{ "ticker": { "uuid": "d2e8e308-368f-410d-87c5-873fe059ae84", "symbol": "CLNE", "name": "Clean Energy Fuels Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/d2e8e308-368f-410d-87c5-873fe059ae84/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2e8e308-368f-410d-87c5-873fe059ae84/" }, "ticker_metadata": { "id": 5382, "uuid": "d2e8e308-368f-410d-87c5-873fe059ae84", "symbol": "CLNE", "name": "Clean Energy Fuels Corp", "asset_type": "equity", "market_cap": 449258000, "stock_exchange_id": 2, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Clean Energy Fuels Corp. The company is headquartered in Newport Beach, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d2e8e308-368f-410d-87c5-873fe059ae84", "symbol": "CLNE", "name": "Clean Energy Fuels Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/d2e8e308-368f-410d-87c5-873fe059ae84/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2e8e308-368f-410d-87c5-873fe059ae84/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.85, "quality": 0.14, "momentum": 0.3, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1.93, "market_cap": 423958722.76, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0188, "shareholder_yield": 0, "roe": -0.1782, "piotroski_f_score": 4, "momentum_12_1": 0.2143, "volatility_252d": 0.5782 }, "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": "2026-06-07T06:46:56.699615+00:00", "batch_id": "" }, "size": { "price_close": 1.93, "market_cap": 423958722.76, "market_cap_usd": 423958722.76, "enterprise_value": 604795722.76, "shares_outstanding": 219667732, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7596, "ptbv_ratio": 0.7731, "ps_ratio": 0.9655, "pcf_ratio": 7.8892, "pfcf_ratio": 4.7865, "ev_ebitda": 53.1829, "ev_ebit": -16.8144, "ev_sales": 1.3773, "ev_fcf": 6.8282, "earnings_yield": null, "fcf_yield": 0.1465, "price_to_sales": 0.9655, "price_to_book": 0.7596, "price_to_cashflow": 7.8892, "ebitda_to_ev": 0.0188, "sales_yield": 0.7261 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1661, "operating_margin": -0.0819, "net_margin": -0.2265, "ebitda_margin": 0.0259, "fcf_margin": 0.2017, "roe": -0.1782, "roa": -0.0959, "roic": -0.0365, "roc_greenblatt": null, "asset_turnover": 0.4235, "cash_conversion": -0.8905, "accruals_ratio": -0.1478, "sbc_to_revenue": -0.0187, "piotroski_f_score": 4, "altman_z_score": -0.6088, "earnings_stability_5y": 1.0853, "revenue_stability_5y": 0.1942, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0704, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8478, "net_debt_to_ebitda": 15.902, "debt_to_assets": 0.23, "interest_coverage": -0.7072, "current_ratio": 2.4606, "quick_ratio": 2.1445, "net_debt": 180837000, "local_beta": -0.0001, "volatility_252d": 0.5782, "volatility_60d": 1.3174, "max_drawdown_12m": -0.3693, "risk_adjusted_momentum": 0.3706 }, "growth": { "revenue_growth_1y": 0.0544, "revenue_growth_3y_cagr": 0.005, "revenue_growth_5y_cagr": 0.0789, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.463, "book_value_growth_1y": -0.2061, "revenue_growth": 0.0544, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1267, "price_return_3m": -0.1891, "price_return_6m": -0.1572, "price_return_9m": -0.2249, "price_return_12m": 0.0604, "price_return_12m_ex1m": 0.2143, "momentum_6m": -0.1572, "momentum_12m": 0.0604, "momentum_12_1": 0.2143, "distance_from_52w_high": -0.3693, "distance_from_52w_low": 0.0212, "relative_strength": -0.0975 }, "raw_ttm": { "revenue_ttm": 439117000, "gross_profit_ttm": 72951000, "ebit_ttm": -35969000, "ebitda_ttm": 11372000, "net_income_ttm": -99469000, "eps_diluted_ttm": -0.4528, "operating_cash_flow_ttm": 53739000, "capital_expenditure_ttm": 34834000, "fcf_ttm": 88573000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50860000, "cash_and_equivalents": 57657000, "total_current_assets": 332257000, "total_current_liabilities": 135029000, "net_ppe": null, "total_assets": 1036841000, "total_debt": 238494000, "total_equity": 558142000, "net_working_capital": 150212000, "book_value_per_share": 2.5408, "retained_earnings": -1246978000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 548371000, "tangible_book_per_share": 2.4964 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 32, "rank_ev_ebitda": 94, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 64, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 86, "rank_fcf_margin": 47, "rank_piotroski": 71, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 62 }, "composites": { "value_composite": 15, "quality_composite": 86, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 76, "svqf_composite": 43, "vc1_composite": 27, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.345, "os_score": 0.6, "value_percentile": 0.85, "quality_percentile": 0.14, "momentum_percentile": 0.3, "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": 50, "small_cap_core_rank": 38, "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": 717, "ticker_id": 5382, "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": "2026-06-07T06:46:56.699615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.93, "market_cap": 423958722.76, "market_cap_usd": 423958722.76, "enterprise_value": 604795722.76, "shares_outstanding": 219667732, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.75958936, "ptbv_ratio": 0.77312389, "ps_ratio": 0.96548009, "pcf_ratio": 7.88921868, "pfcf_ratio": 4.78654582, "ev_ebitda": 53.182881, "ev_ebit": -16.81436022, "ev_sales": 1.37729972, "ev_fcf": 6.82821766, "earnings_yield": null, "fcf_yield": 0.1464511, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16613112, "operating_margin": -0.08191211, "net_margin": -0.22652049, "ebitda_margin": 0.02589743, "fcf_margin": 0.20170706, "roe": -0.1782145, "roa": -0.09593467, "roic": -0.03650544, "roc_greenblatt": null, "asset_turnover": 0.42351431, "cash_conversion": -0.89045833, "accruals_ratio": -0.14776422, "sbc_to_revenue": -0.01871028, "debt_to_equity": 0.84775559, "net_debt_to_ebitda": 15.90195216, "debt_to_assets": 0.23001984, "interest_coverage": -0.70721589, "current_ratio": 2.46063438, "quick_ratio": 2.14453192, "net_debt": 180837000, "revenue_growth_1y": 0.05436075, "revenue_growth_3y_cagr": 0.0049992, "revenue_growth_5y_cagr": 0.07891881, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.46302146, "book_value_growth_1y": -0.20610997, "piotroski_f_score": 4, "altman_z_score": -0.60884005, "earnings_stability_5y": 1.085258, "revenue_stability_5y": 0.194187, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12669683, "price_return_3m": -0.18907563, "price_return_6m": -0.15720524, "price_return_9m": -0.2248996, "price_return_12m": 0.06043956, "price_return_12m_ex1m": 0.21428571, "distance_from_52w_high": -0.36928105, "distance_from_52w_low": 0.02116402, "relative_strength": -0.09750149, "local_beta": -0.0001, "volatility_252d": 0.578222, "volatility_60d": 1.317418, "max_drawdown_12m": -0.36928105, "revenue_ttm": 439117000, "gross_profit_ttm": 72951000, "ebit_ttm": -35969000, "ebitda_ttm": 11372000, "net_income_ttm": -99469000, "eps_diluted_ttm": -0.45281571, "operating_cash_flow_ttm": 53739000, "capital_expenditure_ttm": 34834000, "fcf_ttm": 88573000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50860000, "cash_and_equivalents": 57657000, "total_current_assets": 332257000, "total_current_liabilities": 135029000, "net_ppe": null, "total_assets": 1036841000, "total_debt": 238494000, "total_equity": 558142000, "net_working_capital": 150212000, "book_value_per_share": 2.54084655, "retained_earnings": -1246978000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 548371000, "tangible_book_per_share": 2.49636574, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 32, "rank_ev_ebitda": 94, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 64, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 86, "rank_fcf_margin": 47, "rank_piotroski": 71, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 62, "value_composite": 15, "quality_composite": 86, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 76, "svqf_composite": 43, "vc1_composite": 27, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 38, "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": 1.93, "os": 0.6, "value": 0.85, "quality": 0.14, "momentum": 0.3, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1782, "momentum_12_1": 0.2143, "complete_fields": { "id": 717, "ticker_id": 5382, "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": "2026-06-07T06:46:56.699615+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.93, "market_cap": 423958722.76, "market_cap_usd": 423958722.76, "enterprise_value": 604795722.76, "shares_outstanding": 219667732, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.75958936, "ptbv_ratio": 0.77312389, "ps_ratio": 0.96548009, "pcf_ratio": 7.88921868, "pfcf_ratio": 4.78654582, "ev_ebitda": 53.182881, "ev_ebit": -16.81436022, "ev_sales": 1.37729972, "ev_fcf": 6.82821766, "earnings_yield": null, "fcf_yield": 0.1464511, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16613112, "operating_margin": -0.08191211, "net_margin": -0.22652049, "ebitda_margin": 0.02589743, "fcf_margin": 0.20170706, "roe": -0.1782145, "roa": -0.09593467, "roic": -0.03650544, "roc_greenblatt": null, "asset_turnover": 0.42351431, "cash_conversion": -0.89045833, "accruals_ratio": -0.14776422, "sbc_to_revenue": -0.01871028, "debt_to_equity": 0.84775559, "net_debt_to_ebitda": 15.90195216, "debt_to_assets": 0.23001984, "interest_coverage": -0.70721589, "current_ratio": 2.46063438, "quick_ratio": 2.14453192, "net_debt": 180837000, "revenue_growth_1y": 0.05436075, "revenue_growth_3y_cagr": 0.0049992, "revenue_growth_5y_cagr": 0.07891881, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.46302146, "book_value_growth_1y": -0.20610997, "piotroski_f_score": 4, "altman_z_score": -0.60884005, "earnings_stability_5y": 1.085258, "revenue_stability_5y": 0.194187, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12669683, "price_return_3m": -0.18907563, "price_return_6m": -0.15720524, "price_return_9m": -0.2248996, "price_return_12m": 0.06043956, "price_return_12m_ex1m": 0.21428571, "distance_from_52w_high": -0.36928105, "distance_from_52w_low": 0.02116402, "relative_strength": -0.09750149, "local_beta": -0.0001, "volatility_252d": 0.578222, "volatility_60d": 1.317418, "max_drawdown_12m": -0.36928105, "revenue_ttm": 439117000, "gross_profit_ttm": 72951000, "ebit_ttm": -35969000, "ebitda_ttm": 11372000, "net_income_ttm": -99469000, "eps_diluted_ttm": -0.45281571, "operating_cash_flow_ttm": 53739000, "capital_expenditure_ttm": 34834000, "fcf_ttm": 88573000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 50860000, "cash_and_equivalents": 57657000, "total_current_assets": 332257000, "total_current_liabilities": 135029000, "net_ppe": null, "total_assets": 1036841000, "total_debt": 238494000, "total_equity": 558142000, "net_working_capital": 150212000, "book_value_per_share": 2.54084655, "retained_earnings": -1246978000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 548371000, "tangible_book_per_share": 2.49636574, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 13, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 32, "rank_ev_ebitda": 94, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 64, "rank_shareholder_yield": 65, "rank_total_yield": 65, "rank_roe": 84, "rank_roc": 50, "rank_roic": 84, "rank_gross_margin": 86, "rank_fcf_margin": 47, "rank_piotroski": 71, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 62, "value_composite": 15, "quality_composite": 86, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 76, "svqf_composite": 43, "vc1_composite": 27, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 38, "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 426497000, "cost_of_revenue": 408531000, "gross_profit": 17966000, "ebit": -93872000, "ebitda": 4734000, "pretax_income": -225456000, "tax_provision": -2820000, "net_income": -222024000, "net_income_to_common": -222024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157756000, "total_current_assets": 350339000, "total_assets": 1056716000, "short_term_debt": 10450000, "long_term_debt": 226727000, "total_debt": 237177000, "total_liabilities": 491649000, "total_equity": 559421000, "shares_outstanding": 220648541, "goodwill_and_intangibles": 9896000 }, "cash_flow": { "operating_cash_flow": 85529000, "capital_expenditure": 25679000, "free_cash_flow": 111208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44135, "ticker_id": 5382, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93872000", "ebitda": "4734000", "netIncome": "-222024000", "grossProfit": "17966000", "depreciation": "None", "totalRevenue": "426497000", "costOfRevenue": "408531000", "interestIncome": "11383000", "incomeBeforeTax": "-225456000", "interestExpense": "52687000", "operatingIncome": "-93872000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2820000", "reportedCurrency": "USD", "netInterestIncome": "-41304000", "nonInterestIncome": "None", "operatingExpenses": "111838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98606000", "sellingGeneralAndAdministrative": "111838000", "netIncomeFromContinuingOperations": "-222636000" }, "balance": { "goodwill": "0", "inventory": "43906000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1056716000", "longTermDebt": "226727000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9896000", "reportedCurrency": "USD", "retainedEarnings": "-1234566000", "totalLiabilities": "491649000", "otherCurrentAssets": "41139000", "totalCurrentAssets": "350339000", "currentLongTermDebt": "52000", "longTermInvestments": "262325000", "shortTermInvestments": "552000", "currentNetReceivables": "106986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706377000", "currentAccountsPayable": "26176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98901000", "totalShareholderEquity": "559421000", "capitalLeaseObligations": "98849000", "otherCurrentLiabilities": "96106000", "totalCurrentLiabilities": "151155000", "otherNonCurrentLiabilities": "25316000", "totalNonCurrentLiabilities": "340494000", "cashAndShortTermInvestments": "157756000", "commonStockSharesOutstanding": "220648541", "intangibleAssetsExcludingGoodwill": "9896000", "cashAndCashEquivalentsAtCarryingValue": "157756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4435000", "operatingCashflow": "85529000", "capitalExpenditures": "25679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82111000", "cashflowFromInvestment": "63099000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426497000, "cost_of_revenue": 408531000, "gross_profit": 17966000, "research_and_development": null, "selling_general_admin": 111838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93872000, "depreciation_amortisation": 98606000, "ebitda": 4734000, "interest_expense": 52687000, "interest_income": null, "other_non_operating": null, "pretax_income": -225456000, "tax_provision": -2820000, "effective_tax_rate": null, "net_income": -222024000, "net_income_continuing_ops": -222636000, "net_income_to_common": -222024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157756000, "short_term_investments": 552000, "net_receivables": 106986000, "inventory": 43906000, "other_current_assets": null, "total_current_assets": 350339000, "net_ppe": null, "goodwill": 0, "intangible_assets": 9896000, "goodwill_and_intangibles": 9896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 706377000, "total_assets": 1056716000, "short_term_debt": 10450000, "accounts_payable": 26176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151155000, "long_term_debt": 226727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340494000, "total_liabilities": 491649000, "total_debt": 237177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1234566000, "total_equity": 559421000, "shares_outstanding": 220648541, "operating_cash_flow": 85529000, "stock_based_compensation": 8869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82111000, "free_cash_flow": 111208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93872000", "ebitda": "4734000", "netIncome": "-222024000", "grossProfit": "17966000", "depreciation": "None", "totalRevenue": "426497000", "costOfRevenue": "408531000", "interestIncome": "11383000", "incomeBeforeTax": "-225456000", "interestExpense": "52687000", "operatingIncome": "-93872000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2820000", "reportedCurrency": "USD", "netInterestIncome": "-41304000", "nonInterestIncome": "None", "operatingExpenses": "111838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "408531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98606000", "sellingGeneralAndAdministrative": "111838000", "netIncomeFromContinuingOperations": "-222636000" }, "balance": { "goodwill": "0", "inventory": "43906000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1056716000", "longTermDebt": "226727000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9896000", "reportedCurrency": "USD", "retainedEarnings": "-1234566000", "totalLiabilities": "491649000", "otherCurrentAssets": "41139000", "totalCurrentAssets": "350339000", "currentLongTermDebt": "52000", "longTermInvestments": "262325000", "shortTermInvestments": "552000", "currentNetReceivables": "106986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706377000", "currentAccountsPayable": "26176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98901000", "totalShareholderEquity": "559421000", "capitalLeaseObligations": "98849000", "otherCurrentLiabilities": "96106000", "totalCurrentLiabilities": "151155000", "otherNonCurrentLiabilities": "25316000", "totalNonCurrentLiabilities": "340494000", "cashAndShortTermInvestments": "157756000", "commonStockSharesOutstanding": "220648541", "intangibleAssetsExcludingGoodwill": "9896000", "cashAndCashEquivalentsAtCarryingValue": "157756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-222024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4435000", "operatingCashflow": "85529000", "capitalExpenditures": "25679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82111000", "cashflowFromInvestment": "63099000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7938000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41316000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 415865000, "cost_of_revenue": 332282000, "gross_profit": 83583000, "ebit": -48818000, "ebitda": -4081000, "pretax_income": -80997000, "tax_provision": 2692000, "net_income": -83070000, "net_income_to_common": -83070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89512000, "total_current_assets": 413768000, "total_assets": 1243891000, "short_term_debt": 8987000, "long_term_debt": 265327000, "total_debt": 274314000, "total_liabilities": 524360000, "total_equity": 713273000, "shares_outstanding": 223346127, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 64579000, "capital_expenditure": 64997000, "free_cash_flow": 129576000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44140, "ticker_id": 5382, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-48818000", "ebitda": "-4081000", "netIncome": "-83070000", "grossProfit": "83583000", "depreciation": "None", "totalRevenue": "415865000", "costOfRevenue": "332282000", "interestIncome": "14005000", "incomeBeforeTax": "-80997000", "interestExpense": "32179000", "operatingIncome": "-36353000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-18174000", "nonInterestIncome": "None", "operatingExpenses": "119936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44737000", "sellingGeneralAndAdministrative": "111834000", "netIncomeFromContinuingOperations": "-83689000" }, "balance": { "goodwill": "64328000", "inventory": "43434000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1243891000", "longTermDebt": "265327000", "shortTermDebt": "8987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-1012542000", "totalLiabilities": "524360000", "otherCurrentAssets": "25180000", "totalCurrentAssets": "413768000", "currentLongTermDebt": "40000", "longTermInvestments": "265268000", "shortTermInvestments": "127970000", "currentNetReceivables": "127672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830123000", "currentAccountsPayable": "33301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365129000", "totalShareholderEquity": "713273000", "capitalLeaseObligations": "99762000", "otherCurrentLiabilities": "105563000", "totalCurrentLiabilities": "154722000", "otherNonCurrentLiabilities": "13496000", "totalNonCurrentLiabilities": "369638000", "cashAndShortTermInvestments": "89512000", "commonStockSharesOutstanding": "223346127", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "89512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000", "operatingCashflow": "64579000", "capitalExpenditures": "64997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1944000", "cashflowFromInvestment": "-77680000", "stockBasedCompensation": "71567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415865000, "cost_of_revenue": 332282000, "gross_profit": 83583000, "research_and_development": null, "selling_general_admin": 111834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48818000, "depreciation_amortisation": 44737000, "ebitda": -4081000, "interest_expense": 32179000, "interest_income": null, "other_non_operating": null, "pretax_income": -80997000, "tax_provision": 2692000, "effective_tax_rate": null, "net_income": -83070000, "net_income_continuing_ops": -83689000, "net_income_to_common": -83070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89512000, "short_term_investments": 127970000, "net_receivables": 127672000, "inventory": 43434000, "other_current_assets": null, "total_current_assets": 413768000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 830123000, "total_assets": 1243891000, "short_term_debt": 8987000, "accounts_payable": 33301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154722000, "long_term_debt": 265327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369638000, "total_liabilities": 524360000, "total_debt": 274314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012542000, "total_equity": 713273000, "shares_outstanding": 223346127, "operating_cash_flow": 64579000, "stock_based_compensation": 71567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1944000, "free_cash_flow": 129576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-48818000", "ebitda": "-4081000", "netIncome": "-83070000", "grossProfit": "83583000", "depreciation": "None", "totalRevenue": "415865000", "costOfRevenue": "332282000", "interestIncome": "14005000", "incomeBeforeTax": "-80997000", "interestExpense": "32179000", "operatingIncome": "-36353000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-18174000", "nonInterestIncome": "None", "operatingExpenses": "119936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44737000", "sellingGeneralAndAdministrative": "111834000", "netIncomeFromContinuingOperations": "-83689000" }, "balance": { "goodwill": "64328000", "inventory": "43434000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1243891000", "longTermDebt": "265327000", "shortTermDebt": "8987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-1012542000", "totalLiabilities": "524360000", "otherCurrentAssets": "25180000", "totalCurrentAssets": "413768000", "currentLongTermDebt": "40000", "longTermInvestments": "265268000", "shortTermInvestments": "127970000", "currentNetReceivables": "127672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830123000", "currentAccountsPayable": "33301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365129000", "totalShareholderEquity": "713273000", "capitalLeaseObligations": "99762000", "otherCurrentLiabilities": "105563000", "totalCurrentLiabilities": "154722000", "otherNonCurrentLiabilities": "13496000", "totalNonCurrentLiabilities": "369638000", "cashAndShortTermInvestments": "89512000", "commonStockSharesOutstanding": "223346127", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "89512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000", "operatingCashflow": "64579000", "capitalExpenditures": "64997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1944000", "cashflowFromInvestment": "-77680000", "stockBasedCompensation": "71567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44737000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 425159000, "cost_of_revenue": 389294000, "gross_profit": 35865000, "ebit": -77597000, "ebitda": -31923000, "pretax_income": -100521000, "tax_provision": -423000, "net_income": -99497000, "net_income_to_common": -99497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104944000, "total_current_assets": 470175000, "total_assets": 1259458000, "short_term_debt": 8483000, "long_term_debt": 261123000, "total_debt": 269606000, "total_liabilities": 525811000, "total_equity": 726770000, "shares_outstanding": 222904785, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 43777000, "capital_expenditure": 121282000, "free_cash_flow": 165059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44145, "ticker_id": 5382, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77597000", "ebitda": "-31923000", "netIncome": "-99497000", "grossProfit": "35865000", "depreciation": "None", "totalRevenue": "425159000", "costOfRevenue": "389294000", "interestIncome": "9635000", "incomeBeforeTax": "-100521000", "interestExpense": "22924000", "operatingIncome": "-76400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-423000", "reportedCurrency": "USD", "netInterestIncome": "-4806000", "nonInterestIncome": "None", "operatingExpenses": "112265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45674000", "sellingGeneralAndAdministrative": "115861000", "netIncomeFromContinuingOperations": "-93831000" }, "balance": { "goodwill": "64328000", "inventory": "45335000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1259458000", "longTermDebt": "261123000", "shortTermDebt": "8483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-929472000", "totalLiabilities": "525811000", "otherCurrentAssets": "43514000", "totalCurrentAssets": "470175000", "currentLongTermDebt": "38000", "longTermInvestments": "258773000", "shortTermInvestments": "158186000", "currentNetReceivables": "118196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789283000", "currentAccountsPayable": "56995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360510000", "totalShareholderEquity": "726770000", "capitalLeaseObligations": "99349000", "otherCurrentLiabilities": "93409000", "totalCurrentLiabilities": "163823000", "otherNonCurrentLiabilities": "9961000", "totalNonCurrentLiabilities": "361988000", "cashAndShortTermInvestments": "104944000", "commonStockSharesOutstanding": "222904785", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "104944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11391000", "operatingCashflow": "43777000", "capitalExpenditures": "121282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139121000", "cashflowFromInvestment": "-202013000", "stockBasedCompensation": "83945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425159000, "cost_of_revenue": 389294000, "gross_profit": 35865000, "research_and_development": null, "selling_general_admin": 115861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77597000, "depreciation_amortisation": 45674000, "ebitda": -31923000, "interest_expense": 22924000, "interest_income": null, "other_non_operating": null, "pretax_income": -100521000, "tax_provision": -423000, "effective_tax_rate": null, "net_income": -99497000, "net_income_continuing_ops": -93831000, "net_income_to_common": -99497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104944000, "short_term_investments": 158186000, "net_receivables": 118196000, "inventory": 45335000, "other_current_assets": null, "total_current_assets": 470175000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 789283000, "total_assets": 1259458000, "short_term_debt": 8483000, "accounts_payable": 56995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163823000, "long_term_debt": 261123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361988000, "total_liabilities": 525811000, "total_debt": 269606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -929472000, "total_equity": 726770000, "shares_outstanding": 222904785, "operating_cash_flow": 43777000, "stock_based_compensation": 83945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121282000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202013000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139121000, "free_cash_flow": 165059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77597000", "ebitda": "-31923000", "netIncome": "-99497000", "grossProfit": "35865000", "depreciation": "None", "totalRevenue": "425159000", "costOfRevenue": "389294000", "interestIncome": "9635000", "incomeBeforeTax": "-100521000", "interestExpense": "22924000", "operatingIncome": "-76400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-423000", "reportedCurrency": "USD", "netInterestIncome": "-4806000", "nonInterestIncome": "None", "operatingExpenses": "112265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45674000", "sellingGeneralAndAdministrative": "115861000", "netIncomeFromContinuingOperations": "-93831000" }, "balance": { "goodwill": "64328000", "inventory": "45335000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1259458000", "longTermDebt": "261123000", "shortTermDebt": "8483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-929472000", "totalLiabilities": "525811000", "otherCurrentAssets": "43514000", "totalCurrentAssets": "470175000", "currentLongTermDebt": "38000", "longTermInvestments": "258773000", "shortTermInvestments": "158186000", "currentNetReceivables": "118196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789283000", "currentAccountsPayable": "56995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360510000", "totalShareholderEquity": "726770000", "capitalLeaseObligations": "99349000", "otherCurrentLiabilities": "93409000", "totalCurrentLiabilities": "163823000", "otherNonCurrentLiabilities": "9961000", "totalNonCurrentLiabilities": "361988000", "cashAndShortTermInvestments": "104944000", "commonStockSharesOutstanding": "222904785", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "104944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11391000", "operatingCashflow": "43777000", "capitalExpenditures": "121282000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139121000", "cashflowFromInvestment": "-202013000", "stockBasedCompensation": "83945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45674000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 420164000, "cost_of_revenue": 362415000, "gross_profit": 57749000, "ebit": -53062000, "ebitda": 1612000, "pretax_income": -59370000, "tax_provision": 220000, "net_income": -58733000, "net_income_to_common": -58733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125950000, "total_current_assets": 471720000, "total_assets": 1082357000, "short_term_debt": 5247000, "long_term_debt": 145471000, "total_debt": 150718000, "total_liabilities": 354886000, "total_equity": 719993000, "shares_outstanding": 222414790, "goodwill_and_intangibles": 70243000 }, "cash_flow": { "operating_cash_flow": 66731000, "capital_expenditure": 53504000, "free_cash_flow": 120235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44150, "ticker_id": 5382, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53062000", "ebitda": "1612000", "netIncome": "-58733000", "grossProfit": "57749000", "depreciation": "None", "totalRevenue": "420164000", "costOfRevenue": "362415000", "interestIncome": "3374000", "incomeBeforeTax": "-59370000", "interestExpense": "6308000", "operatingIncome": "-51707000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-2934000", "nonInterestIncome": "None", "operatingExpenses": "109456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54674000", "sellingGeneralAndAdministrative": "109456000", "netIncomeFromContinuingOperations": "-59590000" }, "balance": { "goodwill": "64328000", "inventory": "37144000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1082357000", "longTermDebt": "145471000", "shortTermDebt": "5247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5915000", "reportedCurrency": "USD", "retainedEarnings": "-829975000", "totalLiabilities": "354886000", "otherCurrentAssets": "60601000", "totalCurrentAssets": "471720000", "currentLongTermDebt": "93000", "longTermInvestments": "193273000", "shortTermInvestments": "139569000", "currentNetReceivables": "108456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610637000", "currentAccountsPayable": "44435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316654000", "shortLongTermDebtTotal": "201763000", "totalShareholderEquity": "719993000", "capitalLeaseObligations": "56199000", "otherCurrentLiabilities": "92494000", "totalCurrentLiabilities": "148146000", "otherNonCurrentLiabilities": "8794000", "totalNonCurrentLiabilities": "206740000", "cashAndShortTermInvestments": "125950000", "commonStockSharesOutstanding": "222414790", "intangibleAssetsExcludingGoodwill": "5915000", "cashAndCashEquivalentsAtCarryingValue": "125950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9318000", "operatingCashflow": "66731000", "capitalExpenditures": "53504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101649000", "cashflowFromInvestment": "-148541000", "stockBasedCompensation": "50775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420164000, "cost_of_revenue": 362415000, "gross_profit": 57749000, "research_and_development": null, "selling_general_admin": 109456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53062000, "depreciation_amortisation": 54674000, "ebitda": 1612000, "interest_expense": 6308000, "interest_income": null, "other_non_operating": null, "pretax_income": -59370000, "tax_provision": 220000, "effective_tax_rate": null, "net_income": -58733000, "net_income_continuing_ops": -59590000, "net_income_to_common": -58733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125950000, "short_term_investments": 139569000, "net_receivables": 108456000, "inventory": 37144000, "other_current_assets": null, "total_current_assets": 471720000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 5915000, "goodwill_and_intangibles": 70243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 610637000, "total_assets": 1082357000, "short_term_debt": 5247000, "accounts_payable": 44435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148146000, "long_term_debt": 145471000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206740000, "total_liabilities": 354886000, "total_debt": 150718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -829975000, "total_equity": 719993000, "shares_outstanding": 222414790, "operating_cash_flow": 66731000, "stock_based_compensation": 50775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 101649000, "free_cash_flow": 120235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53062000", "ebitda": "1612000", "netIncome": "-58733000", "grossProfit": "57749000", "depreciation": "None", "totalRevenue": "420164000", "costOfRevenue": "362415000", "interestIncome": "3374000", "incomeBeforeTax": "-59370000", "interestExpense": "6308000", "operatingIncome": "-51707000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-2934000", "nonInterestIncome": "None", "operatingExpenses": "109456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54674000", "sellingGeneralAndAdministrative": "109456000", "netIncomeFromContinuingOperations": "-59590000" }, "balance": { "goodwill": "64328000", "inventory": "37144000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1082357000", "longTermDebt": "145471000", "shortTermDebt": "5247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5915000", "reportedCurrency": "USD", "retainedEarnings": "-829975000", "totalLiabilities": "354886000", "otherCurrentAssets": "60601000", "totalCurrentAssets": "471720000", "currentLongTermDebt": "93000", "longTermInvestments": "193273000", "shortTermInvestments": "139569000", "currentNetReceivables": "108456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "610637000", "currentAccountsPayable": "44435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316654000", "shortLongTermDebtTotal": "201763000", "totalShareholderEquity": "719993000", "capitalLeaseObligations": "56199000", "otherCurrentLiabilities": "92494000", "totalCurrentLiabilities": "148146000", "otherNonCurrentLiabilities": "8794000", "totalNonCurrentLiabilities": "206740000", "cashAndShortTermInvestments": "125950000", "commonStockSharesOutstanding": "222414790", "intangibleAssetsExcludingGoodwill": "5915000", "cashAndCashEquivalentsAtCarryingValue": "125950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59590000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9318000", "operatingCashflow": "66731000", "capitalExpenditures": "53504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "101649000", "cashflowFromInvestment": "-148541000", "stockBasedCompensation": "50775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54674000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 255646000, "cost_of_revenue": 260788000, "gross_profit": -5142000, "ebit": -89606000, "ebitda": -44422000, "pretax_income": -94036000, "tax_provision": 119000, "net_income": -93146000, "net_income_to_common": -93146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99448000, "total_current_assets": 409936000, "total_assets": 957070000, "short_term_debt": 17242000, "long_term_debt": 23215000, "total_debt": 40457000, "total_liabilities": 201659000, "total_equity": 747076000, "shares_outstanding": 213118694, "goodwill_and_intangibles": 69828000 }, "cash_flow": { "operating_cash_flow": 41298000, "capital_expenditure": 28905000, "free_cash_flow": 70203000, "dividends_paid": 5850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44155, "ticker_id": 5382, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-89606000", "ebitda": "-44422000", "netIncome": "-93146000", "grossProfit": "-5142000", "depreciation": "None", "totalRevenue": "255646000", "costOfRevenue": "260788000", "interestIncome": "1082000", "incomeBeforeTax": "-94036000", "interestExpense": "4430000", "operatingIncome": "-95048000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-3348000", "nonInterestIncome": "None", "operatingExpenses": "89906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5442000", "costofGoodsAndServicesSold": "260788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45184000", "sellingGeneralAndAdministrative": "89906000", "netIncomeFromContinuingOperations": "-94155000" }, "balance": { "goodwill": "64328000", "inventory": "31302000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "957070000", "longTermDebt": "23215000", "shortTermDebt": "17242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-771242000", "totalLiabilities": "201659000", "otherCurrentAssets": "37584000", "totalCurrentAssets": "409936000", "currentLongTermDebt": "12845000", "longTermInvestments": "166000000", "shortTermInvestments": "129722000", "currentNetReceivables": "111880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547134000", "currentAccountsPayable": "24352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304298000", "shortLongTermDebtTotal": "82315000", "totalShareholderEquity": "747076000", "capitalLeaseObligations": "46255000", "otherCurrentLiabilities": "73690000", "totalCurrentLiabilities": "125904000", "otherNonCurrentLiabilities": "52540000", "totalNonCurrentLiabilities": "75755000", "cashAndShortTermInvestments": "99448000", "commonStockSharesOutstanding": "213118694", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "99448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94155000", "profitLoss": "None", "dividendPayout": "5850000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5704000", "operatingCashflow": "41298000", "capitalExpenditures": "28905000", "changeInReceivables": "-24260000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152832000", "cashflowFromInvestment": "-207659000", "stockBasedCompensation": "98635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13529000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2916000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255646000, "cost_of_revenue": 260788000, "gross_profit": -5142000, "research_and_development": null, "selling_general_admin": 89906000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -89606000, "depreciation_amortisation": 45184000, "ebitda": -44422000, "interest_expense": 4430000, "interest_income": null, "other_non_operating": null, "pretax_income": -94036000, "tax_provision": 119000, "effective_tax_rate": null, "net_income": -93146000, "net_income_continuing_ops": -94155000, "net_income_to_common": -93146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99448000, "short_term_investments": 129722000, "net_receivables": 111880000, "inventory": 31302000, "other_current_assets": null, "total_current_assets": 409936000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 5500000, "goodwill_and_intangibles": 69828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 547134000, "total_assets": 957070000, "short_term_debt": 17242000, "accounts_payable": 24352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125904000, "long_term_debt": 23215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75755000, "total_liabilities": 201659000, "total_debt": 40457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -771242000, "total_equity": 747076000, "shares_outstanding": 213118694, "operating_cash_flow": 41298000, "stock_based_compensation": 98635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207659000, "dividends_paid": 5850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152832000, "free_cash_flow": 70203000, "net_change_in_cash": -13529000 }, "raw_data": { "income": { "ebit": "-89606000", "ebitda": "-44422000", "netIncome": "-93146000", "grossProfit": "-5142000", "depreciation": "None", "totalRevenue": "255646000", "costOfRevenue": "260788000", "interestIncome": "1082000", "incomeBeforeTax": "-94036000", "interestExpense": "4430000", "operatingIncome": "-95048000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-3348000", "nonInterestIncome": "None", "operatingExpenses": "89906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5442000", "costofGoodsAndServicesSold": "260788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45184000", "sellingGeneralAndAdministrative": "89906000", "netIncomeFromContinuingOperations": "-94155000" }, "balance": { "goodwill": "64328000", "inventory": "31302000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "957070000", "longTermDebt": "23215000", "shortTermDebt": "17242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-771242000", "totalLiabilities": "201659000", "otherCurrentAssets": "37584000", "totalCurrentAssets": "409936000", "currentLongTermDebt": "12845000", "longTermInvestments": "166000000", "shortTermInvestments": "129722000", "currentNetReceivables": "111880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "547134000", "currentAccountsPayable": "24352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304298000", "shortLongTermDebtTotal": "82315000", "totalShareholderEquity": "747076000", "capitalLeaseObligations": "46255000", "otherCurrentLiabilities": "73690000", "totalCurrentLiabilities": "125904000", "otherNonCurrentLiabilities": "52540000", "totalNonCurrentLiabilities": "75755000", "cashAndShortTermInvestments": "99448000", "commonStockSharesOutstanding": "213118694", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "99448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94155000", "profitLoss": "None", "dividendPayout": "5850000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5704000", "operatingCashflow": "41298000", "capitalExpenditures": "28905000", "changeInReceivables": "-24260000", "changeInExchangeRate": "None", "cashflowFromFinancing": "152832000", "cashflowFromInvestment": "-207659000", "stockBasedCompensation": "98635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13529000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2916000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45184000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 291724000, "cost_of_revenue": 233092000, "gross_profit": 58632000, "ebit": -3872000, "ebitda": 43810000, "pretax_income": -11220000, "tax_provision": 309000, "net_income": -9864000, "net_income_to_common": -9864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108977000, "total_current_assets": 263039000, "total_assets": 715027000, "short_term_debt": 7254000, "long_term_debt": 82088000, "total_debt": 89342000, "total_liabilities": 192177000, "total_equity": 513506000, "shares_outstanding": 200657912, "goodwill_and_intangibles": 64792000 }, "cash_flow": { "operating_cash_flow": 61041000, "capital_expenditure": 13273000, "free_cash_flow": 74314000, "dividends_paid": 65860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44160, "ticker_id": 5382, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3872000", "ebitda": "43810000", "netIncome": "-9864000", "grossProfit": "58632000", "depreciation": "None", "totalRevenue": "291724000", "costOfRevenue": "233092000", "interestIncome": "1345000", "incomeBeforeTax": "-11220000", "interestExpense": "7348000", "operatingIncome": "-9844000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-6003000", "nonInterestIncome": "None", "operatingExpenses": "68476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5272000", "costofGoodsAndServicesSold": "233092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47682000", "sellingGeneralAndAdministrative": "68516000", "netIncomeFromContinuingOperations": "-11529000" }, "balance": { "goodwill": "64328000", "inventory": "28100000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "715027000", "longTermDebt": "82088000", "shortTermDebt": "7254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "464000", "reportedCurrency": "USD", "retainedEarnings": "-678096000", "totalLiabilities": "192177000", "otherCurrentAssets": "10995000", "totalCurrentAssets": "263039000", "currentLongTermDebt": "3592000", "longTermInvestments": "27962000", "shortTermInvestments": "29528000", "currentNetReceivables": "85439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451988000", "currentAccountsPayable": "17310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316878000", "shortLongTermDebtTotal": "115592000", "totalShareholderEquity": "513506000", "capitalLeaseObligations": "29912000", "otherCurrentLiabilities": "49543000", "totalCurrentLiabilities": "79843000", "otherNonCurrentLiabilities": "30246000", "totalNonCurrentLiabilities": "112334000", "cashAndShortTermInvestments": "108977000", "commonStockSharesOutstanding": "200657912", "intangibleAssetsExcludingGoodwill": "464000", "cashAndCashEquivalentsAtCarryingValue": "108977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11529000", "profitLoss": "None", "dividendPayout": "65860000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "108000", "operatingCashflow": "61041000", "capitalExpenditures": "13273000", "changeInReceivables": "53784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18657000", "cashflowFromInvestment": "24170000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291724000, "cost_of_revenue": 233092000, "gross_profit": 58632000, "research_and_development": null, "selling_general_admin": 68516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3872000, "depreciation_amortisation": 47682000, "ebitda": 43810000, "interest_expense": 7348000, "interest_income": null, "other_non_operating": null, "pretax_income": -11220000, "tax_provision": 309000, "effective_tax_rate": null, "net_income": -9864000, "net_income_continuing_ops": -11529000, "net_income_to_common": -9864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108977000, "short_term_investments": 29528000, "net_receivables": 85439000, "inventory": 28100000, "other_current_assets": null, "total_current_assets": 263039000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 464000, "goodwill_and_intangibles": 64792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 451988000, "total_assets": 715027000, "short_term_debt": 7254000, "accounts_payable": 17310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79843000, "long_term_debt": 82088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112334000, "total_liabilities": 192177000, "total_debt": 89342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -678096000, "total_equity": 513506000, "shares_outstanding": 200657912, "operating_cash_flow": 61041000, "stock_based_compensation": 2957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13273000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24170000, "dividends_paid": 65860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18657000, "free_cash_flow": 74314000, "net_change_in_cash": 66554000 }, "raw_data": { "income": { "ebit": "-3872000", "ebitda": "43810000", "netIncome": "-9864000", "grossProfit": "58632000", "depreciation": "None", "totalRevenue": "291724000", "costOfRevenue": "233092000", "interestIncome": "1345000", "incomeBeforeTax": "-11220000", "interestExpense": "7348000", "operatingIncome": "-9844000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-6003000", "nonInterestIncome": "None", "operatingExpenses": "68476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5272000", "costofGoodsAndServicesSold": "233092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47682000", "sellingGeneralAndAdministrative": "68516000", "netIncomeFromContinuingOperations": "-11529000" }, "balance": { "goodwill": "64328000", "inventory": "28100000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "715027000", "longTermDebt": "82088000", "shortTermDebt": "7254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "464000", "reportedCurrency": "USD", "retainedEarnings": "-678096000", "totalLiabilities": "192177000", "otherCurrentAssets": "10995000", "totalCurrentAssets": "263039000", "currentLongTermDebt": "3592000", "longTermInvestments": "27962000", "shortTermInvestments": "29528000", "currentNetReceivables": "85439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "451988000", "currentAccountsPayable": "17310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316878000", "shortLongTermDebtTotal": "115592000", "totalShareholderEquity": "513506000", "capitalLeaseObligations": "29912000", "otherCurrentLiabilities": "49543000", "totalCurrentLiabilities": "79843000", "otherNonCurrentLiabilities": "30246000", "totalNonCurrentLiabilities": "112334000", "cashAndShortTermInvestments": "108977000", "commonStockSharesOutstanding": "200657912", "intangibleAssetsExcludingGoodwill": "464000", "cashAndCashEquivalentsAtCarryingValue": "108977000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11529000", "profitLoss": "None", "dividendPayout": "65860000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "108000", "operatingCashflow": "61041000", "capitalExpenditures": "13273000", "changeInReceivables": "53784000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18657000", "cashflowFromInvestment": "24170000", "stockBasedCompensation": "2957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "66554000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47682000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 344065000, "cost_of_revenue": 261732000, "gross_profit": 82333000, "ebit": 21691000, "ebitda": 71316000, "pretax_income": 14117000, "tax_provision": 858000, "net_income": 20421000, "net_income_to_common": 20421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49222000, "total_current_assets": 293792000, "total_assets": 777085000, "short_term_debt": 59987000, "long_term_debt": 32872000, "total_debt": 92859000, "total_liabilities": 234056000, "total_equity": 533408000, "shares_outstanding": 205987509, "goodwill_and_intangibles": 65557000 }, "cash_flow": { "operating_cash_flow": 12279000, "capital_expenditure": 27088000, "free_cash_flow": 39367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44165, "ticker_id": 5382, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21691000", "ebitda": "71316000", "netIncome": "20421000", "grossProfit": "82333000", "depreciation": "None", "totalRevenue": "344065000", "costOfRevenue": "261732000", "interestIncome": "2437000", "incomeBeforeTax": "14117000", "interestExpense": "7574000", "operatingIncome": "9928000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "858000", "reportedCurrency": "USD", "netInterestIncome": "-5137000", "nonInterestIncome": "None", "operatingExpenses": "72405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11763000", "costofGoodsAndServicesSold": "261732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49625000", "sellingGeneralAndAdministrative": "72244000", "netIncomeFromContinuingOperations": "13259000" }, "balance": { "goodwill": "64328000", "inventory": "29874000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "777085000", "longTermDebt": "32872000", "shortTermDebt": "59987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1229000", "reportedCurrency": "USD", "retainedEarnings": "-668232000", "totalLiabilities": "234056000", "otherCurrentAssets": "10654000", "totalCurrentAssets": "293792000", "currentLongTermDebt": "56013000", "longTermInvestments": "26305000", "shortTermInvestments": "56929000", "currentNetReceivables": "147113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483293000", "currentAccountsPayable": "27376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "323912000", "shortLongTermDebtTotal": "121780000", "totalShareholderEquity": "533408000", "capitalLeaseObligations": "32895000", "otherCurrentLiabilities": "67861000", "totalCurrentLiabilities": "162562000", "otherNonCurrentLiabilities": "38622000", "totalNonCurrentLiabilities": "71494000", "cashAndShortTermInvestments": "49222000", "commonStockSharesOutstanding": "205987509", "intangibleAssetsExcludingGoodwill": "1229000", "cashAndCashEquivalentsAtCarryingValue": "49222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3439000", "operatingCashflow": "12279000", "capitalExpenditures": "27088000", "changeInReceivables": "-63408000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7685000", "cashflowFromInvestment": "-1502000", "stockBasedCompensation": "3880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344065000, "cost_of_revenue": 261732000, "gross_profit": 82333000, "research_and_development": null, "selling_general_admin": 72244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21691000, "depreciation_amortisation": 49625000, "ebitda": 71316000, "interest_expense": 7574000, "interest_income": null, "other_non_operating": null, "pretax_income": 14117000, "tax_provision": 858000, "effective_tax_rate": null, "net_income": 20421000, "net_income_continuing_ops": 13259000, "net_income_to_common": 20421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49222000, "short_term_investments": 56929000, "net_receivables": 147113000, "inventory": 29874000, "other_current_assets": null, "total_current_assets": 293792000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 1229000, "goodwill_and_intangibles": 65557000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483293000, "total_assets": 777085000, "short_term_debt": 59987000, "accounts_payable": 27376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162562000, "long_term_debt": 32872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71494000, "total_liabilities": 234056000, "total_debt": 92859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -668232000, "total_equity": 533408000, "shares_outstanding": 205987509, "operating_cash_flow": 12279000, "stock_based_compensation": 3880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7685000, "free_cash_flow": 39367000, "net_change_in_cash": 18462000 }, "raw_data": { "income": { "ebit": "21691000", "ebitda": "71316000", "netIncome": "20421000", "grossProfit": "82333000", "depreciation": "None", "totalRevenue": "344065000", "costOfRevenue": "261732000", "interestIncome": "2437000", "incomeBeforeTax": "14117000", "interestExpense": "7574000", "operatingIncome": "9928000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "858000", "reportedCurrency": "USD", "netInterestIncome": "-5137000", "nonInterestIncome": "None", "operatingExpenses": "72405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11763000", "costofGoodsAndServicesSold": "261732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49625000", "sellingGeneralAndAdministrative": "72244000", "netIncomeFromContinuingOperations": "13259000" }, "balance": { "goodwill": "64328000", "inventory": "29874000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "777085000", "longTermDebt": "32872000", "shortTermDebt": "59987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1229000", "reportedCurrency": "USD", "retainedEarnings": "-668232000", "totalLiabilities": "234056000", "otherCurrentAssets": "10654000", "totalCurrentAssets": "293792000", "currentLongTermDebt": "56013000", "longTermInvestments": "26305000", "shortTermInvestments": "56929000", "currentNetReceivables": "147113000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483293000", "currentAccountsPayable": "27376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "323912000", "shortLongTermDebtTotal": "121780000", "totalShareholderEquity": "533408000", "capitalLeaseObligations": "32895000", "otherCurrentLiabilities": "67861000", "totalCurrentLiabilities": "162562000", "otherNonCurrentLiabilities": "38622000", "totalNonCurrentLiabilities": "71494000", "cashAndShortTermInvestments": "49222000", "commonStockSharesOutstanding": "205987509", "intangibleAssetsExcludingGoodwill": "1229000", "cashAndCashEquivalentsAtCarryingValue": "49222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13259000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3439000", "operatingCashflow": "12279000", "capitalExpenditures": "27088000", "changeInReceivables": "-63408000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7685000", "cashflowFromInvestment": "-1502000", "stockBasedCompensation": "3880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "309000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 346419000, "cost_of_revenue": 264774000, "gross_profit": 81645000, "ebit": 7082000, "ebitda": 58932000, "pretax_income": -8842000, "tax_provision": 341000, "net_income": -3790000, "net_income_to_common": -3790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30624000, "total_current_assets": 225606000, "total_assets": 699082000, "short_term_debt": 6098000, "long_term_debt": 78779000, "total_debt": 84877000, "total_liabilities": 174073000, "total_equity": 507998000, "shares_outstanding": 180655435, "goodwill_and_intangibles": 66535000 }, "cash_flow": { "operating_cash_flow": 37982000, "capital_expenditure": 25263000, "free_cash_flow": 63245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44170, "ticker_id": 5382, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7082000", "ebitda": "58932000", "netIncome": "-3790000", "grossProfit": "81645000", "depreciation": "None", "totalRevenue": "346419000", "costOfRevenue": "264774000", "interestIncome": "2857000", "incomeBeforeTax": "-8842000", "interestExpense": "15924000", "operatingIncome": "3895000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-13067000", "nonInterestIncome": "None", "operatingExpenses": "77207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4350000", "costofGoodsAndServicesSold": "264774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51850000", "sellingGeneralAndAdministrative": "76307000", "netIncomeFromContinuingOperations": "-9183000" }, "balance": { "goodwill": "64328000", "inventory": "34975000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "699082000", "longTermDebt": "78779000", "shortTermDebt": "6098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2207000", "reportedCurrency": "USD", "retainedEarnings": "-688653000", "totalLiabilities": "174073000", "otherCurrentAssets": "10732000", "totalCurrentAssets": "225606000", "currentLongTermDebt": "5405000", "longTermInvestments": "43549000", "shortTermInvestments": "65646000", "currentNetReceivables": "84409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473476000", "currentAccountsPayable": "19024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350568000", "shortLongTermDebtTotal": "88653000", "totalShareholderEquity": "507998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44379000", "totalCurrentLiabilities": "80259000", "otherNonCurrentLiabilities": "93814000", "totalNonCurrentLiabilities": "93814000", "cashAndShortTermInvestments": "30624000", "commonStockSharesOutstanding": "180655435", "intangibleAssetsExcludingGoodwill": "2207000", "cashAndCashEquivalentsAtCarryingValue": "30624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1065000", "operatingCashflow": "37982000", "capitalExpenditures": "25263000", "changeInReceivables": "-6360000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95209000", "cashflowFromInvestment": "54369000", "stockBasedCompensation": "5307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51850000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346419000, "cost_of_revenue": 264774000, "gross_profit": 81645000, "research_and_development": 0, "selling_general_admin": 76307000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7082000, "depreciation_amortisation": 51850000, "ebitda": 58932000, "interest_expense": 15924000, "interest_income": null, "other_non_operating": null, "pretax_income": -8842000, "tax_provision": 341000, "effective_tax_rate": null, "net_income": -3790000, "net_income_continuing_ops": -9183000, "net_income_to_common": -3790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30624000, "short_term_investments": 65646000, "net_receivables": 84409000, "inventory": 34975000, "other_current_assets": null, "total_current_assets": 225606000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 2207000, "goodwill_and_intangibles": 66535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 473476000, "total_assets": 699082000, "short_term_debt": 6098000, "accounts_payable": 19024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80259000, "long_term_debt": 78779000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93814000, "total_liabilities": 174073000, "total_debt": 84877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -688653000, "total_equity": 507998000, "shares_outstanding": 180655435, "operating_cash_flow": 37982000, "stock_based_compensation": 5307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54369000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95209000, "free_cash_flow": 63245000, "net_change_in_cash": -2858000 }, "raw_data": { "income": { "ebit": "7082000", "ebitda": "58932000", "netIncome": "-3790000", "grossProfit": "81645000", "depreciation": "None", "totalRevenue": "346419000", "costOfRevenue": "264774000", "interestIncome": "2857000", "incomeBeforeTax": "-8842000", "interestExpense": "15924000", "operatingIncome": "3895000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-13067000", "nonInterestIncome": "None", "operatingExpenses": "77207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "4350000", "costofGoodsAndServicesSold": "264774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51850000", "sellingGeneralAndAdministrative": "76307000", "netIncomeFromContinuingOperations": "-9183000" }, "balance": { "goodwill": "64328000", "inventory": "34975000", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "699082000", "longTermDebt": "78779000", "shortTermDebt": "6098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2207000", "reportedCurrency": "USD", "retainedEarnings": "-688653000", "totalLiabilities": "174073000", "otherCurrentAssets": "10732000", "totalCurrentAssets": "225606000", "currentLongTermDebt": "5405000", "longTermInvestments": "43549000", "shortTermInvestments": "65646000", "currentNetReceivables": "84409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "473476000", "currentAccountsPayable": "19024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350568000", "shortLongTermDebtTotal": "88653000", "totalShareholderEquity": "507998000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44379000", "totalCurrentLiabilities": "80259000", "otherNonCurrentLiabilities": "93814000", "totalNonCurrentLiabilities": "93814000", "cashAndShortTermInvestments": "30624000", "commonStockSharesOutstanding": "180655435", "intangibleAssetsExcludingGoodwill": "2207000", "cashAndCashEquivalentsAtCarryingValue": "30624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1065000", "operatingCashflow": "37982000", "capitalExpenditures": "25263000", "changeInReceivables": "-6360000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95209000", "cashflowFromInvestment": "54369000", "stockBasedCompensation": "5307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "83438000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51850000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 116940000, "cost_of_revenue": 95905000, "gross_profit": 21035000, "ebit": -3511000, "ebitda": 7491000, "pretax_income": -12509000, "tax_provision": 18000, "net_income": -12412000, "net_income_to_common": -12412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57657000, "total_current_assets": 332257000, "total_assets": 1036841000, "short_term_debt": 10641000, "long_term_debt": 227853000, "total_debt": 238494000, "total_liabilities": 473168000, "total_equity": 558142000, "shares_outstanding": 219667732, "goodwill_and_intangibles": 9771000 }, "cash_flow": { "operating_cash_flow": -8362000, "capital_expenditure": 6894000, "free_cash_flow": -1468000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44133, "ticker_id": 5382, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3511000", "ebitda": "7491000", "netIncome": "-12412000", "grossProfit": "21035000", "depreciation": "None", "totalRevenue": "116940000", "costOfRevenue": "95905000", "interestIncome": "1382000", "incomeBeforeTax": "-12509000", "interestExpense": "5701000", "operatingIncome": "-3511000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-4319000", "nonInterestIncome": "None", "operatingExpenses": "24546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11002000", "sellingGeneralAndAdministrative": "24546000", "netIncomeFromContinuingOperations": "-12527000" }, "balance": { "goodwill": "None", "inventory": "42683000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1036841000", "longTermDebt": "227853000", "shortTermDebt": "10641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9771000", "reportedCurrency": "USD", "retainedEarnings": "-1246978000", "totalLiabilities": "473168000", "otherCurrentAssets": "44115000", "totalCurrentAssets": "332257000", "currentLongTermDebt": "54000", "longTermInvestments": "270291000", "shortTermInvestments": "70755000", "currentNetReceivables": "117047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704584000", "currentAccountsPayable": "22211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96100000", "totalShareholderEquity": "558142000", "capitalLeaseObligations": "96046000", "otherCurrentLiabilities": "86627000", "totalCurrentLiabilities": "135029000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "338139000", "cashAndShortTermInvestments": "57657000", "commonStockSharesOutstanding": "219667732", "intangibleAssetsExcludingGoodwill": "9771000", "cashAndCashEquivalentsAtCarryingValue": "57657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "-8362000", "capitalExpenditures": "6894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1950000", "cashflowFromInvestment": "-89610000", "stockBasedCompensation": "2030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116940000, "cost_of_revenue": 95905000, "gross_profit": 21035000, "research_and_development": null, "selling_general_admin": 24546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3511000, "depreciation_amortisation": 11002000, "ebitda": 7491000, "interest_expense": 5701000, "interest_income": null, "other_non_operating": null, "pretax_income": -12509000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": -12412000, "net_income_continuing_ops": -12527000, "net_income_to_common": -12412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57657000, "short_term_investments": 70755000, "net_receivables": 117047000, "inventory": 42683000, "other_current_assets": null, "total_current_assets": 332257000, "net_ppe": null, "goodwill": null, "intangible_assets": 9771000, "goodwill_and_intangibles": 9771000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 704584000, "total_assets": 1036841000, "short_term_debt": 10641000, "accounts_payable": 22211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135029000, "long_term_debt": 227853000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338139000, "total_liabilities": 473168000, "total_debt": 238494000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1246978000, "total_equity": 558142000, "shares_outstanding": 219667732, "operating_cash_flow": -8362000, "stock_based_compensation": 2030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1950000, "free_cash_flow": -1468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3511000", "ebitda": "7491000", "netIncome": "-12412000", "grossProfit": "21035000", "depreciation": "None", "totalRevenue": "116940000", "costOfRevenue": "95905000", "interestIncome": "1382000", "incomeBeforeTax": "-12509000", "interestExpense": "5701000", "operatingIncome": "-3511000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-4319000", "nonInterestIncome": "None", "operatingExpenses": "24546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11002000", "sellingGeneralAndAdministrative": "24546000", "netIncomeFromContinuingOperations": "-12527000" }, "balance": { "goodwill": "None", "inventory": "42683000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1036841000", "longTermDebt": "227853000", "shortTermDebt": "10641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "9771000", "reportedCurrency": "USD", "retainedEarnings": "-1246978000", "totalLiabilities": "473168000", "otherCurrentAssets": "44115000", "totalCurrentAssets": "332257000", "currentLongTermDebt": "54000", "longTermInvestments": "270291000", "shortTermInvestments": "70755000", "currentNetReceivables": "117047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704584000", "currentAccountsPayable": "22211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96100000", "totalShareholderEquity": "558142000", "capitalLeaseObligations": "96046000", "otherCurrentLiabilities": "86627000", "totalCurrentLiabilities": "135029000", "otherNonCurrentLiabilities": "24827000", "totalNonCurrentLiabilities": "338139000", "cashAndShortTermInvestments": "57657000", "commonStockSharesOutstanding": "219667732", "intangibleAssetsExcludingGoodwill": "9771000", "cashAndCashEquivalentsAtCarryingValue": "57657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "756000", "operatingCashflow": "-8362000", "capitalExpenditures": "6894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1950000", "cashflowFromInvestment": "-89610000", "stockBasedCompensation": "2030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11002000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 112563000, "cost_of_revenue": 92366000, "gross_profit": 20197000, "ebit": -10454000, "ebitda": 1241000, "pretax_income": -43229000, "tax_provision": -35000, "net_income": -42998000, "net_income_to_common": -42998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157756000, "total_current_assets": 350339000, "total_assets": 1056716000, "short_term_debt": 10450000, "long_term_debt": 226727000, "total_debt": 237177000, "total_liabilities": 491649000, "total_equity": 559421000, "shares_outstanding": 220648541, "goodwill_and_intangibles": 9896000 }, "cash_flow": { "operating_cash_flow": 13112000, "capital_expenditure": 6612000, "free_cash_flow": 19724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44134, "ticker_id": 5382, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10454000", "ebitda": "1241000", "netIncome": "-42998000", "grossProfit": "20197000", "depreciation": "None", "totalRevenue": "112563000", "costOfRevenue": "92366000", "interestIncome": "2520000", "incomeBeforeTax": "-43229000", "interestExpense": "29642000", "operatingIncome": "-10454000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-27122000", "nonInterestIncome": "None", "operatingExpenses": "30651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11695000", "sellingGeneralAndAdministrative": "30651000", "netIncomeFromContinuingOperations": "-43194000" }, "balance": { "goodwill": "0", "inventory": "43906000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1056716000", "longTermDebt": "226727000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9896000", "reportedCurrency": "USD", "retainedEarnings": "-1234566000", "totalLiabilities": "491649000", "otherCurrentAssets": "41139000", "totalCurrentAssets": "350339000", "currentLongTermDebt": "52000", "longTermInvestments": "262325000", "shortTermInvestments": "552000", "currentNetReceivables": "106986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706377000", "currentAccountsPayable": "26176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98901000", "totalShareholderEquity": "559421000", "capitalLeaseObligations": "98849000", "otherCurrentLiabilities": "96106000", "totalCurrentLiabilities": "151155000", "otherNonCurrentLiabilities": "25316000", "totalNonCurrentLiabilities": "340494000", "cashAndShortTermInvestments": "157756000", "commonStockSharesOutstanding": "220648541", "intangibleAssetsExcludingGoodwill": "9896000", "cashAndCashEquivalentsAtCarryingValue": "157756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-728000", "operatingCashflow": "13112000", "capitalExpenditures": "6612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71143000", "cashflowFromInvestment": "33067999", "stockBasedCompensation": "2496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112563000, "cost_of_revenue": 92366000, "gross_profit": 20197000, "research_and_development": null, "selling_general_admin": 30651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10454000, "depreciation_amortisation": 11695000, "ebitda": 1241000, "interest_expense": 29642000, "interest_income": null, "other_non_operating": null, "pretax_income": -43229000, "tax_provision": -35000, "effective_tax_rate": null, "net_income": -42998000, "net_income_continuing_ops": -43194000, "net_income_to_common": -42998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157756000, "short_term_investments": 552000, "net_receivables": 106986000, "inventory": 43906000, "other_current_assets": null, "total_current_assets": 350339000, "net_ppe": null, "goodwill": 0, "intangible_assets": 9896000, "goodwill_and_intangibles": 9896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 706377000, "total_assets": 1056716000, "short_term_debt": 10450000, "accounts_payable": 26176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151155000, "long_term_debt": 226727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340494000, "total_liabilities": 491649000, "total_debt": 237177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1234566000, "total_equity": 559421000, "shares_outstanding": 220648541, "operating_cash_flow": 13112000, "stock_based_compensation": 2496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33067999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71143000, "free_cash_flow": 19724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10454000", "ebitda": "1241000", "netIncome": "-42998000", "grossProfit": "20197000", "depreciation": "None", "totalRevenue": "112563000", "costOfRevenue": "92366000", "interestIncome": "2520000", "incomeBeforeTax": "-43229000", "interestExpense": "29642000", "operatingIncome": "-10454000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-27122000", "nonInterestIncome": "None", "operatingExpenses": "30651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11695000", "sellingGeneralAndAdministrative": "30651000", "netIncomeFromContinuingOperations": "-43194000" }, "balance": { "goodwill": "0", "inventory": "43906000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1056716000", "longTermDebt": "226727000", "shortTermDebt": "10450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "9896000", "reportedCurrency": "USD", "retainedEarnings": "-1234566000", "totalLiabilities": "491649000", "otherCurrentAssets": "41139000", "totalCurrentAssets": "350339000", "currentLongTermDebt": "52000", "longTermInvestments": "262325000", "shortTermInvestments": "552000", "currentNetReceivables": "106986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "706377000", "currentAccountsPayable": "26176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98901000", "totalShareholderEquity": "559421000", "capitalLeaseObligations": "98849000", "otherCurrentLiabilities": "96106000", "totalCurrentLiabilities": "151155000", "otherNonCurrentLiabilities": "25316000", "totalNonCurrentLiabilities": "340494000", "cashAndShortTermInvestments": "157756000", "commonStockSharesOutstanding": "220648541", "intangibleAssetsExcludingGoodwill": "9896000", "cashAndCashEquivalentsAtCarryingValue": "157756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-728000", "operatingCashflow": "13112000", "capitalExpenditures": "6612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71143000", "cashflowFromInvestment": "33067999", "stockBasedCompensation": "2496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10134000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 106456000, "cost_of_revenue": 93503000, "gross_profit": 12953000, "ebit": -13317000, "ebitda": 1365000, "pretax_income": -23928000, "tax_provision": 75000, "net_income": -23819000, "net_income_to_common": -23819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182955000, "total_current_assets": 409080000, "total_assets": 1125102000, "short_term_debt": 9896000, "long_term_debt": 284242000, "total_debt": 294138000, "total_liabilities": 534053000, "total_equity": 585207000, "shares_outstanding": 219290040, "goodwill_and_intangibles": 5500000 }, "cash_flow": { "operating_cash_flow": 13088000, "capital_expenditure": 6620000, "free_cash_flow": 19708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44136, "ticker_id": 5382, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13317000", "ebitda": "1365000", "netIncome": "-23819000", "grossProfit": "12953000", "depreciation": "None", "totalRevenue": "106456000", "costOfRevenue": "93503000", "interestIncome": "2876000", "incomeBeforeTax": "-23928000", "interestExpense": "7782000", "operatingIncome": "-13317000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-4906000", "nonInterestIncome": "None", "operatingExpenses": "26270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14682000", "sellingGeneralAndAdministrative": "26270000", "netIncomeFromContinuingOperations": "-24003000" }, "balance": { "goodwill": "0", "inventory": "44421000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1125102000", "longTermDebt": "284242000", "shortTermDebt": "9896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1191568000", "totalLiabilities": "534053000", "otherCurrentAssets": "19952000", "totalCurrentAssets": "409080000", "currentLongTermDebt": "51000", "longTermInvestments": "262503000", "shortTermInvestments": "51319000", "currentNetReceivables": "110433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716022000", "currentAccountsPayable": "32622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381555000", "totalShareholderEquity": "585207000", "capitalLeaseObligations": "97262000", "otherCurrentLiabilities": "99407000", "totalCurrentLiabilities": "152348000", "otherNonCurrentLiabilities": "10046000", "totalNonCurrentLiabilities": "381705000", "cashAndShortTermInvestments": "182955000", "commonStockSharesOutstanding": "219290040", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "182955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-942000", "operatingCashflow": "13088000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-767000", "cashflowFromInvestment": "36678000", "stockBasedCompensation": "-32541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106456000, "cost_of_revenue": 93503000, "gross_profit": 12953000, "research_and_development": null, "selling_general_admin": 26270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13317000, "depreciation_amortisation": 14682000, "ebitda": 1365000, "interest_expense": 7782000, "interest_income": null, "other_non_operating": null, "pretax_income": -23928000, "tax_provision": 75000, "effective_tax_rate": null, "net_income": -23819000, "net_income_continuing_ops": -24003000, "net_income_to_common": -23819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182955000, "short_term_investments": 51319000, "net_receivables": 110433000, "inventory": 44421000, "other_current_assets": null, "total_current_assets": 409080000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5500000, "goodwill_and_intangibles": 5500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716022000, "total_assets": 1125102000, "short_term_debt": 9896000, "accounts_payable": 32622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152348000, "long_term_debt": 284242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381705000, "total_liabilities": 534053000, "total_debt": 294138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1191568000, "total_equity": 585207000, "shares_outstanding": 219290040, "operating_cash_flow": 13088000, "stock_based_compensation": -32541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -767000, "free_cash_flow": 19708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13317000", "ebitda": "1365000", "netIncome": "-23819000", "grossProfit": "12953000", "depreciation": "None", "totalRevenue": "106456000", "costOfRevenue": "93503000", "interestIncome": "2876000", "incomeBeforeTax": "-23928000", "interestExpense": "7782000", "operatingIncome": "-13317000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-4906000", "nonInterestIncome": "None", "operatingExpenses": "26270000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93503000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14682000", "sellingGeneralAndAdministrative": "26270000", "netIncomeFromContinuingOperations": "-24003000" }, "balance": { "goodwill": "0", "inventory": "44421000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1125102000", "longTermDebt": "284242000", "shortTermDebt": "9896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1191568000", "totalLiabilities": "534053000", "otherCurrentAssets": "19952000", "totalCurrentAssets": "409080000", "currentLongTermDebt": "51000", "longTermInvestments": "262503000", "shortTermInvestments": "51319000", "currentNetReceivables": "110433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716022000", "currentAccountsPayable": "32622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "381555000", "totalShareholderEquity": "585207000", "capitalLeaseObligations": "97262000", "otherCurrentLiabilities": "99407000", "totalCurrentLiabilities": "152348000", "otherNonCurrentLiabilities": "10046000", "totalNonCurrentLiabilities": "381705000", "cashAndShortTermInvestments": "182955000", "commonStockSharesOutstanding": "219290040", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "182955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23819000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-942000", "operatingCashflow": "13088000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-767000", "cashflowFromInvestment": "36678000", "stockBasedCompensation": "-32541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14682000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 103158000, "cost_of_revenue": 84392000, "gross_profit": 18766000, "ebit": -8687000, "ebitda": 1275000, "pretax_income": -20336000, "tax_provision": 72000, "net_income": -20240000, "net_income_to_common": -20240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132089000, "total_current_assets": 407866000, "total_assets": 1115843000, "short_term_debt": 9386000, "long_term_debt": 277874000, "total_debt": 287260000, "total_liabilities": 518996000, "total_equity": 590821000, "shares_outstanding": 220393997, "goodwill_and_intangibles": 5500000 }, "cash_flow": { "operating_cash_flow": 35901000, "capital_expenditure": 14708000, "free_cash_flow": 50609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44137, "ticker_id": 5382, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8687000", "ebitda": "1275000", "netIncome": "-20240000", "grossProfit": "18766000", "depreciation": "None", "totalRevenue": "103158000", "costOfRevenue": "84392000", "interestIncome": "3088000", "incomeBeforeTax": "-20336000", "interestExpense": "7735000", "operatingIncome": "-8687000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-4647000", "nonInterestIncome": "None", "operatingExpenses": "27453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9962000", "sellingGeneralAndAdministrative": "27453000", "netIncomeFromContinuingOperations": "-20408000" }, "balance": { "goodwill": "0", "inventory": "45373000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1115843000", "longTermDebt": "277874000", "shortTermDebt": "9386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1167749000", "totalLiabilities": "518996000", "otherCurrentAssets": "27428000", "totalCurrentAssets": "407866000", "currentLongTermDebt": "49000", "longTermInvestments": "255589000", "shortTermInvestments": "108669000", "currentNetReceivables": "94307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707977000", "currentAccountsPayable": "28492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373824000", "totalShareholderEquity": "590821000", "capitalLeaseObligations": "95901000", "otherCurrentLiabilities": "97538000", "totalCurrentLiabilities": "144252000", "otherNonCurrentLiabilities": "10306000", "totalNonCurrentLiabilities": "374744000", "cashAndShortTermInvestments": "132089000", "commonStockSharesOutstanding": "220393997", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "132089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-808000", "operatingCashflow": "35901000", "capitalExpenditures": "14708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8277000", "cashflowFromInvestment": "-14044000", "stockBasedCompensation": "19799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103158000, "cost_of_revenue": 84392000, "gross_profit": 18766000, "research_and_development": null, "selling_general_admin": 27453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8687000, "depreciation_amortisation": 9962000, "ebitda": 1275000, "interest_expense": 7735000, "interest_income": null, "other_non_operating": null, "pretax_income": -20336000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": -20240000, "net_income_continuing_ops": -20408000, "net_income_to_common": -20240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132089000, "short_term_investments": 108669000, "net_receivables": 94307000, "inventory": 45373000, "other_current_assets": null, "total_current_assets": 407866000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5500000, "goodwill_and_intangibles": 5500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 707977000, "total_assets": 1115843000, "short_term_debt": 9386000, "accounts_payable": 28492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144252000, "long_term_debt": 277874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374744000, "total_liabilities": 518996000, "total_debt": 287260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1167749000, "total_equity": 590821000, "shares_outstanding": 220393997, "operating_cash_flow": 35901000, "stock_based_compensation": 19799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8277000, "free_cash_flow": 50609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8687000", "ebitda": "1275000", "netIncome": "-20240000", "grossProfit": "18766000", "depreciation": "None", "totalRevenue": "103158000", "costOfRevenue": "84392000", "interestIncome": "3088000", "incomeBeforeTax": "-20336000", "interestExpense": "7735000", "operatingIncome": "-8687000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-4647000", "nonInterestIncome": "None", "operatingExpenses": "27453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9962000", "sellingGeneralAndAdministrative": "27453000", "netIncomeFromContinuingOperations": "-20408000" }, "balance": { "goodwill": "0", "inventory": "45373000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1115843000", "longTermDebt": "277874000", "shortTermDebt": "9386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1167749000", "totalLiabilities": "518996000", "otherCurrentAssets": "27428000", "totalCurrentAssets": "407866000", "currentLongTermDebt": "49000", "longTermInvestments": "255589000", "shortTermInvestments": "108669000", "currentNetReceivables": "94307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707977000", "currentAccountsPayable": "28492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "373824000", "totalShareholderEquity": "590821000", "capitalLeaseObligations": "95901000", "otherCurrentLiabilities": "97538000", "totalCurrentLiabilities": "144252000", "otherNonCurrentLiabilities": "10306000", "totalNonCurrentLiabilities": "374744000", "cashAndShortTermInvestments": "132089000", "commonStockSharesOutstanding": "220393997", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "132089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20408000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-808000", "operatingCashflow": "35901000", "capitalExpenditures": "14708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8277000", "cashflowFromInvestment": "-14044000", "stockBasedCompensation": "19799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9962000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 104321000, "cost_of_revenue": 138270000, "gross_profit": -33949000, "ebit": -61413000, "ebitda": 854000, "pretax_income": -137963000, "tax_provision": -2932000, "net_income": -134967000, "net_income_to_common": -134967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118565000, "total_current_assets": 408689000, "total_assets": 1116592000, "short_term_debt": 9111000, "long_term_debt": 271578000, "total_debt": 280689000, "total_liabilities": 513694000, "total_equity": 596704000, "shares_outstanding": 223673947, "goodwill_and_intangibles": 5500000 }, "cash_flow": { "operating_cash_flow": 23428000, "capital_expenditure": 18590000, "free_cash_flow": 42018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44138, "ticker_id": 5382, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61413000", "ebitda": "854000", "netIncome": "-134967000", "grossProfit": "-33949000", "depreciation": "None", "totalRevenue": "104321000", "costOfRevenue": "138270000", "interestIncome": "2899000", "incomeBeforeTax": "-137963000", "interestExpense": "7528000", "operatingIncome": "-61413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2932000", "reportedCurrency": "USD", "netInterestIncome": "-4629000", "nonInterestIncome": "None", "operatingExpenses": "27464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62267000", "sellingGeneralAndAdministrative": "27464000", "netIncomeFromContinuingOperations": "-135031000" }, "balance": { "goodwill": "0", "inventory": "45720000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1116592000", "longTermDebt": "271578000", "shortTermDebt": "9111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1147509000", "totalLiabilities": "513694000", "otherCurrentAssets": "26977000", "totalCurrentAssets": "408689000", "currentLongTermDebt": "47000", "longTermInvestments": "259474000", "shortTermInvestments": "108060000", "currentNetReceivables": "109367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707903000", "currentAccountsPayable": "30144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368316000", "totalShareholderEquity": "596704000", "capitalLeaseObligations": "96691000", "otherCurrentLiabilities": "91553000", "totalCurrentLiabilities": "144990000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "368704000", "cashAndShortTermInvestments": "118565000", "commonStockSharesOutstanding": "223673947", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "118565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1957000", "operatingCashflow": "23428000", "capitalExpenditures": "18590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1924000", "cashflowFromInvestment": "7397000", "stockBasedCompensation": "19115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104321000, "cost_of_revenue": 138270000, "gross_profit": -33949000, "research_and_development": null, "selling_general_admin": 27464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61413000, "depreciation_amortisation": 62267000, "ebitda": 854000, "interest_expense": 7528000, "interest_income": null, "other_non_operating": null, "pretax_income": -137963000, "tax_provision": -2932000, "effective_tax_rate": null, "net_income": -134967000, "net_income_continuing_ops": -135031000, "net_income_to_common": -134967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118565000, "short_term_investments": 108060000, "net_receivables": 109367000, "inventory": 45720000, "other_current_assets": null, "total_current_assets": 408689000, "net_ppe": null, "goodwill": 0, "intangible_assets": 5500000, "goodwill_and_intangibles": 5500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 707903000, "total_assets": 1116592000, "short_term_debt": 9111000, "accounts_payable": 30144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144990000, "long_term_debt": 271578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368704000, "total_liabilities": 513694000, "total_debt": 280689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1147509000, "total_equity": 596704000, "shares_outstanding": 223673947, "operating_cash_flow": 23428000, "stock_based_compensation": 19115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7397000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1924000, "free_cash_flow": 42018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61413000", "ebitda": "854000", "netIncome": "-134967000", "grossProfit": "-33949000", "depreciation": "None", "totalRevenue": "104321000", "costOfRevenue": "138270000", "interestIncome": "2899000", "incomeBeforeTax": "-137963000", "interestExpense": "7528000", "operatingIncome": "-61413000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2932000", "reportedCurrency": "USD", "netInterestIncome": "-4629000", "nonInterestIncome": "None", "operatingExpenses": "27464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62267000", "sellingGeneralAndAdministrative": "27464000", "netIncomeFromContinuingOperations": "-135031000" }, "balance": { "goodwill": "0", "inventory": "45720000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1116592000", "longTermDebt": "271578000", "shortTermDebt": "9111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-1147509000", "totalLiabilities": "513694000", "otherCurrentAssets": "26977000", "totalCurrentAssets": "408689000", "currentLongTermDebt": "47000", "longTermInvestments": "259474000", "shortTermInvestments": "108060000", "currentNetReceivables": "109367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707903000", "currentAccountsPayable": "30144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368316000", "totalShareholderEquity": "596704000", "capitalLeaseObligations": "96691000", "otherCurrentLiabilities": "91553000", "totalCurrentLiabilities": "144990000", "otherNonCurrentLiabilities": "9499000", "totalNonCurrentLiabilities": "368704000", "cashAndShortTermInvestments": "118565000", "commonStockSharesOutstanding": "223673947", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "118565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1957000", "operatingCashflow": "23428000", "capitalExpenditures": "18590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1924000", "cashflowFromInvestment": "7397000", "stockBasedCompensation": "19115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62267000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 109326000, "cost_of_revenue": 85756000, "gross_profit": 23570000, "ebit": -20083000, "ebitda": -9142000, "pretax_income": -28222000, "tax_provision": 2062000, "net_income": -30159000, "net_income_to_common": -30159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89512000, "total_current_assets": 413768000, "total_assets": 1243891000, "short_term_debt": 8987000, "long_term_debt": 265327000, "total_debt": 274314000, "total_liabilities": 524360000, "total_equity": 713273000, "shares_outstanding": 223453274, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 21865000, "capital_expenditure": 18805000, "free_cash_flow": 40670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44139, "ticker_id": 5382, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20083000", "ebitda": "-9142000", "netIncome": "-30159000", "grossProfit": "23570000", "depreciation": "None", "totalRevenue": "109326000", "costOfRevenue": "85756000", "interestIncome": "3187000", "incomeBeforeTax": "-28222000", "interestExpense": "8139000", "operatingIncome": "-12922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-4952000", "nonInterestIncome": "None", "operatingExpenses": "36492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10941000", "sellingGeneralAndAdministrative": "28390000", "netIncomeFromContinuingOperations": "-30284000" }, "balance": { "goodwill": "64328000", "inventory": "43434000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1243891000", "longTermDebt": "265327000", "shortTermDebt": "8987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-1012542000", "totalLiabilities": "524360000", "otherCurrentAssets": "25180000", "totalCurrentAssets": "413768000", "currentLongTermDebt": "40000", "longTermInvestments": "265268000", "shortTermInvestments": "127970000", "currentNetReceivables": "127672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830123000", "currentAccountsPayable": "33301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365129000", "totalShareholderEquity": "713273000", "capitalLeaseObligations": "99762000", "otherCurrentLiabilities": "105563000", "totalCurrentLiabilities": "154722000", "otherNonCurrentLiabilities": "13496000", "totalNonCurrentLiabilities": "369638000", "cashAndShortTermInvestments": "89512000", "commonStockSharesOutstanding": "223453274", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "89512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1126000", "operatingCashflow": "21865000", "capitalExpenditures": "18805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1851000", "cashflowFromInvestment": "-47127000", "stockBasedCompensation": "20471000", "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": "10941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109326000, "cost_of_revenue": 85756000, "gross_profit": 23570000, "research_and_development": null, "selling_general_admin": 28390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20083000, "depreciation_amortisation": 10941000, "ebitda": -9142000, "interest_expense": 8139000, "interest_income": null, "other_non_operating": null, "pretax_income": -28222000, "tax_provision": 2062000, "effective_tax_rate": null, "net_income": -30159000, "net_income_continuing_ops": -30284000, "net_income_to_common": -30159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89512000, "short_term_investments": 127970000, "net_receivables": 127672000, "inventory": 43434000, "other_current_assets": null, "total_current_assets": 413768000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 830123000, "total_assets": 1243891000, "short_term_debt": 8987000, "accounts_payable": 33301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154722000, "long_term_debt": 265327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369638000, "total_liabilities": 524360000, "total_debt": 274314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1012542000, "total_equity": 713273000, "shares_outstanding": 223453274, "operating_cash_flow": 21865000, "stock_based_compensation": 20471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1851000, "free_cash_flow": 40670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20083000", "ebitda": "-9142000", "netIncome": "-30159000", "grossProfit": "23570000", "depreciation": "None", "totalRevenue": "109326000", "costOfRevenue": "85756000", "interestIncome": "3187000", "incomeBeforeTax": "-28222000", "interestExpense": "8139000", "operatingIncome": "-12922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2062000", "reportedCurrency": "USD", "netInterestIncome": "-4952000", "nonInterestIncome": "None", "operatingExpenses": "36492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10941000", "sellingGeneralAndAdministrative": "28390000", "netIncomeFromContinuingOperations": "-30284000" }, "balance": { "goodwill": "64328000", "inventory": "43434000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1243891000", "longTermDebt": "265327000", "shortTermDebt": "8987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-1012542000", "totalLiabilities": "524360000", "otherCurrentAssets": "25180000", "totalCurrentAssets": "413768000", "currentLongTermDebt": "40000", "longTermInvestments": "265268000", "shortTermInvestments": "127970000", "currentNetReceivables": "127672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830123000", "currentAccountsPayable": "33301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365129000", "totalShareholderEquity": "713273000", "capitalLeaseObligations": "99762000", "otherCurrentLiabilities": "105563000", "totalCurrentLiabilities": "154722000", "otherNonCurrentLiabilities": "13496000", "totalNonCurrentLiabilities": "369638000", "cashAndShortTermInvestments": "89512000", "commonStockSharesOutstanding": "223453274", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "89512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1126000", "operatingCashflow": "21865000", "capitalExpenditures": "18805000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1851000", "cashflowFromInvestment": "-47127000", "stockBasedCompensation": "20471000", "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": "10941000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 104876000, "cost_of_revenue": 84539000, "gross_profit": 20337000, "ebit": -9915000, "ebitda": 1435000, "pretax_income": -18272000, "tax_provision": 50000, "net_income": -18175000, "net_income_to_common": -18175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116953000, "total_current_assets": 442370000, "total_assets": 1244428000, "short_term_debt": 9644000, "long_term_debt": 264032000, "total_debt": 273676000, "total_liabilities": 513292000, "total_equity": 724753000, "shares_outstanding": 223428900, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 21359000, "capital_expenditure": 24745000, "free_cash_flow": 46104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44141, "ticker_id": 5382, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9915000", "ebitda": "1435000", "netIncome": "-18175000", "grossProfit": "20337000", "depreciation": "None", "totalRevenue": "104876000", "costOfRevenue": "84539000", "interestIncome": "3600000", "incomeBeforeTax": "-18272000", "interestExpense": "8357000", "operatingIncome": "-8528000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-4757000", "nonInterestIncome": "None", "operatingExpenses": "28865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11350000", "sellingGeneralAndAdministrative": "28865000", "netIncomeFromContinuingOperations": "-18322000" }, "balance": { "goodwill": "64328000", "inventory": "45833000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1244428000", "longTermDebt": "264032000", "shortTermDebt": "9644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-982383000", "totalLiabilities": "513292000", "otherCurrentAssets": "30315000", "totalCurrentAssets": "442370000", "currentLongTermDebt": "44000", "longTermInvestments": "250712000", "shortTermInvestments": "126570000", "currentNetReceivables": "122699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802058000", "currentAccountsPayable": "31475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366005000", "totalShareholderEquity": "724753000", "capitalLeaseObligations": "101929000", "otherCurrentLiabilities": "92361000", "totalCurrentLiabilities": "144483000", "otherNonCurrentLiabilities": "12448000", "totalNonCurrentLiabilities": "368809000", "cashAndShortTermInvestments": "116953000", "commonStockSharesOutstanding": "223428900", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "116953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3531000", "operatingCashflow": "21359000", "capitalExpenditures": "24745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-953000", "cashflowFromInvestment": "-26631000", "stockBasedCompensation": "18629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104876000, "cost_of_revenue": 84539000, "gross_profit": 20337000, "research_and_development": null, "selling_general_admin": 28865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9915000, "depreciation_amortisation": 11350000, "ebitda": 1435000, "interest_expense": 8357000, "interest_income": null, "other_non_operating": null, "pretax_income": -18272000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -18175000, "net_income_continuing_ops": -18322000, "net_income_to_common": -18175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116953000, "short_term_investments": 126570000, "net_receivables": 122699000, "inventory": 45833000, "other_current_assets": null, "total_current_assets": 442370000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 802058000, "total_assets": 1244428000, "short_term_debt": 9644000, "accounts_payable": 31475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144483000, "long_term_debt": 264032000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368809000, "total_liabilities": 513292000, "total_debt": 273676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -982383000, "total_equity": 724753000, "shares_outstanding": 223428900, "operating_cash_flow": 21359000, "stock_based_compensation": 18629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -953000, "free_cash_flow": 46104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9915000", "ebitda": "1435000", "netIncome": "-18175000", "grossProfit": "20337000", "depreciation": "None", "totalRevenue": "104876000", "costOfRevenue": "84539000", "interestIncome": "3600000", "incomeBeforeTax": "-18272000", "interestExpense": "8357000", "operatingIncome": "-8528000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-4757000", "nonInterestIncome": "None", "operatingExpenses": "28865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11350000", "sellingGeneralAndAdministrative": "28865000", "netIncomeFromContinuingOperations": "-18322000" }, "balance": { "goodwill": "64328000", "inventory": "45833000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1244428000", "longTermDebt": "264032000", "shortTermDebt": "9644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-982383000", "totalLiabilities": "513292000", "otherCurrentAssets": "30315000", "totalCurrentAssets": "442370000", "currentLongTermDebt": "44000", "longTermInvestments": "250712000", "shortTermInvestments": "126570000", "currentNetReceivables": "122699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802058000", "currentAccountsPayable": "31475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366005000", "totalShareholderEquity": "724753000", "capitalLeaseObligations": "101929000", "otherCurrentLiabilities": "92361000", "totalCurrentLiabilities": "144483000", "otherNonCurrentLiabilities": "12448000", "totalNonCurrentLiabilities": "368809000", "cashAndShortTermInvestments": "116953000", "commonStockSharesOutstanding": "223428900", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "116953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3531000", "operatingCashflow": "21359000", "capitalExpenditures": "24745000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-953000", "cashflowFromInvestment": "-26631000", "stockBasedCompensation": "18629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11350000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 97954000, "cost_of_revenue": 75204000, "gross_profit": 22750000, "ebit": -7788000, "ebitda": 3476000, "pretax_income": -15709000, "tax_provision": 758000, "net_income": -16293000, "net_income_to_common": -16293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125142000, "total_current_assets": 450884000, "total_assets": 1246286000, "short_term_debt": 9644000, "long_term_debt": 262912000, "total_debt": 272556000, "total_liabilities": 516715000, "total_equity": 723041000, "shares_outstanding": 223289936, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 18765000, "capital_expenditure": 17390000, "free_cash_flow": 36155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44142, "ticker_id": 5382, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7788000", "ebitda": "3476000", "netIncome": "-16293000", "grossProfit": "22750000", "depreciation": "None", "totalRevenue": "97954000", "costOfRevenue": "75204000", "interestIncome": "3639000", "incomeBeforeTax": "-15709000", "interestExpense": "7921000", "operatingIncome": "-5592000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "758000", "reportedCurrency": "USD", "netInterestIncome": "-4282000", "nonInterestIncome": "None", "operatingExpenses": "28342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11264000", "sellingGeneralAndAdministrative": "28342000", "netIncomeFromContinuingOperations": "-16467000" }, "balance": { "goodwill": "64328000", "inventory": "49406000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1246286000", "longTermDebt": "262912000", "shortTermDebt": "9644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-964208000", "totalLiabilities": "516715000", "otherCurrentAssets": "32975000", "totalCurrentAssets": "450884000", "currentLongTermDebt": "43000", "longTermInvestments": "250257000", "shortTermInvestments": "126212000", "currentNetReceivables": "117149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795402000", "currentAccountsPayable": "33842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371052000", "totalShareholderEquity": "723041000", "capitalLeaseObligations": "108097000", "otherCurrentLiabilities": "82730000", "totalCurrentLiabilities": "142438000", "otherNonCurrentLiabilities": "12869000", "totalNonCurrentLiabilities": "374277000", "cashAndShortTermInvestments": "125142000", "commonStockSharesOutstanding": "223289936", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "125142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-749000", "operatingCashflow": "18765000", "capitalExpenditures": "17390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-972000", "cashflowFromInvestment": "15928000", "stockBasedCompensation": "16941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97954000, "cost_of_revenue": 75204000, "gross_profit": 22750000, "research_and_development": null, "selling_general_admin": 28342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7788000, "depreciation_amortisation": 11264000, "ebitda": 3476000, "interest_expense": 7921000, "interest_income": null, "other_non_operating": null, "pretax_income": -15709000, "tax_provision": 758000, "effective_tax_rate": null, "net_income": -16293000, "net_income_continuing_ops": -16467000, "net_income_to_common": -16293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125142000, "short_term_investments": 126212000, "net_receivables": 117149000, "inventory": 49406000, "other_current_assets": null, "total_current_assets": 450884000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 795402000, "total_assets": 1246286000, "short_term_debt": 9644000, "accounts_payable": 33842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142438000, "long_term_debt": 262912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 374277000, "total_liabilities": 516715000, "total_debt": 272556000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -964208000, "total_equity": 723041000, "shares_outstanding": 223289936, "operating_cash_flow": 18765000, "stock_based_compensation": 16941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -972000, "free_cash_flow": 36155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7788000", "ebitda": "3476000", "netIncome": "-16293000", "grossProfit": "22750000", "depreciation": "None", "totalRevenue": "97954000", "costOfRevenue": "75204000", "interestIncome": "3639000", "incomeBeforeTax": "-15709000", "interestExpense": "7921000", "operatingIncome": "-5592000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "758000", "reportedCurrency": "USD", "netInterestIncome": "-4282000", "nonInterestIncome": "None", "operatingExpenses": "28342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11264000", "sellingGeneralAndAdministrative": "28342000", "netIncomeFromContinuingOperations": "-16467000" }, "balance": { "goodwill": "64328000", "inventory": "49406000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1246286000", "longTermDebt": "262912000", "shortTermDebt": "9644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-964208000", "totalLiabilities": "516715000", "otherCurrentAssets": "32975000", "totalCurrentAssets": "450884000", "currentLongTermDebt": "43000", "longTermInvestments": "250257000", "shortTermInvestments": "126212000", "currentNetReceivables": "117149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "795402000", "currentAccountsPayable": "33842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371052000", "totalShareholderEquity": "723041000", "capitalLeaseObligations": "108097000", "otherCurrentLiabilities": "82730000", "totalCurrentLiabilities": "142438000", "otherNonCurrentLiabilities": "12869000", "totalNonCurrentLiabilities": "374277000", "cashAndShortTermInvestments": "125142000", "commonStockSharesOutstanding": "223289936", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "125142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16467000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-749000", "operatingCashflow": "18765000", "capitalExpenditures": "17390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-972000", "cashflowFromInvestment": "15928000", "stockBasedCompensation": "16941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11264000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 103709000, "cost_of_revenue": 86783000, "gross_profit": 16926000, "ebit": -11032000, "ebitda": 150000, "pretax_income": -18794000, "tax_provision": -178000, "net_income": -18443000, "net_income_to_common": -18443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91412000, "total_current_assets": 448906000, "total_assets": 1236137000, "short_term_debt": 8913000, "long_term_debt": 261926000, "total_debt": 270839000, "total_liabilities": 506528000, "total_equity": 722905000, "shares_outstanding": 223210309, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 2590000, "capital_expenditure": 19016000, "free_cash_flow": 21606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44143, "ticker_id": 5382, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11032000", "ebitda": "150000", "netIncome": "-18443000", "grossProfit": "16926000", "depreciation": "None", "totalRevenue": "103709000", "costOfRevenue": "86783000", "interestIncome": "3579000", "incomeBeforeTax": "-18794000", "interestExpense": "7762000", "operatingIncome": "-9311000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-178000", "reportedCurrency": "USD", "netInterestIncome": "-4183000", "nonInterestIncome": "None", "operatingExpenses": "26237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11182000", "sellingGeneralAndAdministrative": "26237000", "netIncomeFromContinuingOperations": "-18616000" }, "balance": { "goodwill": "64328000", "inventory": "48977000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1236137000", "longTermDebt": "261926000", "shortTermDebt": "8913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-947915000", "totalLiabilities": "506528000", "otherCurrentAssets": "33235000", "totalCurrentAssets": "448906000", "currentLongTermDebt": "42000", "longTermInvestments": "253953000", "shortTermInvestments": "159486000", "currentNetReceivables": "115796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787231000", "currentAccountsPayable": "41833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359705000", "totalShareholderEquity": "722905000", "capitalLeaseObligations": "97737000", "otherCurrentLiabilities": "80476000", "totalCurrentLiabilities": "143082000", "otherNonCurrentLiabilities": "12654000", "totalNonCurrentLiabilities": "363446000", "cashAndShortTermInvestments": "91412000", "commonStockSharesOutstanding": "223210309", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "91412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3965000", "operatingCashflow": "2590000", "capitalExpenditures": "19016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1832000", "cashflowFromInvestment": "-19850000", "stockBasedCompensation": "15526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103709000, "cost_of_revenue": 86783000, "gross_profit": 16926000, "research_and_development": null, "selling_general_admin": 26237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11032000, "depreciation_amortisation": 11182000, "ebitda": 150000, "interest_expense": 7762000, "interest_income": null, "other_non_operating": null, "pretax_income": -18794000, "tax_provision": -178000, "effective_tax_rate": null, "net_income": -18443000, "net_income_continuing_ops": -18616000, "net_income_to_common": -18443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91412000, "short_term_investments": 159486000, "net_receivables": 115796000, "inventory": 48977000, "other_current_assets": null, "total_current_assets": 448906000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 787231000, "total_assets": 1236137000, "short_term_debt": 8913000, "accounts_payable": 41833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143082000, "long_term_debt": 261926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 363446000, "total_liabilities": 506528000, "total_debt": 270839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -947915000, "total_equity": 722905000, "shares_outstanding": 223210309, "operating_cash_flow": 2590000, "stock_based_compensation": 15526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1832000, "free_cash_flow": 21606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11032000", "ebitda": "150000", "netIncome": "-18443000", "grossProfit": "16926000", "depreciation": "None", "totalRevenue": "103709000", "costOfRevenue": "86783000", "interestIncome": "3579000", "incomeBeforeTax": "-18794000", "interestExpense": "7762000", "operatingIncome": "-9311000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-178000", "reportedCurrency": "USD", "netInterestIncome": "-4183000", "nonInterestIncome": "None", "operatingExpenses": "26237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11182000", "sellingGeneralAndAdministrative": "26237000", "netIncomeFromContinuingOperations": "-18616000" }, "balance": { "goodwill": "64328000", "inventory": "48977000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1236137000", "longTermDebt": "261926000", "shortTermDebt": "8913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-947915000", "totalLiabilities": "506528000", "otherCurrentAssets": "33235000", "totalCurrentAssets": "448906000", "currentLongTermDebt": "42000", "longTermInvestments": "253953000", "shortTermInvestments": "159486000", "currentNetReceivables": "115796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "787231000", "currentAccountsPayable": "41833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359705000", "totalShareholderEquity": "722905000", "capitalLeaseObligations": "97737000", "otherCurrentLiabilities": "80476000", "totalCurrentLiabilities": "143082000", "otherNonCurrentLiabilities": "12654000", "totalNonCurrentLiabilities": "363446000", "cashAndShortTermInvestments": "91412000", "commonStockSharesOutstanding": "223210309", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "91412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-3965000", "operatingCashflow": "2590000", "capitalExpenditures": "19016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1832000", "cashflowFromInvestment": "-19850000", "stockBasedCompensation": "15526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11182000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 106857000, "cost_of_revenue": 88475000, "gross_profit": 18382000, "ebit": -8776000, "ebitda": 1938000, "pretax_income": -19088000, "tax_provision": -257000, "net_income": -18687000, "net_income_to_common": -18687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106963000, "total_current_assets": 470175000, "total_assets": 1259458000, "short_term_debt": 8483000, "long_term_debt": 261123000, "total_debt": 269606000, "total_liabilities": 525811000, "total_equity": 726770000, "shares_outstanding": 223016010, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 42994000, "capital_expenditure": 36275000, "free_cash_flow": 79269000, "dividends_paid": 175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44144, "ticker_id": 5382, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8776000", "ebitda": "1938000", "netIncome": "-18687000", "grossProfit": "18382000", "depreciation": "None", "totalRevenue": "106857000", "costOfRevenue": "88475000", "interestIncome": "3114000", "incomeBeforeTax": "-19088000", "interestExpense": "10312000", "operatingIncome": "-6569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-257000", "reportedCurrency": "USD", "netInterestIncome": "-7198000", "nonInterestIncome": "None", "operatingExpenses": "24951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10714000", "sellingGeneralAndAdministrative": "24951000", "netIncomeFromContinuingOperations": "-18831000" }, "balance": { "goodwill": "64328000", "inventory": "45335000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1259458000", "longTermDebt": "261123000", "shortTermDebt": "8483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-929472000", "totalLiabilities": "525811000", "otherCurrentAssets": "41495000", "totalCurrentAssets": "470175000", "currentLongTermDebt": "38000", "longTermInvestments": "258773000", "shortTermInvestments": "158186000", "currentNetReceivables": "118196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789283000", "currentAccountsPayable": "56995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360510000", "totalShareholderEquity": "726770000", "capitalLeaseObligations": "99349000", "otherCurrentLiabilities": "93666000", "totalCurrentLiabilities": "163823000", "otherNonCurrentLiabilities": "9961000", "totalNonCurrentLiabilities": "361988000", "cashAndShortTermInvestments": "106963000", "commonStockSharesOutstanding": "223016010", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "106963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18831000", "profitLoss": "None", "dividendPayout": "175000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5382000", "operatingCashflow": "42994000", "capitalExpenditures": "36275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142149000", "cashflowFromInvestment": "-105281000", "stockBasedCompensation": "21192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106857000, "cost_of_revenue": 88475000, "gross_profit": 18382000, "research_and_development": null, "selling_general_admin": 24951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8776000, "depreciation_amortisation": 10714000, "ebitda": 1938000, "interest_expense": 10312000, "interest_income": null, "other_non_operating": null, "pretax_income": -19088000, "tax_provision": -257000, "effective_tax_rate": null, "net_income": -18687000, "net_income_continuing_ops": -18831000, "net_income_to_common": -18687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106963000, "short_term_investments": 158186000, "net_receivables": 118196000, "inventory": 45335000, "other_current_assets": null, "total_current_assets": 470175000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 789283000, "total_assets": 1259458000, "short_term_debt": 8483000, "accounts_payable": 56995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163823000, "long_term_debt": 261123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361988000, "total_liabilities": 525811000, "total_debt": 269606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -929472000, "total_equity": 726770000, "shares_outstanding": 223016010, "operating_cash_flow": 42994000, "stock_based_compensation": 21192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105281000, "dividends_paid": 175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142149000, "free_cash_flow": 79269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8776000", "ebitda": "1938000", "netIncome": "-18687000", "grossProfit": "18382000", "depreciation": "None", "totalRevenue": "106857000", "costOfRevenue": "88475000", "interestIncome": "3114000", "incomeBeforeTax": "-19088000", "interestExpense": "10312000", "operatingIncome": "-6569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-257000", "reportedCurrency": "USD", "netInterestIncome": "-7198000", "nonInterestIncome": "None", "operatingExpenses": "24951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10714000", "sellingGeneralAndAdministrative": "24951000", "netIncomeFromContinuingOperations": "-18831000" }, "balance": { "goodwill": "64328000", "inventory": "45335000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1259458000", "longTermDebt": "261123000", "shortTermDebt": "8483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-929472000", "totalLiabilities": "525811000", "otherCurrentAssets": "41495000", "totalCurrentAssets": "470175000", "currentLongTermDebt": "38000", "longTermInvestments": "258773000", "shortTermInvestments": "158186000", "currentNetReceivables": "118196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789283000", "currentAccountsPayable": "56995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360510000", "totalShareholderEquity": "726770000", "capitalLeaseObligations": "99349000", "otherCurrentLiabilities": "93666000", "totalCurrentLiabilities": "163823000", "otherNonCurrentLiabilities": "9961000", "totalNonCurrentLiabilities": "361988000", "cashAndShortTermInvestments": "106963000", "commonStockSharesOutstanding": "223016010", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "106963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18831000", "profitLoss": "None", "dividendPayout": "175000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5382000", "operatingCashflow": "42994000", "capitalExpenditures": "36275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142149000", "cashflowFromInvestment": "-105281000", "stockBasedCompensation": "21192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10714000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 95571000, "cost_of_revenue": 87818000, "gross_profit": 7753000, "ebit": -22103000, "ebitda": -8714000, "pretax_income": -25996000, "tax_provision": -47000, "net_income": -25812000, "net_income_to_common": -25812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25080000, "total_current_assets": 393037000, "total_assets": 1064953000, "short_term_debt": 6666000, "long_term_debt": 144913000, "total_debt": 151579000, "total_liabilities": 373341000, "total_equity": 684591000, "shares_outstanding": 222973575, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 7745000, "capital_expenditure": 27173000, "free_cash_flow": 34918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44146, "ticker_id": 5382, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22103000", "ebitda": "-8714000", "netIncome": "-25812000", "grossProfit": "7753000", "depreciation": "None", "totalRevenue": "95571000", "costOfRevenue": "87818000", "interestIncome": "2551000", "incomeBeforeTax": "-25996000", "interestExpense": "3893000", "operatingIncome": "-21364000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "29117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13389000", "sellingGeneralAndAdministrative": "29117000", "netIncomeFromContinuingOperations": "-25949000" }, "balance": { "goodwill": "64328000", "inventory": "40472000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1064953000", "longTermDebt": "144913000", "shortTermDebt": "6666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-910785000", "totalLiabilities": "373341000", "otherCurrentAssets": "54101000", "totalCurrentAssets": "393037000", "currentLongTermDebt": "38000", "longTermInvestments": "193807000", "shortTermInvestments": "149325000", "currentNetReceivables": "124059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671916000", "currentAccountsPayable": "48794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380856000", "shortLongTermDebtTotal": "224728000", "totalShareholderEquity": "684591000", "capitalLeaseObligations": "79777000", "otherCurrentLiabilities": "82966000", "totalCurrentLiabilities": "145847000", "otherNonCurrentLiabilities": "9432000", "totalNonCurrentLiabilities": "227494000", "cashAndShortTermInvestments": "25080000", "commonStockSharesOutstanding": "222973575", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "25080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2520000", "operatingCashflow": "7745000", "capitalExpenditures": "27173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-836000", "cashflowFromInvestment": "-34714000", "stockBasedCompensation": "22912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95571000, "cost_of_revenue": 87818000, "gross_profit": 7753000, "research_and_development": null, "selling_general_admin": 29117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22103000, "depreciation_amortisation": 13389000, "ebitda": -8714000, "interest_expense": 3893000, "interest_income": null, "other_non_operating": null, "pretax_income": -25996000, "tax_provision": -47000, "effective_tax_rate": null, "net_income": -25812000, "net_income_continuing_ops": -25949000, "net_income_to_common": -25812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25080000, "short_term_investments": 149325000, "net_receivables": 124059000, "inventory": 40472000, "other_current_assets": null, "total_current_assets": 393037000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 671916000, "total_assets": 1064953000, "short_term_debt": 6666000, "accounts_payable": 48794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145847000, "long_term_debt": 144913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227494000, "total_liabilities": 373341000, "total_debt": 151579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -910785000, "total_equity": 684591000, "shares_outstanding": 222973575, "operating_cash_flow": 7745000, "stock_based_compensation": 22912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34714000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -836000, "free_cash_flow": 34918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22103000", "ebitda": "-8714000", "netIncome": "-25812000", "grossProfit": "7753000", "depreciation": "None", "totalRevenue": "95571000", "costOfRevenue": "87818000", "interestIncome": "2551000", "incomeBeforeTax": "-25996000", "interestExpense": "3893000", "operatingIncome": "-21364000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "29117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13389000", "sellingGeneralAndAdministrative": "29117000", "netIncomeFromContinuingOperations": "-25949000" }, "balance": { "goodwill": "64328000", "inventory": "40472000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1064953000", "longTermDebt": "144913000", "shortTermDebt": "6666000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-910785000", "totalLiabilities": "373341000", "otherCurrentAssets": "54101000", "totalCurrentAssets": "393037000", "currentLongTermDebt": "38000", "longTermInvestments": "193807000", "shortTermInvestments": "149325000", "currentNetReceivables": "124059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671916000", "currentAccountsPayable": "48794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380856000", "shortLongTermDebtTotal": "224728000", "totalShareholderEquity": "684591000", "capitalLeaseObligations": "79777000", "otherCurrentLiabilities": "82966000", "totalCurrentLiabilities": "145847000", "otherNonCurrentLiabilities": "9432000", "totalNonCurrentLiabilities": "227494000", "cashAndShortTermInvestments": "25080000", "commonStockSharesOutstanding": "222973575", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "25080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2520000", "operatingCashflow": "7745000", "capitalExpenditures": "27173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-836000", "cashflowFromInvestment": "-34714000", "stockBasedCompensation": "22912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13389000", "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": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "income_statement": { "revenue": 90548000, "cost_of_revenue": 75055000, "gross_profit": 15493000, "ebit": -12176000, "ebitda": -1283000, "pretax_income": -16541000, "tax_provision": -55000, "net_income": -16301000, "net_income_to_common": -16301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53150000, "total_current_assets": 392361000, "total_assets": 1046384000, "short_term_debt": 6074000, "long_term_debt": 144837000, "total_debt": 150911000, "total_liabilities": 343487000, "total_equity": 695739000, "shares_outstanding": 222908402, "goodwill_and_intangibles": 70693000 }, "cash_flow": { "operating_cash_flow": 12042000, "capital_expenditure": 29910000, "free_cash_flow": 41952000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 44147, "ticker_id": 5382, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:10:09.444442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12176000", "ebitda": "-1283000", "netIncome": "-16301000", "grossProfit": "15493000", "depreciation": "None", "totalRevenue": "90548000", "costOfRevenue": "75055000", "interestIncome": "2766000", "incomeBeforeTax": "-16541000", "interestExpense": "4365000", "operatingIncome": "-13055000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-55000", "reportedCurrency": "USD", "netInterestIncome": "-1599000", "nonInterestIncome": "None", "operatingExpenses": "28548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "879000", "costofGoodsAndServicesSold": "75055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10893000", "sellingGeneralAndAdministrative": "28548000", "netIncomeFromContinuingOperations": "-16486000" }, "balance": { "goodwill": "64328000", "inventory": "38517000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1046384000", "longTermDebt": "144837000", "shortTermDebt": "6074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-884973000", "totalLiabilities": "343487000", "otherCurrentAssets": "70744000", "totalCurrentAssets": "392361000", "currentLongTermDebt": "38000", "longTermInvestments": "196770000", "shortTermInvestments": "138569000", "currentNetReceivables": "91381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "654023000", "currentAccountsPayable": "37943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355556000", "shortLongTermDebtTotal": "212328000", "totalShareholderEquity": "695739000", "capitalLeaseObligations": "67453000", "otherCurrentLiabilities": "84307999", "totalCurrentLiabilities": "128324999", "otherNonCurrentLiabilities": "8908000", "totalNonCurrentLiabilities": "215162001", "cashAndShortTermInvestments": "53150000", "commonStockSharesOutstanding": "222908402", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "53150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-863000", "operatingCashflow": "12042000", "capitalExpenditures": "29910000", "changeInReceivables": "36222000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000", "cashflowFromInvestment": "-122540000", "stockBasedCompensation": "20015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111918000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90548000, "cost_of_revenue": 75055000, "gross_profit": 15493000, "research_and_development": null, "selling_general_admin": 28548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12176000, "depreciation_amortisation": 10893000, "ebitda": -1283000, "interest_expense": 4365000, "interest_income": null, "other_non_operating": null, "pretax_income": -16541000, "tax_provision": -55000, "effective_tax_rate": null, "net_income": -16301000, "net_income_continuing_ops": -16486000, "net_income_to_common": -16301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53150000, "short_term_investments": 138569000, "net_receivables": 91381000, "inventory": 38517000, "other_current_assets": null, "total_current_assets": 392361000, "net_ppe": null, "goodwill": 64328000, "intangible_assets": 6365000, "goodwill_and_intangibles": 70693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 654023000, "total_assets": 1046384000, "short_term_debt": 6074000, "accounts_payable": 37943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128324999, "long_term_debt": 144837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 215162001, "total_liabilities": 343487000, "total_debt": 150911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -884973000, "total_equity": 695739000, "shares_outstanding": 222908402, "operating_cash_flow": 12042000, "stock_based_compensation": 20015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1420000, "free_cash_flow": 41952000, "net_change_in_cash": -111918000 }, "raw_data": { "income": { "ebit": "-12176000", "ebitda": "-1283000", "netIncome": "-16301000", "grossProfit": "15493000", "depreciation": "None", "totalRevenue": "90548000", "costOfRevenue": "75055000", "interestIncome": "2766000", "incomeBeforeTax": "-16541000", "interestExpense": "4365000", "operatingIncome": "-13055000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-55000", "reportedCurrency": "USD", "netInterestIncome": "-1599000", "nonInterestIncome": "None", "operatingExpenses": "28548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "879000", "costofGoodsAndServicesSold": "75055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10893000", "sellingGeneralAndAdministrative": "28548000", "netIncomeFromContinuingOperations": "-16486000" }, "balance": { "goodwill": "64328000", "inventory": "38517000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1046384000", "longTermDebt": "144837000", "shortTermDebt": "6074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6365000", "reportedCurrency": "USD", "retainedEarnings": "-884973000", "totalLiabilities": "343487000", "otherCurrentAssets": "70744000", "totalCurrentAssets": "392361000", "currentLongTermDebt": "38000", "longTermInvestments": "196770000", "shortTermInvestments": "138569000", "currentNetReceivables": "91381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "654023000", "currentAccountsPayable": "37943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355556000", "shortLongTermDebtTotal": "212328000", "totalShareholderEquity": "695739000", "capitalLeaseObligations": "67453000", "otherCurrentLiabilities": "84307999", "totalCurrentLiabilities": "128324999", "otherNonCurrentLiabilities": "8908000", "totalNonCurrentLiabilities": "215162001", "cashAndShortTermInvestments": "53150000", "commonStockSharesOutstanding": "222908402", "intangibleAssetsExcludingGoodwill": "6365000", "cashAndCashEquivalentsAtCarryingValue": "53150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-863000", "operatingCashflow": "12042000", "capitalExpenditures": "29910000", "changeInReceivables": "36222000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1420000", "cashflowFromInvestment": "-122540000", "stockBasedCompensation": "20015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111918000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }