082248000", "shortLongTermDebtTotal": "590587000", "totalShareholderEquity": "805202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "0", "totalCurrentLiabilities": "47376000", "otherNonCurrentLiabilities": "12979000", "totalNonCurrentLiabilities": "613878000", "cashAndShortTermInvestments": "55628000", "commonStockSharesOutstanding": "14261721", "intangibleAssetsExcludingGoodwill": "208917000", "cashAndCashEquivalentsAtCarryingValue": "55628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3858000", "profitLoss": "None", "dividendPayout": "229474000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22763000", "capitalExpenditures": "2305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23262000", "cashflowFromInvestment": "-2305000", "stockBasedCompensation": "838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1347651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42803000, "cost_of_revenue": 8966000, "gross_profit": 42803000, "research_and_development": null, "selling_general_admin": 3171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12963000, "depreciation_amortisation": 17781000, "ebitda": 30744000, "interest_expense": 8559000, "interest_income": null, "other_non_operating": null, "pretax_income": 3493000, "tax_provision": -365000, "effective_tax_rate": null, "net_income": 3825000, "net_income_continuing_ops": -21235000, "net_income_to_common": 3825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55628000, "short_term_investments": 3843000, "net_receivables": 14602000, "inventory": -594000, "other_current_assets": null, "total_current_assets": 55628000, "net_ppe": null, "goodwill": 62481000, "intangible_assets": 208917000, "goodwill_and_intangibles": 271398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1415461000, "total_assets": 1471090000, "short_term_debt": 1668000, "accounts_payable": 47376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47376000, "long_term_debt": 590587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613878000, "total_liabilities": 661254000, "total_debt": 592255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13769000, "total_equity": 805202000, "shares_outstanding": 14261721, "operating_cash_flow": 22763000, "stock_based_compensation": 838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2305000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2305000, "dividends_paid": 229474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23262000, "free_cash_flow": 25068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12963000", "ebitda": "30744000", "netIncome": "3825000", "grossProfit": "42803000", "depreciation": "None", "totalRevenue": "42803000", "costOfRevenue": "8966000", "interestIncome": "None", "incomeBeforeTax": "3493000", "interestExpense": "8559000", "operatingIncome": "37576000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-365000", "reportedCurrency": "USD", "netInterestIncome": "-32197000", "nonInterestIncome": "None", "operatingExpenses": "5227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17781000", "sellingGeneralAndAdministrative": "3171000", "netIncomeFromContinuingOperations": "-21235000" }, "balance": { "goodwill": "62481000", "inventory": "-594000", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "1471090000", "longTermDebt": "590587000", "shortTermDebt": "1668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "208917000", "reportedCurrency": "USD", "retainedEarnings": "-13769000", "totalLiabilities": "661254000", "otherCurrentAssets": "-14602000", "totalCurrentAssets": "55628000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3843000", "currentNetReceivables": "14602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1415461000", "currentAccountsPayable": "47376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082248000", "shortLongTermDebtTotal": "590587000", "totalShareholderEquity": "805202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "0", "totalCurrentLiabilities": "47376000", "otherNonCurrentLiabilities": "12979000", "totalNonCurrentLiabilities": "613878000", "cashAndShortTermInvestments": "55628000", "commonStockSharesOutstanding": "14261721", "intangibleAssetsExcludingGoodwill": "208917000", "cashAndCashEquivalentsAtCarryingValue": "55628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3858000", "profitLoss": "None", "dividendPayout": "229474000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22763000", "capitalExpenditures": "2305000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23262000", "cashflowFromInvestment": "-2305000", "stockBasedCompensation": "838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1347651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19128000", "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }