{ "ticker": { "uuid": "d66d9272-be3e-4daf-b8ca-580b52252cad", "symbol": "HROW", "name": "Harrow Health Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/d66d9272-be3e-4daf-b8ca-580b52252cad/", "api_url": "https://sharemaestro.com/factors/api/tickers/d66d9272-be3e-4daf-b8ca-580b52252cad/" }, "ticker_metadata": { "id": 6470, "uuid": "d66d9272-be3e-4daf-b8ca-580b52252cad", "symbol": "HROW", "name": "Harrow Health Inc", "asset_type": "equity", "market_cap": 1312457000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Harrow Health, Inc. is an ophthalmology-focused healthcare company. The company is headquartered in San Diego, 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": "d66d9272-be3e-4daf-b8ca-580b52252cad", "symbol": "HROW", "name": "Harrow Health Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/d66d9272-be3e-4daf-b8ca-580b52252cad/", "api_url": "https://sharemaestro.com/factors/api/tickers/d66d9272-be3e-4daf-b8ca-580b52252cad/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.06, "quality": 0.24, "momentum": 0.67, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 33.19, "market_cap": 1235707543.99, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0278, "shareholder_yield": 0, "roe": -0.5212, "piotroski_f_score": 5, "momentum_12_1": 0.292, "volatility_252d": 0.6737 }, "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": "2026-06-07T06:48:07.144940+00:00", "batch_id": "" }, "size": { "price_close": 33.19, "market_cap": 1235707543.99, "market_cap_usd": 1235707543.99, "enterprise_value": 1434065543.99, "shares_outstanding": 37231321, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 43.047, "ptbv_ratio": null, "ps_ratio": 4.5993, "pcf_ratio": 81.2752, "pfcf_ratio": 76.6806, "ev_ebitda": 35.9145, "ev_ebit": 70.201, "ev_sales": 5.3375, "ev_fcf": 88.9895, "earnings_yield": null, "fcf_yield": 0.0112, "price_to_sales": 4.5993, "price_to_book": 43.047, "price_to_cashflow": 81.2752, "ebitda_to_ev": 0.0278, "sales_yield": 0.1874 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7411, "operating_margin": 0.076, "net_margin": -0.0557, "ebitda_margin": 0.1486, "fcf_margin": 0.06, "roe": -0.5212, "roa": -0.0357, "roic": 0.0675, "roc_greenblatt": null, "asset_turnover": 0.6404, "cash_conversion": -1.0771, "accruals_ratio": -0.0719, "sbc_to_revenue": 0.0439, "piotroski_f_score": 5, "altman_z_score": 2.4679, "earnings_stability_5y": 2.7178, "revenue_stability_5y": 0.6833, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4746, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 13.6275, "net_debt_to_ebitda": 4.9676, "debt_to_assets": 0.6984, "interest_coverage": 0.8832, "current_ratio": 2.4758, "quick_ratio": 2.2954, "net_debt": 198358000, "local_beta": 0.0012, "volatility_252d": 0.6737, "volatility_60d": 1.5962, "max_drawdown_12m": -0.424, "risk_adjusted_momentum": 0.4334 }, "growth": { "revenue_growth_1y": 0.2622, "revenue_growth_3y_cagr": 0.4539, "revenue_growth_5y_cagr": 0.4099, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.6052, "book_value_growth_1y": -0.2698, "revenue_growth": 0.2622, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1318, "price_return_3m": -0.0869, "price_return_6m": -0.2745, "price_return_9m": -0.1027, "price_return_12m": 0.1217, "price_return_12m_ex1m": 0.292, "momentum_6m": -0.2745, "momentum_12m": 0.1217, "momentum_12_1": 0.292, "distance_from_52w_high": -0.3874, "distance_from_52w_low": 0.095, "relative_strength": -0.0363 }, "raw_ttm": { "revenue_ttm": 268675000, "gross_profit_ttm": 199107000, "ebit_ttm": 20428000, "ebitda_ttm": 39930000, "net_income_ttm": -14961000, "eps_diluted_ttm": -0.4018, "operating_cash_flow_ttm": 15204000, "capital_expenditure_ttm": 911000, "fcf_ttm": 16115000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23129000, "cash_and_equivalents": 94644000, "total_current_assets": 226384000, "total_current_liabilities": 91439000, "net_ppe": null, "total_assets": 419543000, "total_debt": 293002000, "total_equity": 28706000, "net_working_capital": 41216000, "book_value_per_share": 0.771, "retained_earnings": -184126000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -153732000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 96, "rank_ev_ebitda": 89, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 92, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 17, "rank_fcf_margin": 78, "rank_piotroski": 66, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 56 }, "composites": { "value_composite": 94, "quality_composite": 76, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 97, "svqf_composite": 51, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.12, "os_score": 0.08, "value_percentile": 0.06, "quality_percentile": 0.24, "momentum_percentile": 0.67, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 98, "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": 1390, "ticker_id": 6470, "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": "2026-06-07T06:48:07.144940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.19, "market_cap": 1235707543.99, "market_cap_usd": 1235707543.99, "enterprise_value": 1434065543.99, "shares_outstanding": 37231321, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 43.04701261, "ptbv_ratio": null, "ps_ratio": 4.59926507, "pcf_ratio": 81.27516075, "pfcf_ratio": 76.68057983, "ev_ebitda": 35.91448896, "ev_ebit": 70.20097631, "ev_sales": 5.33754739, "ev_fcf": 88.98948458, "earnings_yield": null, "fcf_yield": 0.01123728, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.74107007, "operating_margin": 0.07603238, "net_margin": -0.05568438, "ebitda_margin": 0.14861822, "fcf_margin": 0.05997953, "roe": -0.52118024, "roa": -0.03566023, "roic": 0.06747437, "roc_greenblatt": null, "asset_turnover": 0.6403992, "cash_conversion": -1.07713388, "accruals_ratio": -0.07189966, "sbc_to_revenue": 0.04385596, "debt_to_equity": 13.62753431, "net_debt_to_ebitda": 4.96764338, "debt_to_assets": 0.69838372, "interest_coverage": 0.8832202, "current_ratio": 2.4757926, "quick_ratio": 2.29538819, "net_debt": 198358000, "revenue_growth_1y": 0.26222646, "revenue_growth_3y_cagr": 0.4539442, "revenue_growth_5y_cagr": 0.40993873, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60515999, "book_value_growth_1y": -0.26975925, "piotroski_f_score": 5, "altman_z_score": 2.46793071, "earnings_stability_5y": 2.717762, "revenue_stability_5y": 0.683325, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13183364, "price_return_3m": -0.0869326, "price_return_6m": -0.27453552, "price_return_9m": -0.10273047, "price_return_12m": 0.12166272, "price_return_12m_ex1m": 0.29199054, "distance_from_52w_high": -0.38741233, "distance_from_52w_low": 0.09501815, "relative_strength": -0.03627833, "local_beta": 0.0012, "volatility_252d": 0.673727, "volatility_60d": 1.59617, "max_drawdown_12m": -0.42395718, "revenue_ttm": 268675000, "gross_profit_ttm": 199107000, "ebit_ttm": 20428000, "ebitda_ttm": 39930000, "net_income_ttm": -14961000, "eps_diluted_ttm": -0.40183909, "operating_cash_flow_ttm": 15204000, "capital_expenditure_ttm": 911000, "fcf_ttm": 16115000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23129000, "cash_and_equivalents": 94644000, "total_current_assets": 226384000, "total_current_liabilities": 91439000, "net_ppe": null, "total_assets": 419543000, "total_debt": 293002000, "total_equity": 28706000, "net_working_capital": 41216000, "book_value_per_share": 0.7710175, "retained_earnings": -184126000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -153732000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 96, "rank_ev_ebitda": 89, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 92, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 17, "rank_fcf_margin": 78, "rank_piotroski": 66, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 56, "value_composite": 94, "quality_composite": 76, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 97, "svqf_composite": 51, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 98, "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": 33.19, "os": 0.08, "value": 0.06, "quality": 0.24, "momentum": 0.67, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.5212, "momentum_12_1": 0.292, "complete_fields": { "id": 1390, "ticker_id": 6470, "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": "2026-06-07T06:48:07.144940+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.19, "market_cap": 1235707543.99, "market_cap_usd": 1235707543.99, "enterprise_value": 1434065543.99, "shares_outstanding": 37231321, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 43.04701261, "ptbv_ratio": null, "ps_ratio": 4.59926507, "pcf_ratio": 81.27516075, "pfcf_ratio": 76.68057983, "ev_ebitda": 35.91448896, "ev_ebit": 70.20097631, "ev_sales": 5.33754739, "ev_fcf": 88.98948458, "earnings_yield": null, "fcf_yield": 0.01123728, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.74107007, "operating_margin": 0.07603238, "net_margin": -0.05568438, "ebitda_margin": 0.14861822, "fcf_margin": 0.05997953, "roe": -0.52118024, "roa": -0.03566023, "roic": 0.06747437, "roc_greenblatt": null, "asset_turnover": 0.6403992, "cash_conversion": -1.07713388, "accruals_ratio": -0.07189966, "sbc_to_revenue": 0.04385596, "debt_to_equity": 13.62753431, "net_debt_to_ebitda": 4.96764338, "debt_to_assets": 0.69838372, "interest_coverage": 0.8832202, "current_ratio": 2.4757926, "quick_ratio": 2.29538819, "net_debt": 198358000, "revenue_growth_1y": 0.26222646, "revenue_growth_3y_cagr": 0.4539442, "revenue_growth_5y_cagr": 0.40993873, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.60515999, "book_value_growth_1y": -0.26975925, "piotroski_f_score": 5, "altman_z_score": 2.46793071, "earnings_stability_5y": 2.717762, "revenue_stability_5y": 0.683325, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13183364, "price_return_3m": -0.0869326, "price_return_6m": -0.27453552, "price_return_9m": -0.10273047, "price_return_12m": 0.12166272, "price_return_12m_ex1m": 0.29199054, "distance_from_52w_high": -0.38741233, "distance_from_52w_low": 0.09501815, "relative_strength": -0.03627833, "local_beta": 0.0012, "volatility_252d": 0.673727, "volatility_60d": 1.59617, "max_drawdown_12m": -0.42395718, "revenue_ttm": 268675000, "gross_profit_ttm": 199107000, "ebit_ttm": 20428000, "ebitda_ttm": 39930000, "net_income_ttm": -14961000, "eps_diluted_ttm": -0.40183909, "operating_cash_flow_ttm": 15204000, "capital_expenditure_ttm": 911000, "fcf_ttm": 16115000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23129000, "cash_and_equivalents": 94644000, "total_current_assets": 226384000, "total_current_liabilities": 91439000, "net_ppe": null, "total_assets": 419543000, "total_debt": 293002000, "total_equity": 28706000, "net_working_capital": 41216000, "book_value_per_share": 0.7710175, "retained_earnings": -184126000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -153732000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 77, "rank_pcf": 96, "rank_ev_ebitda": 89, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 83, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 92, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 17, "rank_fcf_margin": 78, "rank_piotroski": 66, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 37, "rank_relative_strength": 56, "value_composite": 94, "quality_composite": 76, "momentum_composite": 33, "growth_composite": 19, "yield_composite": 97, "svqf_composite": 51, "vc1_composite": 96, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 98, "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 272303000, "cost_of_revenue": 67934000, "gross_profit": 204369000, "ebit": 38609000, "ebitda": 57515000, "pretax_income": -1724000, "tax_provision": 3415000, "net_income": -5139000, "net_income_to_common": -5139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72927000, "total_current_assets": 211750000, "total_assets": 399482000, "short_term_debt": 887000, "long_term_debt": 243184000, "total_debt": 244071000, "total_liabilities": 347391000, "total_equity": 52446000, "shares_outstanding": 36760461, "goodwill_and_intangibles": 175506000 }, "cash_flow": { "operating_cash_flow": 43864000, "capital_expenditure": 887000, "free_cash_flow": 44751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90091, "ticker_id": 6470, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38609000", "ebitda": "57515000", "netIncome": "-5139000", "grossProfit": "204369000", "depreciation": "None", "totalRevenue": "272303000", "costOfRevenue": "67934000", "interestIncome": "None", "incomeBeforeTax": "-1724000", "interestExpense": "24180000", "operatingIncome": "38609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3415000", "reportedCurrency": "USD", "netInterestIncome": "-24180000", "nonInterestIncome": "None", "operatingExpenses": "165760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12846000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18906000", "sellingGeneralAndAdministrative": "152914000", "netIncomeFromContinuingOperations": "-5139000" }, "balance": { "goodwill": "332000", "inventory": "13523000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "399482000", "longTermDebt": "243184000", "shortTermDebt": "887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "175174000", "reportedCurrency": "USD", "retainedEarnings": "-156524000", "totalLiabilities": "347391000", "otherCurrentAssets": "14405000", "totalCurrentAssets": "211750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187732000", "currentAccountsPayable": "35355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251976000", "totalShareholderEquity": "52446000", "capitalLeaseObligations": "8792000", "otherCurrentLiabilities": "59272000", "totalCurrentLiabilities": "96302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "72927000", "commonStockSharesOutstanding": "36760461", "intangibleAssetsExcludingGoodwill": "175174000", "cashAndCashEquivalentsAtCarryingValue": "72927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2821000", "operatingCashflow": "43864000", "capitalExpenditures": "887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12724000", "cashflowFromInvestment": "-5460000", "stockBasedCompensation": "12502000", "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": "19677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272303000, "cost_of_revenue": 67934000, "gross_profit": 204369000, "research_and_development": 12846000, "selling_general_admin": 152914000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38609000, "depreciation_amortisation": 18906000, "ebitda": 57515000, "interest_expense": 24180000, "interest_income": null, "other_non_operating": null, "pretax_income": -1724000, "tax_provision": 3415000, "effective_tax_rate": null, "net_income": -5139000, "net_income_continuing_ops": -5139000, "net_income_to_common": -5139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72927000, "short_term_investments": null, "net_receivables": 110895000, "inventory": 13523000, "other_current_assets": null, "total_current_assets": 211750000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 175174000, "goodwill_and_intangibles": 175506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187732000, "total_assets": 399482000, "short_term_debt": 887000, "accounts_payable": 35355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96302000, "long_term_debt": 243184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251089000, "total_liabilities": 347391000, "total_debt": 244071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156524000, "total_equity": 52446000, "shares_outstanding": 36760461, "operating_cash_flow": 43864000, "stock_based_compensation": 12502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12724000, "free_cash_flow": 44751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38609000", "ebitda": "57515000", "netIncome": "-5139000", "grossProfit": "204369000", "depreciation": "None", "totalRevenue": "272303000", "costOfRevenue": "67934000", "interestIncome": "None", "incomeBeforeTax": "-1724000", "interestExpense": "24180000", "operatingIncome": "38609000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3415000", "reportedCurrency": "USD", "netInterestIncome": "-24180000", "nonInterestIncome": "None", "operatingExpenses": "165760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12846000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18906000", "sellingGeneralAndAdministrative": "152914000", "netIncomeFromContinuingOperations": "-5139000" }, "balance": { "goodwill": "332000", "inventory": "13523000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "399482000", "longTermDebt": "243184000", "shortTermDebt": "887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "175174000", "reportedCurrency": "USD", "retainedEarnings": "-156524000", "totalLiabilities": "347391000", "otherCurrentAssets": "14405000", "totalCurrentAssets": "211750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187732000", "currentAccountsPayable": "35355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251976000", "totalShareholderEquity": "52446000", "capitalLeaseObligations": "8792000", "otherCurrentLiabilities": "59272000", "totalCurrentLiabilities": "96302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "72927000", "commonStockSharesOutstanding": "36760461", "intangibleAssetsExcludingGoodwill": "175174000", "cashAndCashEquivalentsAtCarryingValue": "72927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5139000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2821000", "operatingCashflow": "43864000", "capitalExpenditures": "887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12724000", "cashflowFromInvestment": "-5460000", "stockBasedCompensation": "12502000", "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": "19677000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 199614000, "cost_of_revenue": 49245000, "gross_profit": 150369000, "ebit": 9075000, "ebitda": 22127000, "pretax_income": -17320000, "tax_provision": 161000, "net_income": -17481000, "net_income_to_common": -17481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47247000, "total_current_assets": 189651000, "total_assets": 388971000, "short_term_debt": 497000, "long_term_debt": 219539000, "total_debt": 220036000, "total_liabilities": 319674000, "total_equity": 69652000, "shares_outstanding": 35650714, "goodwill_and_intangibles": 187032000 }, "cash_flow": { "operating_cash_flow": -22202000, "capital_expenditure": 38674000, "free_cash_flow": 16472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90096, "ticker_id": 6470, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9075000", "ebitda": "22127000", "netIncome": "-17481000", "grossProfit": "150369000", "depreciation": "None", "totalRevenue": "199614000", "costOfRevenue": "49245000", "interestIncome": "None", "incomeBeforeTax": "-17320000", "interestExpense": "22786000", "operatingIncome": "8822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-22786000", "nonInterestIncome": "None", "operatingExpenses": "141547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12230000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13052000", "sellingGeneralAndAdministrative": "129064000", "netIncomeFromContinuingOperations": "-17481000" }, "balance": { "goodwill": "332000", "inventory": "10702000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "388971000", "longTermDebt": "219539000", "shortTermDebt": "497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "186700000", "reportedCurrency": "USD", "retainedEarnings": "-151385000", "totalLiabilities": "319674000", "otherCurrentAssets": "15101000", "totalCurrentAssets": "189651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3410000", "currentNetReceivables": "116601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199320000", "currentAccountsPayable": "38762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228828000", "totalShareholderEquity": "69652000", "capitalLeaseObligations": "9289000", "otherCurrentLiabilities": "52040000", "totalCurrentLiabilities": "91343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "228331000", "cashAndShortTermInvestments": "47247000", "commonStockSharesOutstanding": "35650714", "intangibleAssetsExcludingGoodwill": "186700000", "cashAndCashEquivalentsAtCarryingValue": "47247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "165000", "operatingCashflow": "-22202000", "capitalExpenditures": "38674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28528000", "cashflowFromInvestment": "-33164000", "stockBasedCompensation": "17619000", "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": "14537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199614000, "cost_of_revenue": 49245000, "gross_profit": 150369000, "research_and_development": 12230000, "selling_general_admin": 129064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9075000, "depreciation_amortisation": 13052000, "ebitda": 22127000, "interest_expense": 22786000, "interest_income": null, "other_non_operating": null, "pretax_income": -17320000, "tax_provision": 161000, "effective_tax_rate": null, "net_income": -17481000, "net_income_continuing_ops": -17481000, "net_income_to_common": -17481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47247000, "short_term_investments": 3410000, "net_receivables": 116601000, "inventory": 10702000, "other_current_assets": null, "total_current_assets": 189651000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 186700000, "goodwill_and_intangibles": 187032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199320000, "total_assets": 388971000, "short_term_debt": 497000, "accounts_payable": 38762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91343000, "long_term_debt": 219539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228331000, "total_liabilities": 319674000, "total_debt": 220036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151385000, "total_equity": 69652000, "shares_outstanding": 35650714, "operating_cash_flow": -22202000, "stock_based_compensation": 17619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28528000, "free_cash_flow": 16472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9075000", "ebitda": "22127000", "netIncome": "-17481000", "grossProfit": "150369000", "depreciation": "None", "totalRevenue": "199614000", "costOfRevenue": "49245000", "interestIncome": "None", "incomeBeforeTax": "-17320000", "interestExpense": "22786000", "operatingIncome": "8822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "161000", "reportedCurrency": "USD", "netInterestIncome": "-22786000", "nonInterestIncome": "None", "operatingExpenses": "141547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12230000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13052000", "sellingGeneralAndAdministrative": "129064000", "netIncomeFromContinuingOperations": "-17481000" }, "balance": { "goodwill": "332000", "inventory": "10702000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "388971000", "longTermDebt": "219539000", "shortTermDebt": "497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "186700000", "reportedCurrency": "USD", "retainedEarnings": "-151385000", "totalLiabilities": "319674000", "otherCurrentAssets": "15101000", "totalCurrentAssets": "189651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3410000", "currentNetReceivables": "116601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199320000", "currentAccountsPayable": "38762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228828000", "totalShareholderEquity": "69652000", "capitalLeaseObligations": "9289000", "otherCurrentLiabilities": "52040000", "totalCurrentLiabilities": "91343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "228331000", "cashAndShortTermInvestments": "47247000", "commonStockSharesOutstanding": "35650714", "intangibleAssetsExcludingGoodwill": "186700000", "cashAndCashEquivalentsAtCarryingValue": "47247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "165000", "operatingCashflow": "-22202000", "capitalExpenditures": "38674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28528000", "cashflowFromInvestment": "-33164000", "stockBasedCompensation": "17619000", "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": "14537000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 130193000, "cost_of_revenue": 39640000, "gross_profit": 90553000, "ebit": 811000, "ebitda": 11948000, "pretax_income": -23710000, "tax_provision": 701000, "net_income": -24411000, "net_income_to_common": -24411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74085000, "total_current_assets": 139073000, "total_assets": 311755000, "short_term_debt": 806000, "long_term_debt": 183172000, "total_debt": 183978000, "total_liabilities": 241753000, "total_equity": 70357000, "shares_outstanding": 32616777, "goodwill_and_intangibles": 160238000 }, "cash_flow": { "operating_cash_flow": 3840000, "capital_expenditure": 152553000, "free_cash_flow": 156393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90101, "ticker_id": 6470, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "811000", "ebitda": "11948000", "netIncome": "-24411000", "grossProfit": "90553000", "depreciation": "None", "totalRevenue": "130193000", "costOfRevenue": "39640000", "interestIncome": "None", "incomeBeforeTax": "-23710000", "interestExpense": "21324000", "operatingIncome": "431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "701000", "reportedCurrency": "USD", "netInterestIncome": "-21324000", "nonInterestIncome": "None", "operatingExpenses": "90122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6652000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11137000", "sellingGeneralAndAdministrative": "83090000", "netIncomeFromContinuingOperations": "-24411000" }, "balance": { "goodwill": "332000", "inventory": "10867000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "311755000", "longTermDebt": "183172000", "shortTermDebt": "806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "159906000", "reportedCurrency": "USD", "retainedEarnings": "-133904000", "totalLiabilities": "241753000", "otherCurrentAssets": "8951000", "totalCurrentAssets": "139073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8681000", "currentNetReceivables": "36489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172682000", "currentAccountsPayable": "21424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190502000", "totalShareholderEquity": "70357000", "capitalLeaseObligations": "7330000", "otherCurrentLiabilities": "27114000", "totalCurrentLiabilities": "49344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "192409000", "cashAndShortTermInvestments": "74085000", "commonStockSharesOutstanding": "32616777", "intangibleAssetsExcludingGoodwill": "159906000", "cashAndCashEquivalentsAtCarryingValue": "74085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4326000", "operatingCashflow": "3840000", "capitalExpenditures": "152553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126528000", "cashflowFromInvestment": "-152553000", "stockBasedCompensation": "15696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130193000, "cost_of_revenue": 39640000, "gross_profit": 90553000, "research_and_development": 6652000, "selling_general_admin": 83090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 811000, "depreciation_amortisation": 11137000, "ebitda": 11948000, "interest_expense": 21324000, "interest_income": null, "other_non_operating": null, "pretax_income": -23710000, "tax_provision": 701000, "effective_tax_rate": null, "net_income": -24411000, "net_income_continuing_ops": -24411000, "net_income_to_common": -24411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74085000, "short_term_investments": 8681000, "net_receivables": 36489000, "inventory": 10867000, "other_current_assets": null, "total_current_assets": 139073000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 159906000, "goodwill_and_intangibles": 160238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 172682000, "total_assets": 311755000, "short_term_debt": 806000, "accounts_payable": 21424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49344000, "long_term_debt": 183172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192409000, "total_liabilities": 241753000, "total_debt": 183978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133904000, "total_equity": 70357000, "shares_outstanding": 32616777, "operating_cash_flow": 3840000, "stock_based_compensation": 15696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152553000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126528000, "free_cash_flow": 156393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "811000", "ebitda": "11948000", "netIncome": "-24411000", "grossProfit": "90553000", "depreciation": "None", "totalRevenue": "130193000", "costOfRevenue": "39640000", "interestIncome": "None", "incomeBeforeTax": "-23710000", "interestExpense": "21324000", "operatingIncome": "431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "701000", "reportedCurrency": "USD", "netInterestIncome": "-21324000", "nonInterestIncome": "None", "operatingExpenses": "90122000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6652000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11137000", "sellingGeneralAndAdministrative": "83090000", "netIncomeFromContinuingOperations": "-24411000" }, "balance": { "goodwill": "332000", "inventory": "10867000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "311755000", "longTermDebt": "183172000", "shortTermDebt": "806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "159906000", "reportedCurrency": "USD", "retainedEarnings": "-133904000", "totalLiabilities": "241753000", "otherCurrentAssets": "8951000", "totalCurrentAssets": "139073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8681000", "currentNetReceivables": "36489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172682000", "currentAccountsPayable": "21424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190502000", "totalShareholderEquity": "70357000", "capitalLeaseObligations": "7330000", "otherCurrentLiabilities": "27114000", "totalCurrentLiabilities": "49344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "192409000", "cashAndShortTermInvestments": "74085000", "commonStockSharesOutstanding": "32616777", "intangibleAssetsExcludingGoodwill": "159906000", "cashAndCashEquivalentsAtCarryingValue": "74085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24411000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4326000", "operatingCashflow": "3840000", "capitalExpenditures": "152553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126528000", "cashflowFromInvestment": "-152553000", "stockBasedCompensation": "15696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12340000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 88595000, "cost_of_revenue": 25383000, "gross_profit": 63212000, "ebit": 1919000, "ebitda": 4750000, "pretax_income": -14011000, "tax_provision": 75000, "net_income": -14086000, "net_income_to_common": -14086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96270000, "total_current_assets": 118260000, "total_assets": 157023000, "short_term_debt": 723000, "long_term_debt": 104174000, "total_debt": 104897000, "total_liabilities": 130138000, "total_equity": 26885000, "shares_outstanding": 27460968, "goodwill_and_intangibles": 26169000 }, "cash_flow": { "operating_cash_flow": 1705000, "capital_expenditure": 7773000, "free_cash_flow": 9478000, "dividends_paid": 876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90106, "ticker_id": 6470, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1919000", "ebitda": "4750000", "netIncome": "-14086000", "grossProfit": "63212000", "depreciation": "None", "totalRevenue": "88595000", "costOfRevenue": "25383000", "interestIncome": "None", "incomeBeforeTax": "-14011000", "interestExpense": "7244000", "operatingIncome": "1919000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-7244000", "nonInterestIncome": "None", "operatingExpenses": "61293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3050000", "otherNonOperatingIncome": "-8686000", "costofGoodsAndServicesSold": "25383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2831000", "sellingGeneralAndAdministrative": "58243000", "netIncomeFromContinuingOperations": "-14086000" }, "balance": { "goodwill": "332000", "inventory": "6541000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "157023000", "longTermDebt": "104174000", "shortTermDebt": "723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "25837000", "reportedCurrency": "USD", "retainedEarnings": "-109493000", "totalLiabilities": "130138000", "otherCurrentAssets": "21990000", "totalCurrentAssets": "118260000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "5589000", "currentNetReceivables": "6388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37168000", "currentAccountsPayable": "18632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3486000", "shortLongTermDebtTotal": "104897000", "totalShareholderEquity": "26885000", "capitalLeaseObligations": "8055000", "otherCurrentLiabilities": "-836000", "totalCurrentLiabilities": "18632000", "otherNonCurrentLiabilities": "7332000", "totalNonCurrentLiabilities": "111506000", "cashAndShortTermInvestments": "96270000", "commonStockSharesOutstanding": "27460968", "intangibleAssetsExcludingGoodwill": "25837000", "cashAndCashEquivalentsAtCarryingValue": "96270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14086000", "profitLoss": "None", "dividendPayout": "876000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2324000", "operatingCashflow": "1705000", "capitalExpenditures": "7773000", "changeInReceivables": "-1860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54141000", "cashflowFromInvestment": "-1743000", "stockBasedCompensation": "7974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54103000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3665000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88595000, "cost_of_revenue": 25383000, "gross_profit": 63212000, "research_and_development": 3050000, "selling_general_admin": 58243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1919000, "depreciation_amortisation": 2831000, "ebitda": 4750000, "interest_expense": 7244000, "interest_income": null, "other_non_operating": null, "pretax_income": -14011000, "tax_provision": 75000, "effective_tax_rate": null, "net_income": -14086000, "net_income_continuing_ops": -14086000, "net_income_to_common": -14086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96270000, "short_term_investments": 5589000, "net_receivables": 6388000, "inventory": 6541000, "other_current_assets": null, "total_current_assets": 118260000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 25837000, "goodwill_and_intangibles": 26169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37168000, "total_assets": 157023000, "short_term_debt": 723000, "accounts_payable": 18632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18632000, "long_term_debt": 104174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111506000, "total_liabilities": 130138000, "total_debt": 104897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -109493000, "total_equity": 26885000, "shares_outstanding": 27460968, "operating_cash_flow": 1705000, "stock_based_compensation": 7974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1743000, "dividends_paid": 876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54141000, "free_cash_flow": 9478000, "net_change_in_cash": 54103000 }, "raw_data": { "income": { "ebit": "1919000", "ebitda": "4750000", "netIncome": "-14086000", "grossProfit": "63212000", "depreciation": "None", "totalRevenue": "88595000", "costOfRevenue": "25383000", "interestIncome": "None", "incomeBeforeTax": "-14011000", "interestExpense": "7244000", "operatingIncome": "1919000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "75000", "reportedCurrency": "USD", "netInterestIncome": "-7244000", "nonInterestIncome": "None", "operatingExpenses": "61293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3050000", "otherNonOperatingIncome": "-8686000", "costofGoodsAndServicesSold": "25383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2831000", "sellingGeneralAndAdministrative": "58243000", "netIncomeFromContinuingOperations": "-14086000" }, "balance": { "goodwill": "332000", "inventory": "6541000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "157023000", "longTermDebt": "104174000", "shortTermDebt": "723000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "25837000", "reportedCurrency": "USD", "retainedEarnings": "-109493000", "totalLiabilities": "130138000", "otherCurrentAssets": "21990000", "totalCurrentAssets": "118260000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "5589000", "currentNetReceivables": "6388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37168000", "currentAccountsPayable": "18632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3486000", "shortLongTermDebtTotal": "104897000", "totalShareholderEquity": "26885000", "capitalLeaseObligations": "8055000", "otherCurrentLiabilities": "-836000", "totalCurrentLiabilities": "18632000", "otherNonCurrentLiabilities": "7332000", "totalNonCurrentLiabilities": "111506000", "cashAndShortTermInvestments": "96270000", "commonStockSharesOutstanding": "27460968", "intangibleAssetsExcludingGoodwill": "25837000", "cashAndCashEquivalentsAtCarryingValue": "96270000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14086000", "profitLoss": "None", "dividendPayout": "876000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2324000", "operatingCashflow": "1705000", "capitalExpenditures": "7773000", "changeInReceivables": "-1860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54141000", "cashflowFromInvestment": "-1743000", "stockBasedCompensation": "7974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54103000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3665000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 72476000, "cost_of_revenue": 18214000, "gross_profit": 54262000, "ebit": 3363000, "ebitda": 5104000, "pretax_income": -17874000, "tax_provision": 133000, "net_income": -18007000, "net_income_to_common": -18007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42167000, "total_current_assets": 60662000, "total_assets": 98329000, "short_term_debt": 280000, "long_term_debt": 71654000, "total_debt": 71934000, "total_liabilities": 87398000, "total_equity": 11286000, "shares_outstanding": 26757000, "goodwill_and_intangibles": 17458000 }, "cash_flow": { "operating_cash_flow": 5082000, "capital_expenditure": 28512000, "free_cash_flow": 33594000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90111, "ticker_id": 6470, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3363000", "ebitda": "5104000", "netIncome": "-18007000", "grossProfit": "54262000", "depreciation": "None", "totalRevenue": "72476000", "costOfRevenue": "18214000", "interestIncome": "None", "incomeBeforeTax": "-17874000", "interestExpense": "5436000", "operatingIncome": "1614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "133000", "reportedCurrency": "USD", "netInterestIncome": "-5436000", "nonInterestIncome": "None", "operatingExpenses": "52648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11084000", "otherNonOperatingIncome": "-14052000", "costofGoodsAndServicesSold": "18214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1741000", "sellingGeneralAndAdministrative": "41315000", "netIncomeFromContinuingOperations": "-18007000" }, "balance": { "goodwill": "332000", "inventory": "4217000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "98329000", "longTermDebt": "71654000", "shortTermDebt": "280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "17126000", "reportedCurrency": "USD", "retainedEarnings": "-95407000", "totalLiabilities": "87398000", "otherCurrentAssets": "1257000", "totalCurrentAssets": "60662000", "currentLongTermDebt": "None", "longTermInvestments": "11133000", "shortTermInvestments": "8503000", "currentNetReceivables": "4518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37667000", "currentAccountsPayable": "5174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3141000", "shortLongTermDebtTotal": "77956000", "totalShareholderEquity": "11286000", "capitalLeaseObligations": "6302000", "otherCurrentLiabilities": "4252000", "totalCurrentLiabilities": "9722000", "otherNonCurrentLiabilities": "6022000", "totalNonCurrentLiabilities": "77676000", "cashAndShortTermInvestments": "42167000", "commonStockSharesOutstanding": "26757000", "intangibleAssetsExcludingGoodwill": "17126000", "cashAndCashEquivalentsAtCarryingValue": "42167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18007000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-255000", "operatingCashflow": "5082000", "capitalExpenditures": "28512000", "changeInReceivables": "-1831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "51470000", "cashflowFromInvestment": "-18686000", "stockBasedCompensation": "5745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72476000, "cost_of_revenue": 18214000, "gross_profit": 54262000, "research_and_development": 11084000, "selling_general_admin": 41315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3363000, "depreciation_amortisation": 1741000, "ebitda": 5104000, "interest_expense": 5436000, "interest_income": null, "other_non_operating": null, "pretax_income": -17874000, "tax_provision": 133000, "effective_tax_rate": null, "net_income": -18007000, "net_income_continuing_ops": -18007000, "net_income_to_common": -18007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42167000, "short_term_investments": 8503000, "net_receivables": 4518000, "inventory": 4217000, "other_current_assets": null, "total_current_assets": 60662000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 17126000, "goodwill_and_intangibles": 17458000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37667000, "total_assets": 98329000, "short_term_debt": 280000, "accounts_payable": 5174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9722000, "long_term_debt": 71654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77676000, "total_liabilities": 87398000, "total_debt": 71934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95407000, "total_equity": 11286000, "shares_outstanding": 26757000, "operating_cash_flow": 5082000, "stock_based_compensation": 5745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18686000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51470000, "free_cash_flow": 33594000, "net_change_in_cash": 37866000 }, "raw_data": { "income": { "ebit": "3363000", "ebitda": "5104000", "netIncome": "-18007000", "grossProfit": "54262000", "depreciation": "None", "totalRevenue": "72476000", "costOfRevenue": "18214000", "interestIncome": "None", "incomeBeforeTax": "-17874000", "interestExpense": "5436000", "operatingIncome": "1614000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "133000", "reportedCurrency": "USD", "netInterestIncome": "-5436000", "nonInterestIncome": "None", "operatingExpenses": "52648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11084000", "otherNonOperatingIncome": "-14052000", "costofGoodsAndServicesSold": "18214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1741000", "sellingGeneralAndAdministrative": "41315000", "netIncomeFromContinuingOperations": "-18007000" }, "balance": { "goodwill": "332000", "inventory": "4217000", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "98329000", "longTermDebt": "71654000", "shortTermDebt": "280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "17126000", "reportedCurrency": "USD", "retainedEarnings": "-95407000", "totalLiabilities": "87398000", "otherCurrentAssets": "1257000", "totalCurrentAssets": "60662000", "currentLongTermDebt": "None", "longTermInvestments": "11133000", "shortTermInvestments": "8503000", "currentNetReceivables": "4518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37667000", "currentAccountsPayable": "5174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3141000", "shortLongTermDebtTotal": "77956000", "totalShareholderEquity": "11286000", "capitalLeaseObligations": "6302000", "otherCurrentLiabilities": "4252000", "totalCurrentLiabilities": "9722000", "otherNonCurrentLiabilities": "6022000", "totalNonCurrentLiabilities": "77676000", "cashAndShortTermInvestments": "42167000", "commonStockSharesOutstanding": "26757000", "intangibleAssetsExcludingGoodwill": "17126000", "cashAndCashEquivalentsAtCarryingValue": "42167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18007000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-255000", "operatingCashflow": "5082000", "capitalExpenditures": "28512000", "changeInReceivables": "-1831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "51470000", "cashflowFromInvestment": "-18686000", "stockBasedCompensation": "5745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2396000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 48871000, "cost_of_revenue": 14463000, "gross_profit": 34408000, "ebit": 748000, "ebitda": 2617000, "pretax_income": -3415000, "tax_provision": 4000, "net_income": -3357000, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4101000, "total_current_assets": 40982000, "total_assets": 57474000, "short_term_debt": 4486000, "long_term_debt": 12378000, "total_debt": 16864000, "total_liabilities": 30646000, "total_equity": 27183000, "shares_outstanding": 25895000, "goodwill_and_intangibles": 2856000 }, "cash_flow": { "operating_cash_flow": -1100000, "capital_expenditure": 994000, "free_cash_flow": -106000, "dividends_paid": 58000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90116, "ticker_id": 6470, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "748000", "ebitda": "2617000", "netIncome": "-3357000", "grossProfit": "34408000", "depreciation": "None", "totalRevenue": "48871000", "costOfRevenue": "14463000", "interestIncome": "None", "incomeBeforeTax": "-3415000", "interestExpense": "2236000", "operatingIncome": "385000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-2236000", "nonInterestIncome": "None", "operatingExpenses": "34023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2413000", "otherNonOperatingIncome": "-73000", "costofGoodsAndServicesSold": "14463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1869000", "sellingGeneralAndAdministrative": "31247", "netIncomeFromContinuingOperations": "-3419000" }, "balance": { "goodwill": "332000", "inventory": "3962000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "57474000", "longTermDebt": "12378000", "shortTermDebt": "4486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2524000", "reportedCurrency": "USD", "retainedEarnings": "-77400000", "totalLiabilities": "30646000", "otherCurrentAssets": "1612000", "totalCurrentAssets": "40982000", "currentLongTermDebt": "3898000", "longTermInvestments": "3820000", "shortTermInvestments": "28645000", "currentNetReceivables": "2662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16492000", "currentAccountsPayable": "3645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4453000", "shortLongTermDebtTotal": "23533000", "totalShareholderEquity": "27183000", "capitalLeaseObligations": "7257000", "otherCurrentLiabilities": "2668000", "totalCurrentLiabilities": "10799000", "otherNonCurrentLiabilities": "7469000", "totalNonCurrentLiabilities": "19847000", "cashAndShortTermInvestments": "4101000", "commonStockSharesOutstanding": "25895000", "intangibleAssetsExcludingGoodwill": "2524000", "cashAndCashEquivalentsAtCarryingValue": "4101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3419000", "profitLoss": "None", "dividendPayout": "58000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-661000", "operatingCashflow": "-1100000", "capitalExpenditures": "994000", "changeInReceivables": "-866000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1433000", "cashflowFromInvestment": "-981000", "stockBasedCompensation": "2775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48871000, "cost_of_revenue": 14463000, "gross_profit": 34408000, "research_and_development": 2413000, "selling_general_admin": 31247, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 748000, "depreciation_amortisation": 1869000, "ebitda": 2617000, "interest_expense": 2236000, "interest_income": null, "other_non_operating": null, "pretax_income": -3415000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -3357000, "net_income_continuing_ops": -3419000, "net_income_to_common": -3357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4101000, "short_term_investments": 28645000, "net_receivables": 2662000, "inventory": 3962000, "other_current_assets": null, "total_current_assets": 40982000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 2524000, "goodwill_and_intangibles": 2856000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16492000, "total_assets": 57474000, "short_term_debt": 4486000, "accounts_payable": 3645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10799000, "long_term_debt": 12378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19847000, "total_liabilities": 30646000, "total_debt": 16864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77400000, "total_equity": 27183000, "shares_outstanding": 25895000, "operating_cash_flow": -1100000, "stock_based_compensation": 2775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 994000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -981000, "dividends_paid": 58000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1433000, "free_cash_flow": -106000, "net_change_in_cash": -648000 }, "raw_data": { "income": { "ebit": "748000", "ebitda": "2617000", "netIncome": "-3357000", "grossProfit": "34408000", "depreciation": "None", "totalRevenue": "48871000", "costOfRevenue": "14463000", "interestIncome": "None", "incomeBeforeTax": "-3415000", "interestExpense": "2236000", "operatingIncome": "385000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-2236000", "nonInterestIncome": "None", "operatingExpenses": "34023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2413000", "otherNonOperatingIncome": "-73000", "costofGoodsAndServicesSold": "14463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1869000", "sellingGeneralAndAdministrative": "31247", "netIncomeFromContinuingOperations": "-3419000" }, "balance": { "goodwill": "332000", "inventory": "3962000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "57474000", "longTermDebt": "12378000", "shortTermDebt": "4486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2524000", "reportedCurrency": "USD", "retainedEarnings": "-77400000", "totalLiabilities": "30646000", "otherCurrentAssets": "1612000", "totalCurrentAssets": "40982000", "currentLongTermDebt": "3898000", "longTermInvestments": "3820000", "shortTermInvestments": "28645000", "currentNetReceivables": "2662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16492000", "currentAccountsPayable": "3645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4453000", "shortLongTermDebtTotal": "23533000", "totalShareholderEquity": "27183000", "capitalLeaseObligations": "7257000", "otherCurrentLiabilities": "2668000", "totalCurrentLiabilities": "10799000", "otherNonCurrentLiabilities": "7469000", "totalNonCurrentLiabilities": "19847000", "cashAndShortTermInvestments": "4101000", "commonStockSharesOutstanding": "25895000", "intangibleAssetsExcludingGoodwill": "2524000", "cashAndCashEquivalentsAtCarryingValue": "4101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3419000", "profitLoss": "None", "dividendPayout": "58000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-661000", "operatingCashflow": "-1100000", "capitalExpenditures": "994000", "changeInReceivables": "-866000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1433000", "cashflowFromInvestment": "-981000", "stockBasedCompensation": "2775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2743000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 51165000, "cost_of_revenue": 16749000, "gross_profit": 34416000, "ebit": -755000, "ebitda": 1908000, "pretax_income": -117000, "tax_provision": 8000, "net_income": 168000, "net_income_to_common": 168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4749000, "total_current_assets": 36767000, "total_assets": 59085000, "short_term_debt": 2408000, "long_term_debt": 12219000, "total_debt": 14627000, "total_liabilities": 31667000, "total_equity": 27711000, "shares_outstanding": 26466000, "goodwill_and_intangibles": 2669000 }, "cash_flow": { "operating_cash_flow": 950000, "capital_expenditure": 1837000, "free_cash_flow": 2787000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90121, "ticker_id": 6470, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-755000", "ebitda": "1908000", "netIncome": "168000", "grossProfit": "34416000", "depreciation": "None", "totalRevenue": "51165000", "costOfRevenue": "16749000", "interestIncome": "4048000", "incomeBeforeTax": "-117000", "interestExpense": "2500000", "operatingIncome": "-4795000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-2500000", "nonInterestIncome": "None", "operatingExpenses": "39211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2083000", "otherNonOperatingIncome": "7178000", "costofGoodsAndServicesSold": "16749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2663000", "sellingGeneralAndAdministrative": "33096000", "netIncomeFromContinuingOperations": "-125000" }, "balance": { "goodwill": "332000", "inventory": "3301000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "59085000", "longTermDebt": "12219000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2337000", "reportedCurrency": "USD", "retainedEarnings": "-74043000", "totalLiabilities": "31667000", "otherCurrentAssets": "1508000", "totalCurrentAssets": "36767000", "currentLongTermDebt": "1772000", "longTermInvestments": "7715000", "shortTermInvestments": "25200000", "currentNetReceivables": "2009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22318000", "currentAccountsPayable": "7409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375000", "shortLongTermDebtTotal": "20991000", "totalShareholderEquity": "27711000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "2410000", "totalCurrentLiabilities": "12284000", "otherNonCurrentLiabilities": "7164000", "totalNonCurrentLiabilities": "19383000", "cashAndShortTermInvestments": "4749000", "commonStockSharesOutstanding": "26466000", "intangibleAssetsExcludingGoodwill": "2337000", "cashAndCashEquivalentsAtCarryingValue": "4749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2271000", "operatingCashflow": "950000", "capitalExpenditures": "1837000", "changeInReceivables": "-95000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1006000", "cashflowFromInvestment": "-1833000", "stockBasedCompensation": "2023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51165000, "cost_of_revenue": 16749000, "gross_profit": 34416000, "research_and_development": 2083000, "selling_general_admin": 33096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -755000, "depreciation_amortisation": 2663000, "ebitda": 1908000, "interest_expense": 2500000, "interest_income": null, "other_non_operating": null, "pretax_income": -117000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": 168000, "net_income_continuing_ops": -125000, "net_income_to_common": 168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4749000, "short_term_investments": 25200000, "net_receivables": 2009000, "inventory": 3301000, "other_current_assets": null, "total_current_assets": 36767000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 2337000, "goodwill_and_intangibles": 2669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22318000, "total_assets": 59085000, "short_term_debt": 2408000, "accounts_payable": 7409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12284000, "long_term_debt": 12219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19383000, "total_liabilities": 31667000, "total_debt": 14627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74043000, "total_equity": 27711000, "shares_outstanding": 26466000, "operating_cash_flow": 950000, "stock_based_compensation": 2023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1833000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1006000, "free_cash_flow": 2787000, "net_change_in_cash": -1889000 }, "raw_data": { "income": { "ebit": "-755000", "ebitda": "1908000", "netIncome": "168000", "grossProfit": "34416000", "depreciation": "None", "totalRevenue": "51165000", "costOfRevenue": "16749000", "interestIncome": "4048000", "incomeBeforeTax": "-117000", "interestExpense": "2500000", "operatingIncome": "-4795000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "-2500000", "nonInterestIncome": "None", "operatingExpenses": "39211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2083000", "otherNonOperatingIncome": "7178000", "costofGoodsAndServicesSold": "16749000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2663000", "sellingGeneralAndAdministrative": "33096000", "netIncomeFromContinuingOperations": "-125000" }, "balance": { "goodwill": "332000", "inventory": "3301000", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "59085000", "longTermDebt": "12219000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2337000", "reportedCurrency": "USD", "retainedEarnings": "-74043000", "totalLiabilities": "31667000", "otherCurrentAssets": "1508000", "totalCurrentAssets": "36767000", "currentLongTermDebt": "1772000", "longTermInvestments": "7715000", "shortTermInvestments": "25200000", "currentNetReceivables": "2009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22318000", "currentAccountsPayable": "7409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375000", "shortLongTermDebtTotal": "20991000", "totalShareholderEquity": "27711000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "2410000", "totalCurrentLiabilities": "12284000", "otherNonCurrentLiabilities": "7164000", "totalNonCurrentLiabilities": "19383000", "cashAndShortTermInvestments": "4749000", "commonStockSharesOutstanding": "26466000", "intangibleAssetsExcludingGoodwill": "2337000", "cashAndCashEquivalentsAtCarryingValue": "4749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2271000", "operatingCashflow": "950000", "capitalExpenditures": "1837000", "changeInReceivables": "-95000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1006000", "cashflowFromInvestment": "-1833000", "stockBasedCompensation": "2023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2663000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 41372000, "cost_of_revenue": 16521000, "gross_profit": 24851000, "ebit": -5217000, "ebitda": -3374000, "pretax_income": 14625000, "tax_provision": -19449000, "net_income": 14625000, "net_income_to_common": 14625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6638000, "total_current_assets": 32843000, "total_assets": 49451000, "short_term_debt": 3969000, "long_term_debt": 11999000, "total_debt": 15968000, "total_liabilities": 24700000, "total_equity": 24751000, "shares_outstanding": 23812000, "goodwill_and_intangibles": 5286000 }, "cash_flow": { "operating_cash_flow": 687000, "capital_expenditure": 2203000, "free_cash_flow": 2890000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90126, "ticker_id": 6470, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5217000", "ebitda": "-3374000", "netIncome": "14625000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "41372000", "costOfRevenue": "16521000", "interestIncome": "20132000", "incomeBeforeTax": "14625000", "interestExpense": "2728000", "operatingIncome": "-5217000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-19449000", "reportedCurrency": "USD", "netInterestIncome": "-2728000", "nonInterestIncome": "None", "operatingExpenses": "30068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "825000", "otherNonOperatingIncome": "22570000", "costofGoodsAndServicesSold": "16521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1843000", "sellingGeneralAndAdministrative": "29243000", "netIncomeFromContinuingOperations": "14625000" }, "balance": { "goodwill": "2227000", "inventory": "1834000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "49451000", "longTermDebt": "11999000", "shortTermDebt": "3969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3059000", "reportedCurrency": "USD", "retainedEarnings": "-74211000", "totalLiabilities": "24700000", "otherCurrentAssets": "912000", "totalCurrentAssets": "32843000", "currentLongTermDebt": "2529000", "longTermInvestments": "4947000", "shortTermInvestments": "21420000", "currentNetReceivables": "1964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16608000", "currentAccountsPayable": "4966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6375000", "shortLongTermDebtTotal": "15248000", "totalShareholderEquity": "24751000", "capitalLeaseObligations": "720000", "otherCurrentLiabilities": "2847000", "totalCurrentLiabilities": "11901000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "12799000", "cashAndShortTermInvestments": "6638000", "commonStockSharesOutstanding": "23812000", "intangibleAssetsExcludingGoodwill": "3059000", "cashAndCashEquivalentsAtCarryingValue": "6638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14625000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "687000", "capitalExpenditures": "2203000", "changeInReceivables": "-384000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4131000", "cashflowFromInvestment": "-2199000", "stockBasedCompensation": "2636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41372000, "cost_of_revenue": 16521000, "gross_profit": 24851000, "research_and_development": 825000, "selling_general_admin": 29243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5217000, "depreciation_amortisation": 1843000, "ebitda": -3374000, "interest_expense": 2728000, "interest_income": null, "other_non_operating": null, "pretax_income": 14625000, "tax_provision": -19449000, "effective_tax_rate": null, "net_income": 14625000, "net_income_continuing_ops": 14625000, "net_income_to_common": 14625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6638000, "short_term_investments": 21420000, "net_receivables": 1964000, "inventory": 1834000, "other_current_assets": null, "total_current_assets": 32843000, "net_ppe": null, "goodwill": 2227000, "intangible_assets": 3059000, "goodwill_and_intangibles": 5286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16608000, "total_assets": 49451000, "short_term_debt": 3969000, "accounts_payable": 4966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11901000, "long_term_debt": 11999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12799000, "total_liabilities": 24700000, "total_debt": 15968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74211000, "total_equity": 24751000, "shares_outstanding": 23812000, "operating_cash_flow": 687000, "stock_based_compensation": 2636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2199000, "dividends_paid": 127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4131000, "free_cash_flow": 2890000, "net_change_in_cash": 2619000 }, "raw_data": { "income": { "ebit": "-5217000", "ebitda": "-3374000", "netIncome": "14625000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "41372000", "costOfRevenue": "16521000", "interestIncome": "20132000", "incomeBeforeTax": "14625000", "interestExpense": "2728000", "operatingIncome": "-5217000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-19449000", "reportedCurrency": "USD", "netInterestIncome": "-2728000", "nonInterestIncome": "None", "operatingExpenses": "30068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "825000", "otherNonOperatingIncome": "22570000", "costofGoodsAndServicesSold": "16521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1843000", "sellingGeneralAndAdministrative": "29243000", "netIncomeFromContinuingOperations": "14625000" }, "balance": { "goodwill": "2227000", "inventory": "1834000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "49451000", "longTermDebt": "11999000", "shortTermDebt": "3969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3059000", "reportedCurrency": "USD", "retainedEarnings": "-74211000", "totalLiabilities": "24700000", "otherCurrentAssets": "912000", "totalCurrentAssets": "32843000", "currentLongTermDebt": "2529000", "longTermInvestments": "4947000", "shortTermInvestments": "21420000", "currentNetReceivables": "1964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16608000", "currentAccountsPayable": "4966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6375000", "shortLongTermDebtTotal": "15248000", "totalShareholderEquity": "24751000", "capitalLeaseObligations": "720000", "otherCurrentLiabilities": "2847000", "totalCurrentLiabilities": "11901000", "otherNonCurrentLiabilities": "800000", "totalNonCurrentLiabilities": "12799000", "cashAndShortTermInvestments": "6638000", "commonStockSharesOutstanding": "23812000", "intangibleAssetsExcludingGoodwill": "3059000", "cashAndCashEquivalentsAtCarryingValue": "6638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14625000", "profitLoss": "None", "dividendPayout": "127000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "415000", "operatingCashflow": "687000", "capitalExpenditures": "2203000", "changeInReceivables": "-384000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4131000", "cashflowFromInvestment": "-2199000", "stockBasedCompensation": "2636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1843000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 44203000, "cost_of_revenue": 17158000, "gross_profit": 27045000, "ebit": -22080000, "ebitda": -16496000, "pretax_income": -27577000, "tax_provision": 25000, "net_income": -27602000, "net_income_to_common": -27602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94644000, "total_current_assets": 226384000, "total_assets": 419543000, "short_term_debt": 915000, "long_term_debt": 292087000, "total_debt": 293002000, "total_liabilities": 391192000, "total_equity": 28706000, "shares_outstanding": 37231321, "goodwill_and_intangibles": 182438000 }, "cash_flow": { "operating_cash_flow": -8992000, "capital_expenditure": 194000, "free_cash_flow": -8798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90089, "ticker_id": 6470, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22080000", "ebitda": "-16496000", "netIncome": "-27602000", "grossProfit": "27045000", "depreciation": "None", "totalRevenue": "44203000", "costOfRevenue": "17158000", "interestIncome": "None", "incomeBeforeTax": "-27577000", "interestExpense": "5497000", "operatingIncome": "-22080000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-5497000", "nonInterestIncome": "None", "operatingExpenses": "49125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5584000", "sellingGeneralAndAdministrative": "43230000", "netIncomeFromContinuingOperations": "-27602000" }, "balance": { "goodwill": "332000", "inventory": "16495999", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "419543000", "longTermDebt": "292087000", "shortTermDebt": "915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "182106000", "reportedCurrency": "USD", "retainedEarnings": "-184126000", "totalLiabilities": "391192000", "otherCurrentAssets": "13985000", "totalCurrentAssets": "226384000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193159000", "currentAccountsPayable": "26125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300668000", "totalShareholderEquity": "28706000", "capitalLeaseObligations": "8581000", "otherCurrentLiabilities": "64399000", "totalCurrentLiabilities": "91439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299753000", "cashAndShortTermInvestments": "94644000", "commonStockSharesOutstanding": "37231321", "intangibleAssetsExcludingGoodwill": "182106000", "cashAndCashEquivalentsAtCarryingValue": "94644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2973000", "operatingCashflow": "-8992000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48912000", "cashflowFromInvestment": "-18203000", "stockBasedCompensation": "3837000", "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": "5584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44203000, "cost_of_revenue": 17158000, "gross_profit": 27045000, "research_and_development": 5895000, "selling_general_admin": 43230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22080000, "depreciation_amortisation": 5584000, "ebitda": -16496000, "interest_expense": 5497000, "interest_income": null, "other_non_operating": null, "pretax_income": -27577000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -27602000, "net_income_continuing_ops": -27602000, "net_income_to_common": -27602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94644000, "short_term_investments": null, "net_receivables": 101259000, "inventory": 16495999, "other_current_assets": null, "total_current_assets": 226384000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 182106000, "goodwill_and_intangibles": 182438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 193159000, "total_assets": 419543000, "short_term_debt": 915000, "accounts_payable": 26125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91439000, "long_term_debt": 292087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299753000, "total_liabilities": 391192000, "total_debt": 293002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -184126000, "total_equity": 28706000, "shares_outstanding": 37231321, "operating_cash_flow": -8992000, "stock_based_compensation": 3837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48912000, "free_cash_flow": -8798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22080000", "ebitda": "-16496000", "netIncome": "-27602000", "grossProfit": "27045000", "depreciation": "None", "totalRevenue": "44203000", "costOfRevenue": "17158000", "interestIncome": "None", "incomeBeforeTax": "-27577000", "interestExpense": "5497000", "operatingIncome": "-22080000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-5497000", "nonInterestIncome": "None", "operatingExpenses": "49125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5895000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5584000", "sellingGeneralAndAdministrative": "43230000", "netIncomeFromContinuingOperations": "-27602000" }, "balance": { "goodwill": "332000", "inventory": "16495999", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "419543000", "longTermDebt": "292087000", "shortTermDebt": "915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "182106000", "reportedCurrency": "USD", "retainedEarnings": "-184126000", "totalLiabilities": "391192000", "otherCurrentAssets": "13985000", "totalCurrentAssets": "226384000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193159000", "currentAccountsPayable": "26125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "300668000", "totalShareholderEquity": "28706000", "capitalLeaseObligations": "8581000", "otherCurrentLiabilities": "64399000", "totalCurrentLiabilities": "91439000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299753000", "cashAndShortTermInvestments": "94644000", "commonStockSharesOutstanding": "37231321", "intangibleAssetsExcludingGoodwill": "182106000", "cashAndCashEquivalentsAtCarryingValue": "94644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27602000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2973000", "operatingCashflow": "-8992000", "capitalExpenditures": "194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48912000", "cashflowFromInvestment": "-18203000", "stockBasedCompensation": "3837000", "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": "5584000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 89092000, "cost_of_revenue": 18468000, "gross_profit": 70624000, "ebit": 24041000, "ebitda": 28820000, "pretax_income": 10397000, "tax_provision": 3771000, "net_income": 6626000, "net_income_to_common": 6626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72927000, "total_current_assets": 211750000, "total_assets": 399482000, "short_term_debt": 887000, "long_term_debt": 243184000, "total_debt": 244071000, "total_liabilities": 347391000, "total_equity": 52446000, "shares_outstanding": 36760461, "goodwill_and_intangibles": 175506000 }, "cash_flow": { "operating_cash_flow": 8411000, "capital_expenditure": 341000, "free_cash_flow": 8752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90090, "ticker_id": 6470, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24041000", "ebitda": "28820000", "netIncome": "6626000", "grossProfit": "70624000", "depreciation": "None", "totalRevenue": "89092000", "costOfRevenue": "18468000", "interestIncome": "None", "incomeBeforeTax": "10397000", "interestExpense": "5186000", "operatingIncome": "24041000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3771000", "reportedCurrency": "USD", "netInterestIncome": "-5186000", "nonInterestIncome": "None", "operatingExpenses": "46583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3273000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4779000", "sellingGeneralAndAdministrative": "43310000", "netIncomeFromContinuingOperations": "6626000" }, "balance": { "goodwill": "332000", "inventory": "13523000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "399482000", "longTermDebt": "243184000", "shortTermDebt": "887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "175174000", "reportedCurrency": "USD", "retainedEarnings": "-156524000", "totalLiabilities": "347391000", "otherCurrentAssets": "27928000", "totalCurrentAssets": "211750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187732000", "currentAccountsPayable": "35355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251976000", "totalShareholderEquity": "52446000", "capitalLeaseObligations": "8792000", "otherCurrentLiabilities": "60060000", "totalCurrentLiabilities": "96302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "72927000", "commonStockSharesOutstanding": "36760461", "intangibleAssetsExcludingGoodwill": "175174000", "cashAndCashEquivalentsAtCarryingValue": "72927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6626000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-689000", "operatingCashflow": "8411000", "capitalExpenditures": "341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5044000", "cashflowFromInvestment": "-4730000", "stockBasedCompensation": "3800000", "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": "4967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89092000, "cost_of_revenue": 18468000, "gross_profit": 70624000, "research_and_development": 3273000, "selling_general_admin": 43310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24041000, "depreciation_amortisation": 4779000, "ebitda": 28820000, "interest_expense": 5186000, "interest_income": null, "other_non_operating": null, "pretax_income": 10397000, "tax_provision": 3771000, "effective_tax_rate": null, "net_income": 6626000, "net_income_continuing_ops": 6626000, "net_income_to_common": 6626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72927000, "short_term_investments": null, "net_receivables": 110895000, "inventory": 13523000, "other_current_assets": null, "total_current_assets": 211750000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 175174000, "goodwill_and_intangibles": 175506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187732000, "total_assets": 399482000, "short_term_debt": 887000, "accounts_payable": 35355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96302000, "long_term_debt": 243184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251089000, "total_liabilities": 347391000, "total_debt": 244071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -156524000, "total_equity": 52446000, "shares_outstanding": 36760461, "operating_cash_flow": 8411000, "stock_based_compensation": 3800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5044000, "free_cash_flow": 8752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24041000", "ebitda": "28820000", "netIncome": "6626000", "grossProfit": "70624000", "depreciation": "None", "totalRevenue": "89092000", "costOfRevenue": "18468000", "interestIncome": "None", "incomeBeforeTax": "10397000", "interestExpense": "5186000", "operatingIncome": "24041000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3771000", "reportedCurrency": "USD", "netInterestIncome": "-5186000", "nonInterestIncome": "None", "operatingExpenses": "46583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3273000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4779000", "sellingGeneralAndAdministrative": "43310000", "netIncomeFromContinuingOperations": "6626000" }, "balance": { "goodwill": "332000", "inventory": "13523000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "399482000", "longTermDebt": "243184000", "shortTermDebt": "887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "175174000", "reportedCurrency": "USD", "retainedEarnings": "-156524000", "totalLiabilities": "347391000", "otherCurrentAssets": "27928000", "totalCurrentAssets": "211750000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "110895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187732000", "currentAccountsPayable": "35355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251976000", "totalShareholderEquity": "52446000", "capitalLeaseObligations": "8792000", "otherCurrentLiabilities": "60060000", "totalCurrentLiabilities": "96302000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "72927000", "commonStockSharesOutstanding": "36760461", "intangibleAssetsExcludingGoodwill": "175174000", "cashAndCashEquivalentsAtCarryingValue": "72927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6626000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-689000", "operatingCashflow": "8411000", "capitalExpenditures": "341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5044000", "cashflowFromInvestment": "-4730000", "stockBasedCompensation": "3800000", "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": "4967000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 71638000, "cost_of_revenue": 17712000, "gross_profit": 53926000, "ebit": 7058000, "ebitda": 11624000, "pretax_income": 1020000, "tax_provision": null, "net_income": 1020000, "net_income_to_common": 1020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74290000, "total_current_assets": 177604000, "total_assets": 363074000, "short_term_debt": 859000, "long_term_debt": 242874000, "total_debt": 243733000, "total_liabilities": 316413000, "total_equity": 47016000, "shares_outstanding": 38875005, "goodwill_and_intangibles": 174119000 }, "cash_flow": { "operating_cash_flow": 16588000, "capital_expenditure": 210000, "free_cash_flow": 16798000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90092, "ticker_id": 6470, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7058000", "ebitda": "11624000", "netIncome": "1020000", "grossProfit": "53926000", "depreciation": "None", "totalRevenue": "71638000", "costOfRevenue": "17712000", "interestIncome": "None", "incomeBeforeTax": "1020000", "interestExpense": "6038000", "operatingIncome": "14747000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6038000", "nonInterestIncome": "None", "operatingExpenses": "39179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4566000", "sellingGeneralAndAdministrative": "35856000", "netIncomeFromContinuingOperations": "1020000" }, "balance": { "goodwill": "332000", "inventory": "12834000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "363074000", "longTermDebt": "242874000", "shortTermDebt": "859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "173787000", "reportedCurrency": "USD", "retainedEarnings": "-163150000", "totalLiabilities": "316413000", "otherCurrentAssets": "12652000", "totalCurrentAssets": "177604000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "185470000", "currentAccountsPayable": "18993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251872000", "totalShareholderEquity": "47016000", "capitalLeaseObligations": "8998000", "otherCurrentLiabilities": "45203000", "totalCurrentLiabilities": "65400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251013000", "cashAndShortTermInvestments": "74290000", "commonStockSharesOutstanding": "38875005", "intangibleAssetsExcludingGoodwill": "173787000", "cashAndCashEquivalentsAtCarryingValue": "74290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1282000", "operatingCashflow": "16588000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4964000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "3271000", "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": "4898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71638000, "cost_of_revenue": 17712000, "gross_profit": 53926000, "research_and_development": 3323000, "selling_general_admin": 35856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7058000, "depreciation_amortisation": 4566000, "ebitda": 11624000, "interest_expense": 6038000, "interest_income": null, "other_non_operating": null, "pretax_income": 1020000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1020000, "net_income_continuing_ops": 1020000, "net_income_to_common": 1020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74290000, "short_term_investments": null, "net_receivables": 77828000, "inventory": 12834000, "other_current_assets": null, "total_current_assets": 177604000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 173787000, "goodwill_and_intangibles": 174119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 185470000, "total_assets": 363074000, "short_term_debt": 859000, "accounts_payable": 18993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65400000, "long_term_debt": 242874000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251013000, "total_liabilities": 316413000, "total_debt": 243733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163150000, "total_equity": 47016000, "shares_outstanding": 38875005, "operating_cash_flow": 16588000, "stock_based_compensation": 3271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4964000, "free_cash_flow": 16798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7058000", "ebitda": "11624000", "netIncome": "1020000", "grossProfit": "53926000", "depreciation": "None", "totalRevenue": "71638000", "costOfRevenue": "17712000", "interestIncome": "None", "incomeBeforeTax": "1020000", "interestExpense": "6038000", "operatingIncome": "14747000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6038000", "nonInterestIncome": "None", "operatingExpenses": "39179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4566000", "sellingGeneralAndAdministrative": "35856000", "netIncomeFromContinuingOperations": "1020000" }, "balance": { "goodwill": "332000", "inventory": "12834000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "363074000", "longTermDebt": "242874000", "shortTermDebt": "859000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "173787000", "reportedCurrency": "USD", "retainedEarnings": "-163150000", "totalLiabilities": "316413000", "otherCurrentAssets": "12652000", "totalCurrentAssets": "177604000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "185470000", "currentAccountsPayable": "18993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251872000", "totalShareholderEquity": "47016000", "capitalLeaseObligations": "8998000", "otherCurrentLiabilities": "45203000", "totalCurrentLiabilities": "65400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251013000", "cashAndShortTermInvestments": "74290000", "commonStockSharesOutstanding": "38875005", "intangibleAssetsExcludingGoodwill": "173787000", "cashAndCashEquivalentsAtCarryingValue": "74290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1282000", "operatingCashflow": "16588000", "capitalExpenditures": "210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4964000", "cashflowFromInvestment": "-225000", "stockBasedCompensation": "3271000", "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": "4898000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 63742000, "cost_of_revenue": 16230000, "gross_profit": 47512000, "ebit": 11409000, "ebitda": 15982000, "pretax_income": 4995000, "tax_provision": null, "net_income": 4995000, "net_income_to_common": 4995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52963000, "total_current_assets": 154890000, "total_assets": 345033000, "short_term_debt": 184401000, "long_term_debt": 38484000, "total_debt": 222885000, "total_liabilities": 295734000, "total_equity": 49654000, "shares_outstanding": 38853855, "goodwill_and_intangibles": 178476000 }, "cash_flow": { "operating_cash_flow": -803000, "capital_expenditure": 166000, "free_cash_flow": -637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90093, "ticker_id": 6470, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11409000", "ebitda": "15982000", "netIncome": "4995000", "grossProfit": "47512000", "depreciation": "None", "totalRevenue": "63742000", "costOfRevenue": "16230000", "interestIncome": "None", "incomeBeforeTax": "4995000", "interestExpense": "6408000", "operatingIncome": "11409000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6408000", "nonInterestIncome": "None", "operatingExpenses": "36103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2868000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4573000", "sellingGeneralAndAdministrative": "33235000", "netIncomeFromContinuingOperations": "4995000" }, "balance": { "goodwill": "332000", "inventory": "11552000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "345033000", "longTermDebt": "38484000", "shortTermDebt": "184401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "178144000", "reportedCurrency": "USD", "retainedEarnings": "-164170000", "totalLiabilities": "295734000", "otherCurrentAssets": "8702000", "totalCurrentAssets": "154890000", "currentLongTermDebt": "183619000", "longTermInvestments": "None", "shortTermInvestments": "2851000", "currentNetReceivables": "78822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190143000", "currentAccountsPayable": "23415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231251000", "totalShareholderEquity": "49654000", "capitalLeaseObligations": "9148000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "248884000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46850000", "cashAndShortTermInvestments": "52963000", "commonStockSharesOutstanding": "38853855", "intangibleAssetsExcludingGoodwill": "178144000", "cashAndCashEquivalentsAtCarryingValue": "52963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-836000", "operatingCashflow": "-803000", "capitalExpenditures": "166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12667000", "cashflowFromInvestment": "-293000", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63742000, "cost_of_revenue": 16230000, "gross_profit": 47512000, "research_and_development": 2868000, "selling_general_admin": 33235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11409000, "depreciation_amortisation": 4573000, "ebitda": 15982000, "interest_expense": 6408000, "interest_income": null, "other_non_operating": null, "pretax_income": 4995000, "tax_provision": null, "effective_tax_rate": null, "net_income": 4995000, "net_income_continuing_ops": 4995000, "net_income_to_common": 4995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52963000, "short_term_investments": 2851000, "net_receivables": 78822000, "inventory": 11552000, "other_current_assets": null, "total_current_assets": 154890000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 178144000, "goodwill_and_intangibles": 178476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 190143000, "total_assets": 345033000, "short_term_debt": 184401000, "accounts_payable": 23415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248884000, "long_term_debt": 38484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46850000, "total_liabilities": 295734000, "total_debt": 222885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164170000, "total_equity": 49654000, "shares_outstanding": 38853855, "operating_cash_flow": -803000, "stock_based_compensation": 875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12667000, "free_cash_flow": -637000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11409000", "ebitda": "15982000", "netIncome": "4995000", "grossProfit": "47512000", "depreciation": "None", "totalRevenue": "63742000", "costOfRevenue": "16230000", "interestIncome": "None", "incomeBeforeTax": "4995000", "interestExpense": "6408000", "operatingIncome": "11409000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6408000", "nonInterestIncome": "None", "operatingExpenses": "36103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2868000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4573000", "sellingGeneralAndAdministrative": "33235000", "netIncomeFromContinuingOperations": "4995000" }, "balance": { "goodwill": "332000", "inventory": "11552000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "345033000", "longTermDebt": "38484000", "shortTermDebt": "184401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "178144000", "reportedCurrency": "USD", "retainedEarnings": "-164170000", "totalLiabilities": "295734000", "otherCurrentAssets": "8702000", "totalCurrentAssets": "154890000", "currentLongTermDebt": "183619000", "longTermInvestments": "None", "shortTermInvestments": "2851000", "currentNetReceivables": "78822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "190143000", "currentAccountsPayable": "23415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231251000", "totalShareholderEquity": "49654000", "capitalLeaseObligations": "9148000", "otherCurrentLiabilities": "41068000", "totalCurrentLiabilities": "248884000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46850000", "cashAndShortTermInvestments": "52963000", "commonStockSharesOutstanding": "38853855", "intangibleAssetsExcludingGoodwill": "178144000", "cashAndCashEquivalentsAtCarryingValue": "52963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-836000", "operatingCashflow": "-803000", "capitalExpenditures": "166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12667000", "cashflowFromInvestment": "-293000", "stockBasedCompensation": "875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12769000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6193000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 47831000, "cost_of_revenue": 15524000, "gross_profit": 32307000, "ebit": -11232000, "ebitda": -6694000, "pretax_income": -17780000, "tax_provision": null, "net_income": -17780000, "net_income_to_common": -17780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66726000, "total_current_assets": 169535000, "total_assets": 364164000, "short_term_debt": 108924000, "long_term_debt": 112501000, "total_debt": 221425000, "total_liabilities": 308068000, "total_equity": 56451000, "shares_outstanding": 35826000, "goodwill_and_intangibles": 182724000 }, "cash_flow": { "operating_cash_flow": 19668000, "capital_expenditure": 212000, "free_cash_flow": 19880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90094, "ticker_id": 6470, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11232000", "ebitda": "-6694000", "netIncome": "-17780000", "grossProfit": "32307000", "depreciation": "None", "totalRevenue": "47831000", "costOfRevenue": "15524000", "interestIncome": "None", "incomeBeforeTax": "-17780000", "interestExpense": "6548000", "operatingIncome": "-11232000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6548000", "nonInterestIncome": "None", "operatingExpenses": "43539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3026000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4538000", "sellingGeneralAndAdministrative": "40513000", "netIncomeFromContinuingOperations": "-17780000" }, "balance": { "goodwill": "332000", "inventory": "10716000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "364164000", "longTermDebt": "112501000", "shortTermDebt": "108924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182392000", "reportedCurrency": "USD", "retainedEarnings": "-169165000", "totalLiabilities": "308068000", "otherCurrentAssets": "14802000", "totalCurrentAssets": "169535000", "currentLongTermDebt": "108313000", "longTermInvestments": "None", "shortTermInvestments": "3457000", "currentNetReceivables": "77291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194629000", "currentAccountsPayable": "37095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230006000", "totalShareholderEquity": "56451000", "capitalLeaseObligations": "9192000", "otherCurrentLiabilities": "40822000", "totalCurrentLiabilities": "186986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121082000", "cashAndShortTermInvestments": "66726000", "commonStockSharesOutstanding": "35826000", "intangibleAssetsExcludingGoodwill": "182392000", "cashAndCashEquivalentsAtCarryingValue": "66726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000", "operatingCashflow": "19668000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000", "cashflowFromInvestment": "-212000", "stockBasedCompensation": "4556000", "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": "4908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47831000, "cost_of_revenue": 15524000, "gross_profit": 32307000, "research_and_development": 3026000, "selling_general_admin": 40513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11232000, "depreciation_amortisation": 4538000, "ebitda": -6694000, "interest_expense": 6548000, "interest_income": null, "other_non_operating": null, "pretax_income": -17780000, "tax_provision": null, "effective_tax_rate": null, "net_income": -17780000, "net_income_continuing_ops": -17780000, "net_income_to_common": -17780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66726000, "short_term_investments": 3457000, "net_receivables": 77291000, "inventory": 10716000, "other_current_assets": null, "total_current_assets": 169535000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 182392000, "goodwill_and_intangibles": 182724000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 194629000, "total_assets": 364164000, "short_term_debt": 108924000, "accounts_payable": 37095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186986000, "long_term_debt": 112501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121082000, "total_liabilities": 308068000, "total_debt": 221425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169165000, "total_equity": 56451000, "shares_outstanding": 35826000, "operating_cash_flow": 19668000, "stock_based_compensation": 4556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23000, "free_cash_flow": 19880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11232000", "ebitda": "-6694000", "netIncome": "-17780000", "grossProfit": "32307000", "depreciation": "None", "totalRevenue": "47831000", "costOfRevenue": "15524000", "interestIncome": "None", "incomeBeforeTax": "-17780000", "interestExpense": "6548000", "operatingIncome": "-11232000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6548000", "nonInterestIncome": "None", "operatingExpenses": "43539000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3026000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4538000", "sellingGeneralAndAdministrative": "40513000", "netIncomeFromContinuingOperations": "-17780000" }, "balance": { "goodwill": "332000", "inventory": "10716000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "364164000", "longTermDebt": "112501000", "shortTermDebt": "108924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "182392000", "reportedCurrency": "USD", "retainedEarnings": "-169165000", "totalLiabilities": "308068000", "otherCurrentAssets": "14802000", "totalCurrentAssets": "169535000", "currentLongTermDebt": "108313000", "longTermInvestments": "None", "shortTermInvestments": "3457000", "currentNetReceivables": "77291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "194629000", "currentAccountsPayable": "37095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "230006000", "totalShareholderEquity": "56451000", "capitalLeaseObligations": "9192000", "otherCurrentLiabilities": "40822000", "totalCurrentLiabilities": "186986000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121082000", "cashAndShortTermInvestments": "66726000", "commonStockSharesOutstanding": "35826000", "intangibleAssetsExcludingGoodwill": "182392000", "cashAndCashEquivalentsAtCarryingValue": "66726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000", "operatingCashflow": "19668000", "capitalExpenditures": "212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000", "cashflowFromInvestment": "-212000", "stockBasedCompensation": "4556000", "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": "4908000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 66831000, "cost_of_revenue": 14135000, "gross_profit": 52696000, "ebit": 13152000, "ebitda": 17548000, "pretax_income": 6263000, "tax_provision": -514000, "net_income": 6777000, "net_income_to_common": 6777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47247000, "total_current_assets": 189651000, "total_assets": 388971000, "short_term_debt": 497000, "long_term_debt": 219539000, "total_debt": 220036000, "total_liabilities": 319674000, "total_equity": 69652000, "shares_outstanding": 35808000, "goodwill_and_intangibles": 187032000 }, "cash_flow": { "operating_cash_flow": -17779000, "capital_expenditure": 37560000, "free_cash_flow": 19781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90095, "ticker_id": 6470, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13152000", "ebitda": "17548000", "netIncome": "6777000", "grossProfit": "52696000", "depreciation": "None", "totalRevenue": "66831000", "costOfRevenue": "14135000", "interestIncome": "None", "incomeBeforeTax": "6263000", "interestExpense": "6375000", "operatingIncome": "12899000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-514000", "reportedCurrency": "USD", "netInterestIncome": "-6375000", "nonInterestIncome": "None", "operatingExpenses": "39797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4755000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4396000", "sellingGeneralAndAdministrative": "34789000", "netIncomeFromContinuingOperations": "6777000" }, "balance": { "goodwill": "332000", "inventory": "10702000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "388971000", "longTermDebt": "219539000", "shortTermDebt": "497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "186700000", "reportedCurrency": "USD", "retainedEarnings": "-151385000", "totalLiabilities": "319674000", "otherCurrentAssets": "15101000", "totalCurrentAssets": "189651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3410000", "currentNetReceivables": "116601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199320000", "currentAccountsPayable": "38762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228828000", "totalShareholderEquity": "69652000", "capitalLeaseObligations": "9289000", "otherCurrentLiabilities": "52040000", "totalCurrentLiabilities": "91343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "228331000", "cashAndShortTermInvestments": "47247000", "commonStockSharesOutstanding": "35808000", "intangibleAssetsExcludingGoodwill": "186700000", "cashAndCashEquivalentsAtCarryingValue": "47247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-546000", "operatingCashflow": "-17779000", "capitalExpenditures": "37560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29985000", "cashflowFromInvestment": "-37560000", "stockBasedCompensation": "4794000", "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": "4811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66831000, "cost_of_revenue": 14135000, "gross_profit": 52696000, "research_and_development": 4755000, "selling_general_admin": 34789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13152000, "depreciation_amortisation": 4396000, "ebitda": 17548000, "interest_expense": 6375000, "interest_income": null, "other_non_operating": null, "pretax_income": 6263000, "tax_provision": -514000, "effective_tax_rate": null, "net_income": 6777000, "net_income_continuing_ops": 6777000, "net_income_to_common": 6777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47247000, "short_term_investments": 3410000, "net_receivables": 116601000, "inventory": 10702000, "other_current_assets": null, "total_current_assets": 189651000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 186700000, "goodwill_and_intangibles": 187032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199320000, "total_assets": 388971000, "short_term_debt": 497000, "accounts_payable": 38762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91343000, "long_term_debt": 219539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228331000, "total_liabilities": 319674000, "total_debt": 220036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151385000, "total_equity": 69652000, "shares_outstanding": 35808000, "operating_cash_flow": -17779000, "stock_based_compensation": 4794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29985000, "free_cash_flow": 19781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13152000", "ebitda": "17548000", "netIncome": "6777000", "grossProfit": "52696000", "depreciation": "None", "totalRevenue": "66831000", "costOfRevenue": "14135000", "interestIncome": "None", "incomeBeforeTax": "6263000", "interestExpense": "6375000", "operatingIncome": "12899000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-514000", "reportedCurrency": "USD", "netInterestIncome": "-6375000", "nonInterestIncome": "None", "operatingExpenses": "39797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4755000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4396000", "sellingGeneralAndAdministrative": "34789000", "netIncomeFromContinuingOperations": "6777000" }, "balance": { "goodwill": "332000", "inventory": "10702000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "388971000", "longTermDebt": "219539000", "shortTermDebt": "497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "186700000", "reportedCurrency": "USD", "retainedEarnings": "-151385000", "totalLiabilities": "319674000", "otherCurrentAssets": "15101000", "totalCurrentAssets": "189651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3410000", "currentNetReceivables": "116601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199320000", "currentAccountsPayable": "38762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228828000", "totalShareholderEquity": "69652000", "capitalLeaseObligations": "9289000", "otherCurrentLiabilities": "52040000", "totalCurrentLiabilities": "91343000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "228331000", "cashAndShortTermInvestments": "47247000", "commonStockSharesOutstanding": "35808000", "intangibleAssetsExcludingGoodwill": "186700000", "cashAndCashEquivalentsAtCarryingValue": "47247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6777000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-546000", "operatingCashflow": "-17779000", "capitalExpenditures": "37560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29985000", "cashflowFromInvestment": "-37560000", "stockBasedCompensation": "4794000", "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": "4811000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 49257000, "cost_of_revenue": 12018000, "gross_profit": 37239000, "ebit": 1321000, "ebitda": 4277000, "pretax_income": -4200000, "tax_provision": 20000, "net_income": -4220000, "net_income_to_common": -4220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72601000, "total_current_assets": 147062000, "total_assets": 351539000, "short_term_debt": 507000, "long_term_debt": 186057000, "total_debt": 186564000, "total_liabilities": 293918000, "total_equity": 57976000, "shares_outstanding": 35702000, "goodwill_and_intangibles": 191473000 }, "cash_flow": { "operating_cash_flow": 2951000, "capital_expenditure": 604000, "free_cash_flow": 3555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90097, "ticker_id": 6470, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1321000", "ebitda": "4277000", "netIncome": "-4220000", "grossProfit": "37239000", "depreciation": "None", "totalRevenue": "49257000", "costOfRevenue": "12018000", "interestIncome": "None", "incomeBeforeTax": "-4200000", "interestExpense": "5525000", "operatingIncome": "1321000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20000", "reportedCurrency": "USD", "netInterestIncome": "-5525000", "nonInterestIncome": "None", "operatingExpenses": "35918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2273000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2956000", "sellingGeneralAndAdministrative": "33645000", "netIncomeFromContinuingOperations": "-4220000" }, "balance": { "goodwill": "332000", "inventory": "10156000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "351539000", "longTermDebt": "186057000", "shortTermDebt": "507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "191141000", "reportedCurrency": "USD", "retainedEarnings": "-158162000", "totalLiabilities": "293918000", "otherCurrentAssets": "10343000", "totalCurrentAssets": "147062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1450000", "currentNetReceivables": "53962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204477000", "currentAccountsPayable": "25277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196064000", "totalShareholderEquity": "57976000", "capitalLeaseObligations": "10007000", "otherCurrentLiabilities": "69084000", "totalCurrentLiabilities": "95005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "198913000", "cashAndShortTermInvestments": "72601000", "commonStockSharesOutstanding": "35702000", "intangibleAssetsExcludingGoodwill": "191141000", "cashAndCashEquivalentsAtCarryingValue": "72601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-731000", "operatingCashflow": "2951000", "capitalExpenditures": "604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-721000", "cashflowFromInvestment": "-597000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49257000, "cost_of_revenue": 12018000, "gross_profit": 37239000, "research_and_development": 2273000, "selling_general_admin": 33645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1321000, "depreciation_amortisation": 2956000, "ebitda": 4277000, "interest_expense": 5525000, "interest_income": null, "other_non_operating": null, "pretax_income": -4200000, "tax_provision": 20000, "effective_tax_rate": null, "net_income": -4220000, "net_income_continuing_ops": -4220000, "net_income_to_common": -4220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72601000, "short_term_investments": 1450000, "net_receivables": 53962000, "inventory": 10156000, "other_current_assets": null, "total_current_assets": 147062000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 191141000, "goodwill_and_intangibles": 191473000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 204477000, "total_assets": 351539000, "short_term_debt": 507000, "accounts_payable": 25277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95005000, "long_term_debt": 186057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198913000, "total_liabilities": 293918000, "total_debt": 186564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158162000, "total_equity": 57976000, "shares_outstanding": 35702000, "operating_cash_flow": 2951000, "stock_based_compensation": 4385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -721000, "free_cash_flow": 3555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1321000", "ebitda": "4277000", "netIncome": "-4220000", "grossProfit": "37239000", "depreciation": "None", "totalRevenue": "49257000", "costOfRevenue": "12018000", "interestIncome": "None", "incomeBeforeTax": "-4200000", "interestExpense": "5525000", "operatingIncome": "1321000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20000", "reportedCurrency": "USD", "netInterestIncome": "-5525000", "nonInterestIncome": "None", "operatingExpenses": "35918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2273000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2956000", "sellingGeneralAndAdministrative": "33645000", "netIncomeFromContinuingOperations": "-4220000" }, "balance": { "goodwill": "332000", "inventory": "10156000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "351539000", "longTermDebt": "186057000", "shortTermDebt": "507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "191141000", "reportedCurrency": "USD", "retainedEarnings": "-158162000", "totalLiabilities": "293918000", "otherCurrentAssets": "10343000", "totalCurrentAssets": "147062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1450000", "currentNetReceivables": "53962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204477000", "currentAccountsPayable": "25277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196064000", "totalShareholderEquity": "57976000", "capitalLeaseObligations": "10007000", "otherCurrentLiabilities": "69084000", "totalCurrentLiabilities": "95005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "198913000", "cashAndShortTermInvestments": "72601000", "commonStockSharesOutstanding": "35702000", "intangibleAssetsExcludingGoodwill": "191141000", "cashAndCashEquivalentsAtCarryingValue": "72601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-731000", "operatingCashflow": "2951000", "capitalExpenditures": "604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-721000", "cashflowFromInvestment": "-597000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3744000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 48939000, "cost_of_revenue": 12539000, "gross_profit": 36400000, "ebit": 1530000, "ebitda": 4380000, "pretax_income": -5818000, "tax_provision": 655000, "net_income": -6473000, "net_income_to_common": -6473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70968000, "total_current_assets": 139390000, "total_assets": 306630000, "short_term_debt": 767000, "long_term_debt": 185023000, "total_debt": 185790000, "total_liabilities": 248453000, "total_equity": 58532000, "shares_outstanding": 35619000, "goodwill_and_intangibles": 157182000 }, "cash_flow": { "operating_cash_flow": -2746000, "capital_expenditure": 344000, "free_cash_flow": -2402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90098, "ticker_id": 6470, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1530000", "ebitda": "4380000", "netIncome": "-6473000", "grossProfit": "36400000", "depreciation": "None", "totalRevenue": "48939000", "costOfRevenue": "12539000", "interestIncome": "None", "incomeBeforeTax": "-5818000", "interestExpense": "5471000", "operatingIncome": "1530000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-5471000", "nonInterestIncome": "None", "operatingExpenses": "34870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3053000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2850000", "sellingGeneralAndAdministrative": "31817000", "netIncomeFromContinuingOperations": "-6473000" }, "balance": { "goodwill": "332000", "inventory": "9425000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "306630000", "longTermDebt": "185023000", "shortTermDebt": "767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "156850000", "reportedCurrency": "USD", "retainedEarnings": "-153942000", "totalLiabilities": "248453000", "otherCurrentAssets": "6781000", "totalCurrentAssets": "139390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1453000", "currentNetReceivables": "52216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167240000", "currentAccountsPayable": "20177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192333000", "totalShareholderEquity": "58532000", "capitalLeaseObligations": "7310000", "otherCurrentLiabilities": "32359000", "totalCurrentLiabilities": "53551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194902000", "cashAndShortTermInvestments": "70968000", "commonStockSharesOutstanding": "35619000", "intangibleAssetsExcludingGoodwill": "156850000", "cashAndCashEquivalentsAtCarryingValue": "70968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1385000", "operatingCashflow": "-2746000", "capitalExpenditures": "344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73000", "cashflowFromInvestment": "5103000", "stockBasedCompensation": "4271000", "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": "3200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48939000, "cost_of_revenue": 12539000, "gross_profit": 36400000, "research_and_development": 3053000, "selling_general_admin": 31817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1530000, "depreciation_amortisation": 2850000, "ebitda": 4380000, "interest_expense": 5471000, "interest_income": null, "other_non_operating": null, "pretax_income": -5818000, "tax_provision": 655000, "effective_tax_rate": null, "net_income": -6473000, "net_income_continuing_ops": -6473000, "net_income_to_common": -6473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70968000, "short_term_investments": 1453000, "net_receivables": 52216000, "inventory": 9425000, "other_current_assets": null, "total_current_assets": 139390000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 156850000, "goodwill_and_intangibles": 157182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167240000, "total_assets": 306630000, "short_term_debt": 767000, "accounts_payable": 20177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53551000, "long_term_debt": 185023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 194902000, "total_liabilities": 248453000, "total_debt": 185790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153942000, "total_equity": 58532000, "shares_outstanding": 35619000, "operating_cash_flow": -2746000, "stock_based_compensation": 4271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 344000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73000, "free_cash_flow": -2402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1530000", "ebitda": "4380000", "netIncome": "-6473000", "grossProfit": "36400000", "depreciation": "None", "totalRevenue": "48939000", "costOfRevenue": "12539000", "interestIncome": "None", "incomeBeforeTax": "-5818000", "interestExpense": "5471000", "operatingIncome": "1530000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-5471000", "nonInterestIncome": "None", "operatingExpenses": "34870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3053000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2850000", "sellingGeneralAndAdministrative": "31817000", "netIncomeFromContinuingOperations": "-6473000" }, "balance": { "goodwill": "332000", "inventory": "9425000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "306630000", "longTermDebt": "185023000", "shortTermDebt": "767000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "156850000", "reportedCurrency": "USD", "retainedEarnings": "-153942000", "totalLiabilities": "248453000", "otherCurrentAssets": "6781000", "totalCurrentAssets": "139390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1453000", "currentNetReceivables": "52216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167240000", "currentAccountsPayable": "20177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192333000", "totalShareholderEquity": "58532000", "capitalLeaseObligations": "7310000", "otherCurrentLiabilities": "32359000", "totalCurrentLiabilities": "53551000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "194902000", "cashAndShortTermInvestments": "70968000", "commonStockSharesOutstanding": "35619000", "intangibleAssetsExcludingGoodwill": "156850000", "cashAndCashEquivalentsAtCarryingValue": "70968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6473000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1385000", "operatingCashflow": "-2746000", "capitalExpenditures": "344000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73000", "cashflowFromInvestment": "5103000", "stockBasedCompensation": "4271000", "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": "3200000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 34587000, "cost_of_revenue": 10553000, "gross_profit": 24034000, "ebit": -6928000, "ebitda": -4078000, "pretax_income": -13565000, "tax_provision": 3137000, "net_income": -13565000, "net_income_to_common": -13565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68538000, "total_current_assets": 125458000, "total_assets": 295536000, "short_term_debt": 795000, "long_term_debt": 184148000, "total_debt": 184943000, "total_liabilities": 235330000, "total_equity": 60561000, "shares_outstanding": 35470000, "goodwill_and_intangibles": 159721000 }, "cash_flow": { "operating_cash_flow": -4628000, "capital_expenditure": 92000, "free_cash_flow": -4536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90099, "ticker_id": 6470, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6928000", "ebitda": "-4078000", "netIncome": "-13565000", "grossProfit": "24034000", "depreciation": "None", "totalRevenue": "34587000", "costOfRevenue": "10553000", "interestIncome": "None", "incomeBeforeTax": "-13565000", "interestExpense": "5415000", "operatingIncome": "-6928000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3137000", "reportedCurrency": "USD", "netInterestIncome": "-5415000", "nonInterestIncome": "None", "operatingExpenses": "30962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2850000", "sellingGeneralAndAdministrative": "28813000", "netIncomeFromContinuingOperations": "-13565000" }, "balance": { "goodwill": "332000", "inventory": "10810000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "295536000", "longTermDebt": "184148000", "shortTermDebt": "795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "159389000", "reportedCurrency": "USD", "retainedEarnings": "-147469000", "totalLiabilities": "235330000", "otherCurrentAssets": "9489000", "totalCurrentAssets": "125458000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7433000", "currentNetReceivables": "29188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170078000", "currentAccountsPayable": "12567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191659000", "totalShareholderEquity": "60561000", "capitalLeaseObligations": "7511000", "otherCurrentLiabilities": "28279000", "totalCurrentLiabilities": "41753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "193577000", "cashAndShortTermInvestments": "68538000", "commonStockSharesOutstanding": "35470000", "intangibleAssetsExcludingGoodwill": "159389000", "cashAndCashEquivalentsAtCarryingValue": "68538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13565000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "-4628000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809000", "cashflowFromInvestment": "-110000", "stockBasedCompensation": "4168999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34587000, "cost_of_revenue": 10553000, "gross_profit": 24034000, "research_and_development": 2149000, "selling_general_admin": 28813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6928000, "depreciation_amortisation": 2850000, "ebitda": -4078000, "interest_expense": 5415000, "interest_income": null, "other_non_operating": null, "pretax_income": -13565000, "tax_provision": 3137000, "effective_tax_rate": null, "net_income": -13565000, "net_income_continuing_ops": -13565000, "net_income_to_common": -13565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68538000, "short_term_investments": 7433000, "net_receivables": 29188000, "inventory": 10810000, "other_current_assets": null, "total_current_assets": 125458000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 159389000, "goodwill_and_intangibles": 159721000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170078000, "total_assets": 295536000, "short_term_debt": 795000, "accounts_payable": 12567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41753000, "long_term_debt": 184148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193577000, "total_liabilities": 235330000, "total_debt": 184943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -147469000, "total_equity": 60561000, "shares_outstanding": 35470000, "operating_cash_flow": -4628000, "stock_based_compensation": 4168999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -809000, "free_cash_flow": -4536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6928000", "ebitda": "-4078000", "netIncome": "-13565000", "grossProfit": "24034000", "depreciation": "None", "totalRevenue": "34587000", "costOfRevenue": "10553000", "interestIncome": "None", "incomeBeforeTax": "-13565000", "interestExpense": "5415000", "operatingIncome": "-6928000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3137000", "reportedCurrency": "USD", "netInterestIncome": "-5415000", "nonInterestIncome": "None", "operatingExpenses": "30962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2149000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2850000", "sellingGeneralAndAdministrative": "28813000", "netIncomeFromContinuingOperations": "-13565000" }, "balance": { "goodwill": "332000", "inventory": "10810000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "295536000", "longTermDebt": "184148000", "shortTermDebt": "795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "159389000", "reportedCurrency": "USD", "retainedEarnings": "-147469000", "totalLiabilities": "235330000", "otherCurrentAssets": "9489000", "totalCurrentAssets": "125458000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7433000", "currentNetReceivables": "29188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170078000", "currentAccountsPayable": "12567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191659000", "totalShareholderEquity": "60561000", "capitalLeaseObligations": "7511000", "otherCurrentLiabilities": "28279000", "totalCurrentLiabilities": "41753000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "193577000", "cashAndShortTermInvestments": "68538000", "commonStockSharesOutstanding": "35470000", "intangibleAssetsExcludingGoodwill": "159389000", "cashAndCashEquivalentsAtCarryingValue": "68538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13565000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "57000", "operatingCashflow": "-4628000", "capitalExpenditures": "92000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-809000", "cashflowFromInvestment": "-110000", "stockBasedCompensation": "4168999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4156000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 36355000, "cost_of_revenue": 11302000, "gross_profit": 25053000, "ebit": -4495000, "ebitda": -1735000, "pretax_income": -9683000, "tax_provision": -535000, "net_income": -9148000, "net_income_to_common": -9148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74085000, "total_current_assets": 139073000, "total_assets": 311755000, "short_term_debt": 806000, "long_term_debt": 183172000, "total_debt": 183978000, "total_liabilities": 241753000, "total_equity": 70357000, "shares_outstanding": 35354000, "goodwill_and_intangibles": 160238000 }, "cash_flow": { "operating_cash_flow": 8696000, "capital_expenditure": 203000, "free_cash_flow": 8899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90100, "ticker_id": 6470, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4495000", "ebitda": "-1735000", "netIncome": "-9148000", "grossProfit": "25053000", "depreciation": "None", "totalRevenue": "36355000", "costOfRevenue": "11302000", "interestIncome": "None", "incomeBeforeTax": "-9683000", "interestExpense": "5124000", "operatingIncome": "-4875000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-535000", "reportedCurrency": "USD", "netInterestIncome": "-5124000", "nonInterestIncome": "None", "operatingExpenses": "29928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3336000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2760000", "sellingGeneralAndAdministrative": "26212000", "netIncomeFromContinuingOperations": "-9148000" }, "balance": { "goodwill": "332000", "inventory": "10867000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "311755000", "longTermDebt": "183172000", "shortTermDebt": "806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "159906000", "reportedCurrency": "USD", "retainedEarnings": "-133904000", "totalLiabilities": "241753000", "otherCurrentAssets": "8951000", "totalCurrentAssets": "139073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8681000", "currentNetReceivables": "36489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172682000", "currentAccountsPayable": "21424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190502000", "totalShareholderEquity": "70357000", "capitalLeaseObligations": "7330000", "otherCurrentLiabilities": "27114000", "totalCurrentLiabilities": "49344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "192409000", "cashAndShortTermInvestments": "74085000", "commonStockSharesOutstanding": "35354000", "intangibleAssetsExcludingGoodwill": "159906000", "cashAndCashEquivalentsAtCarryingValue": "74085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1943000", "operatingCashflow": "8696000", "capitalExpenditures": "203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000", "cashflowFromInvestment": "-203000", "stockBasedCompensation": "4175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36355000, "cost_of_revenue": 11302000, "gross_profit": 25053000, "research_and_development": 3336000, "selling_general_admin": 26212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4495000, "depreciation_amortisation": 2760000, "ebitda": -1735000, "interest_expense": 5124000, "interest_income": null, "other_non_operating": null, "pretax_income": -9683000, "tax_provision": -535000, "effective_tax_rate": null, "net_income": -9148000, "net_income_continuing_ops": -9148000, "net_income_to_common": -9148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74085000, "short_term_investments": 8681000, "net_receivables": 36489000, "inventory": 10867000, "other_current_assets": null, "total_current_assets": 139073000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 159906000, "goodwill_and_intangibles": 160238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 172682000, "total_assets": 311755000, "short_term_debt": 806000, "accounts_payable": 21424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49344000, "long_term_debt": 183172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 192409000, "total_liabilities": 241753000, "total_debt": 183978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133904000, "total_equity": 70357000, "shares_outstanding": 35354000, "operating_cash_flow": 8696000, "stock_based_compensation": 4175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18000, "free_cash_flow": 8899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4495000", "ebitda": "-1735000", "netIncome": "-9148000", "grossProfit": "25053000", "depreciation": "None", "totalRevenue": "36355000", "costOfRevenue": "11302000", "interestIncome": "None", "incomeBeforeTax": "-9683000", "interestExpense": "5124000", "operatingIncome": "-4875000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-535000", "reportedCurrency": "USD", "netInterestIncome": "-5124000", "nonInterestIncome": "None", "operatingExpenses": "29928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3336000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2760000", "sellingGeneralAndAdministrative": "26212000", "netIncomeFromContinuingOperations": "-9148000" }, "balance": { "goodwill": "332000", "inventory": "10867000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "311755000", "longTermDebt": "183172000", "shortTermDebt": "806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "159906000", "reportedCurrency": "USD", "retainedEarnings": "-133904000", "totalLiabilities": "241753000", "otherCurrentAssets": "8951000", "totalCurrentAssets": "139073000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8681000", "currentNetReceivables": "36489000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172682000", "currentAccountsPayable": "21424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "190502000", "totalShareholderEquity": "70357000", "capitalLeaseObligations": "7330000", "otherCurrentLiabilities": "27114000", "totalCurrentLiabilities": "49344000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "192409000", "cashAndShortTermInvestments": "74085000", "commonStockSharesOutstanding": "35354000", "intangibleAssetsExcludingGoodwill": "159906000", "cashAndCashEquivalentsAtCarryingValue": "74085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1943000", "operatingCashflow": "8696000", "capitalExpenditures": "203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000", "cashflowFromInvestment": "-203000", "stockBasedCompensation": "4175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3070000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 34265000, "cost_of_revenue": 10067000, "gross_profit": 24198000, "ebit": 1744000, "ebitda": 4618000, "pretax_income": -2852000, "tax_provision": 1539000, "net_income": -4391000, "net_income_to_common": -4391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65610000, "total_current_assets": 110278000, "total_assets": 286065000, "short_term_debt": 785000, "long_term_debt": 182186000, "total_debt": 182971000, "total_liabilities": 210663000, "total_equity": 75757000, "shares_outstanding": 34255000, "goodwill_and_intangibles": 163035000 }, "cash_flow": { "operating_cash_flow": -1208000, "capital_expenditure": 20131000, "free_cash_flow": 18923000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90102, "ticker_id": 6470, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1744000", "ebitda": "4618000", "netIncome": "-4391000", "grossProfit": "24198000", "depreciation": "None", "totalRevenue": "34265000", "costOfRevenue": "10067000", "interestIncome": "None", "incomeBeforeTax": "-2852000", "interestExpense": "5749000", "operatingIncome": "1744000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1539000", "reportedCurrency": "USD", "netInterestIncome": "-5749000", "nonInterestIncome": "None", "operatingExpenses": "22454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1421000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2874000", "sellingGeneralAndAdministrative": "21033000", "netIncomeFromContinuingOperations": "-4391000" }, "balance": { "goodwill": "332000", "inventory": "8924000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "286065000", "longTermDebt": "182186000", "shortTermDebt": "785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "162703000", "reportedCurrency": "USD", "retainedEarnings": "-124756000", "totalLiabilities": "210663000", "otherCurrentAssets": "8783000", "totalCurrentAssets": "110278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8265000", "currentNetReceivables": "18696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175786999", "currentAccountsPayable": "6025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189706000", "totalShareholderEquity": "75757000", "capitalLeaseObligations": "7520000", "otherCurrentLiabilities": "10998000", "totalCurrentLiabilities": "19029000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "191634000", "cashAndShortTermInvestments": "65610000", "commonStockSharesOutstanding": "34255000", "intangibleAssetsExcludingGoodwill": "162703000", "cashAndCashEquivalentsAtCarryingValue": "65610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-369000", "operatingCashflow": "-1208000", "capitalExpenditures": "20131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64195000", "cashflowFromInvestment": "-20131000", "stockBasedCompensation": "4476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34265000, "cost_of_revenue": 10067000, "gross_profit": 24198000, "research_and_development": 1421000, "selling_general_admin": 21033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1744000, "depreciation_amortisation": 2874000, "ebitda": 4618000, "interest_expense": 5749000, "interest_income": null, "other_non_operating": null, "pretax_income": -2852000, "tax_provision": 1539000, "effective_tax_rate": null, "net_income": -4391000, "net_income_continuing_ops": -4391000, "net_income_to_common": -4391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65610000, "short_term_investments": 8265000, "net_receivables": 18696000, "inventory": 8924000, "other_current_assets": null, "total_current_assets": 110278000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 162703000, "goodwill_and_intangibles": 163035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175786999, "total_assets": 286065000, "short_term_debt": 785000, "accounts_payable": 6025000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19029000, "long_term_debt": 182186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191634000, "total_liabilities": 210663000, "total_debt": 182971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124756000, "total_equity": 75757000, "shares_outstanding": 34255000, "operating_cash_flow": -1208000, "stock_based_compensation": 4476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64195000, "free_cash_flow": 18923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1744000", "ebitda": "4618000", "netIncome": "-4391000", "grossProfit": "24198000", "depreciation": "None", "totalRevenue": "34265000", "costOfRevenue": "10067000", "interestIncome": "None", "incomeBeforeTax": "-2852000", "interestExpense": "5749000", "operatingIncome": "1744000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1539000", "reportedCurrency": "USD", "netInterestIncome": "-5749000", "nonInterestIncome": "None", "operatingExpenses": "22454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1421000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2874000", "sellingGeneralAndAdministrative": "21033000", "netIncomeFromContinuingOperations": "-4391000" }, "balance": { "goodwill": "332000", "inventory": "8924000", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "286065000", "longTermDebt": "182186000", "shortTermDebt": "785000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "162703000", "reportedCurrency": "USD", "retainedEarnings": "-124756000", "totalLiabilities": "210663000", "otherCurrentAssets": "8783000", "totalCurrentAssets": "110278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8265000", "currentNetReceivables": "18696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175786999", "currentAccountsPayable": "6025000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "189706000", "totalShareholderEquity": "75757000", "capitalLeaseObligations": "7520000", "otherCurrentLiabilities": "10998000", "totalCurrentLiabilities": "19029000", "otherNonCurrentLiabilities": "9448000", "totalNonCurrentLiabilities": "191634000", "cashAndShortTermInvestments": "65610000", "commonStockSharesOutstanding": "34255000", "intangibleAssetsExcludingGoodwill": "162703000", "cashAndCashEquivalentsAtCarryingValue": "65610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-369000", "operatingCashflow": "-1208000", "capitalExpenditures": "20131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64195000", "cashflowFromInvestment": "-20131000", "stockBasedCompensation": "4476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12310000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3173000", "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": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "income_statement": { "revenue": 33470000, "cost_of_revenue": 10000000, "gross_profit": 23470000, "ebit": 2352000, "ebitda": 5423000, "pretax_income": -4244000, "tax_provision": -15000, "net_income": -4229000, "net_income_to_common": -4229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22754000, "total_current_assets": 60296000, "total_assets": 223989000, "short_term_debt": 764000, "long_term_debt": 169712000, "total_debt": 170476000, "total_liabilities": 201937000, "total_equity": 22052000, "shares_outstanding": 30458677, "goodwill_and_intangibles": 150480000 }, "cash_flow": { "operating_cash_flow": 4566000, "capital_expenditure": 1249000, "free_cash_flow": 5815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 90103, "ticker_id": 6470, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:18:38.973682+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2352000", "ebitda": "5423000", "netIncome": "-4229000", "grossProfit": "23470000", "depreciation": "None", "totalRevenue": "33470000", "costOfRevenue": "10000000", "interestIncome": "None", "incomeBeforeTax": "-4244000", "interestExpense": "5704000", "operatingIncome": "2352000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15000", "reportedCurrency": "USD", "netInterestIncome": "-5704000", "nonInterestIncome": "None", "operatingExpenses": "21118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1161000", "otherNonOperatingIncome": "-892000", "costofGoodsAndServicesSold": "10000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3071000", "sellingGeneralAndAdministrative": "19957000", "netIncomeFromContinuingOperations": "-4229000" }, "balance": { "goodwill": "332000", "inventory": "8555000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "223989000", "longTermDebt": "169712000", "shortTermDebt": "764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "150148000", "reportedCurrency": "USD", "retainedEarnings": "-120365000", "totalLiabilities": "201937000", "otherCurrentAssets": "37542000", "totalCurrentAssets": "60296000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6917000", "currentNetReceivables": "18258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163693000", "currentAccountsPayable": "10506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3633000", "shortLongTermDebtTotal": "170476000", "totalShareholderEquity": "22052000", "capitalLeaseObligations": "7703000", "otherCurrentLiabilities": "11609000", "totalCurrentLiabilities": "23011000", "otherNonCurrentLiabilities": "9214000", "totalNonCurrentLiabilities": "178926000", "cashAndShortTermInvestments": "22754000", "commonStockSharesOutstanding": "30458677", "intangibleAssetsExcludingGoodwill": "150148000", "cashAndCashEquivalentsAtCarryingValue": "22754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4229000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "4566000", "capitalExpenditures": "1249000", "changeInReceivables": "-6156000", "changeInExchangeRate": "None", "cashflowFromFinancing": "189000", "cashflowFromInvestment": "-1249000", "stockBasedCompensation": "5412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3506000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33470000, "cost_of_revenue": 10000000, "gross_profit": 23470000, "research_and_development": 1161000, "selling_general_admin": 19957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2352000, "depreciation_amortisation": 3071000, "ebitda": 5423000, "interest_expense": 5704000, "interest_income": null, "other_non_operating": null, "pretax_income": -4244000, "tax_provision": -15000, "effective_tax_rate": null, "net_income": -4229000, "net_income_continuing_ops": -4229000, "net_income_to_common": -4229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22754000, "short_term_investments": 6917000, "net_receivables": 18258000, "inventory": 8555000, "other_current_assets": null, "total_current_assets": 60296000, "net_ppe": null, "goodwill": 332000, "intangible_assets": 150148000, "goodwill_and_intangibles": 150480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 163693000, "total_assets": 223989000, "short_term_debt": 764000, "accounts_payable": 10506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23011000, "long_term_debt": 169712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178926000, "total_liabilities": 201937000, "total_debt": 170476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120365000, "total_equity": 22052000, "shares_outstanding": 30458677, "operating_cash_flow": 4566000, "stock_based_compensation": 5412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189000, "free_cash_flow": 5815000, "net_change_in_cash": 3506000 }, "raw_data": { "income": { "ebit": "2352000", "ebitda": "5423000", "netIncome": "-4229000", "grossProfit": "23470000", "depreciation": "None", "totalRevenue": "33470000", "costOfRevenue": "10000000", "interestIncome": "None", "incomeBeforeTax": "-4244000", "interestExpense": "5704000", "operatingIncome": "2352000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15000", "reportedCurrency": "USD", "netInterestIncome": "-5704000", "nonInterestIncome": "None", "operatingExpenses": "21118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1161000", "otherNonOperatingIncome": "-892000", "costofGoodsAndServicesSold": "10000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3071000", "sellingGeneralAndAdministrative": "19957000", "netIncomeFromContinuingOperations": "-4229000" }, "balance": { "goodwill": "332000", "inventory": "8555000", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "223989000", "longTermDebt": "169712000", "shortTermDebt": "764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "150148000", "reportedCurrency": "USD", "retainedEarnings": "-120365000", "totalLiabilities": "201937000", "otherCurrentAssets": "37542000", "totalCurrentAssets": "60296000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "6917000", "currentNetReceivables": "18258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "163693000", "currentAccountsPayable": "10506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3633000", "shortLongTermDebtTotal": "170476000", "totalShareholderEquity": "22052000", "capitalLeaseObligations": "7703000", "otherCurrentLiabilities": "11609000", "totalCurrentLiabilities": "23011000", "otherNonCurrentLiabilities": "9214000", "totalNonCurrentLiabilities": "178926000", "cashAndShortTermInvestments": "22754000", "commonStockSharesOutstanding": "30458677", "intangibleAssetsExcludingGoodwill": "150148000", "cashAndCashEquivalentsAtCarryingValue": "22754000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4229000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "4566000", "capitalExpenditures": "1249000", "changeInReceivables": "-6156000", "changeInExchangeRate": "None", "cashflowFromFinancing": "189000", "cashflowFromInvestment": "-1249000", "stockBasedCompensation": "5412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3506000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3421000", "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" ] } } }