{ "ticker": { "uuid": "d76bb538-7d90-42e9-9125-55c7b26a2517", "symbol": "GRPN", "name": "Groupon Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d76bb538-7d90-42e9-9125-55c7b26a2517/", "api_url": "https://sharemaestro.com/factors/api/tickers/d76bb538-7d90-42e9-9125-55c7b26a2517/" }, "ticker_metadata": { "id": 6340, "uuid": "d76bb538-7d90-42e9-9125-55c7b26a2517", "symbol": "GRPN", "name": "Groupon Inc", "asset_type": "equity", "market_cap": 824917000, "stock_exchange_id": 2, "industry": "Internet Content & Information", "sector": "Communication Services", "description": "Groupon, Inc. operates a marketplace that connects consumers with merchants. The company is headquartered in Chicago, Illinois.", "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": "d76bb538-7d90-42e9-9125-55c7b26a2517", "symbol": "GRPN", "name": "Groupon Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/d76bb538-7d90-42e9-9125-55c7b26a2517/", "api_url": "https://sharemaestro.com/factors/api/tickers/d76bb538-7d90-42e9-9125-55c7b26a2517/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.51, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 16.46, "market_cap": 667167814.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.6545, "piotroski_f_score": 2, "momentum_12_1": -0.4602, "volatility_252d": 0.6421 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.836380+00:00", "batch_id": "" }, "size": { "price_close": 16.46, "market_cap": 667167814.04, "market_cap_usd": 667167814.04, "enterprise_value": 753321814.04, "shares_outstanding": 40532674, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.3385, "pcf_ratio": 12.2277, "pfcf_ratio": 9.668, "ev_ebitda": null, "ev_ebit": -15.7138, "ev_sales": 1.5114, "ev_fcf": 10.9164, "earnings_yield": null, "fcf_yield": 0.0916, "price_to_sales": 1.3385, "price_to_book": null, "price_to_cashflow": 12.2277, "ebitda_to_ev": null, "sales_yield": 0.6616 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.9026, "operating_margin": -0.0962, "net_margin": -0.2078, "ebitda_margin": -0.0617, "fcf_margin": 0.1384, "roe": 1.6545, "roa": -0.1738, "roic": -1.5259, "roc_greenblatt": null, "asset_turnover": 0.8365, "cash_conversion": -0.6664, "accruals_ratio": -0.2654, "sbc_to_revenue": 0.0842, "piotroski_f_score": 2, "altman_z_score": -2.7385, "earnings_stability_5y": 2.5869, "revenue_stability_5y": 0.6808, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.755, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -10.5179, "net_debt_to_ebitda": -2.801, "debt_to_assets": 0.5231, "interest_coverage": -3.3586, "current_ratio": 0.8066, "quick_ratio": 0.8066, "net_debt": 86154000, "local_beta": -0.0017, "volatility_252d": 0.6421, "volatility_60d": 1.4804, "max_drawdown_12m": -0.7355, "risk_adjusted_momentum": -0.7168 }, "growth": { "revenue_growth_1y": 0.0242, "revenue_growth_3y_cagr": -0.0595, "revenue_growth_5y_cagr": -0.1886, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1543, "book_value_growth_1y": -2.0136, "revenue_growth": 0.0242, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0742, "price_return_3m": 0.3492, "price_return_6m": -0.0727, "price_return_9m": -0.3145, "price_return_12m": -0.5003, "price_return_12m_ex1m": -0.4602, "momentum_6m": -0.0727, "momentum_12m": -0.5003, "momentum_12_1": -0.4602, "distance_from_52w_high": -0.5483, "distance_from_52w_low": 0.7075, "relative_strength": -0.6582 }, "raw_ttm": { "revenue_ttm": 498435000, "gross_profit_ttm": 449890000, "ebit_ttm": -47940000, "ebitda_ttm": -30758000, "net_income_ttm": -103555000, "eps_diluted_ttm": -2.5549, "operating_cash_flow_ttm": 54562000, "capital_expenditure_ttm": 14446000, "fcf_ttm": 69008000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14274000, "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_current_liabilities": 374360000, "net_ppe": null, "total_assets": 595854000, "total_debt": 311668000, "total_equity": -62591000, "net_working_capital": -248633000, "book_value_per_share": -1.5442, "retained_earnings": -1605293000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -244139000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 48, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.515, "os_score": 0.57, "value_percentile": 0.52, "quality_percentile": 0.51, "momentum_percentile": 0.51, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 53, "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": 1359, "ticker_id": 6340, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.836380+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.46, "market_cap": 667167814.04, "market_cap_usd": 667167814.04, "enterprise_value": 753321814.04, "shares_outstanding": 40532674, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.33852521, "pcf_ratio": 12.22770085, "pfcf_ratio": 9.66797783, "ev_ebitda": null, "ev_ebit": -15.71384677, "ev_sales": 1.51137423, "ev_fcf": 10.91644178, "earnings_yield": null, "fcf_yield": 0.09160494, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.90260515, "operating_margin": -0.09618105, "net_margin": -0.20776029, "ebitda_margin": -0.06170915, "fcf_margin": 0.13844935, "roe": 1.65447109, "roa": -0.17379257, "roic": -1.52590926, "roc_greenblatt": null, "asset_turnover": 0.83650525, "cash_conversion": -0.66638984, "accruals_ratio": -0.26536198, "sbc_to_revenue": 0.08424569, "debt_to_equity": -10.51791791, "net_debt_to_ebitda": -2.80102737, "debt_to_assets": 0.52306102, "interest_coverage": -3.35855401, "current_ratio": 0.80664601, "quick_ratio": 0.80664601, "net_debt": 86154000, "revenue_growth_1y": 0.02419554, "revenue_growth_3y_cagr": -0.05947664, "revenue_growth_5y_cagr": -0.18856533, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.15432409, "book_value_growth_1y": -2.01356738, "piotroski_f_score": 2, "altman_z_score": -2.7384636, "earnings_stability_5y": 2.586857, "revenue_stability_5y": 0.680785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07424072, "price_return_3m": 0.34918033, "price_return_6m": -0.07267606, "price_return_9m": -0.31445231, "price_return_12m": -0.50030358, "price_return_12m_ex1m": -0.46023072, "distance_from_52w_high": -0.54829857, "distance_from_52w_low": 0.70746888, "relative_strength": -0.65824463, "local_beta": -0.0017, "volatility_252d": 0.642103, "volatility_60d": 1.480403, "max_drawdown_12m": -0.73545554, "revenue_ttm": 498435000, "gross_profit_ttm": 449890000, "ebit_ttm": -47940000, "ebitda_ttm": -30758000, "net_income_ttm": -103555000, "eps_diluted_ttm": -2.55485241, "operating_cash_flow_ttm": 54562000, "capital_expenditure_ttm": 14446000, "fcf_ttm": 69008000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14274000, "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_current_liabilities": 374360000, "net_ppe": null, "total_assets": 595854000, "total_debt": 311668000, "total_equity": -62591000, "net_working_capital": -248633000, "book_value_per_share": -1.54421097, "retained_earnings": -1605293000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -244139000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 48, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 53, "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": 16.46, "os": 0.57, "value": 0.52, "quality": 0.51, "momentum": 0.51, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.6545, "momentum_12_1": -0.4602, "complete_fields": { "id": 1359, "ticker_id": 6340, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.836380+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.46, "market_cap": 667167814.04, "market_cap_usd": 667167814.04, "enterprise_value": 753321814.04, "shares_outstanding": 40532674, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.33852521, "pcf_ratio": 12.22770085, "pfcf_ratio": 9.66797783, "ev_ebitda": null, "ev_ebit": -15.71384677, "ev_sales": 1.51137423, "ev_fcf": 10.91644178, "earnings_yield": null, "fcf_yield": 0.09160494, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.90260515, "operating_margin": -0.09618105, "net_margin": -0.20776029, "ebitda_margin": -0.06170915, "fcf_margin": 0.13844935, "roe": 1.65447109, "roa": -0.17379257, "roic": -1.52590926, "roc_greenblatt": null, "asset_turnover": 0.83650525, "cash_conversion": -0.66638984, "accruals_ratio": -0.26536198, "sbc_to_revenue": 0.08424569, "debt_to_equity": -10.51791791, "net_debt_to_ebitda": -2.80102737, "debt_to_assets": 0.52306102, "interest_coverage": -3.35855401, "current_ratio": 0.80664601, "quick_ratio": 0.80664601, "net_debt": 86154000, "revenue_growth_1y": 0.02419554, "revenue_growth_3y_cagr": -0.05947664, "revenue_growth_5y_cagr": -0.18856533, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.15432409, "book_value_growth_1y": -2.01356738, "piotroski_f_score": 2, "altman_z_score": -2.7384636, "earnings_stability_5y": 2.586857, "revenue_stability_5y": 0.680785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07424072, "price_return_3m": 0.34918033, "price_return_6m": -0.07267606, "price_return_9m": -0.31445231, "price_return_12m": -0.50030358, "price_return_12m_ex1m": -0.46023072, "distance_from_52w_high": -0.54829857, "distance_from_52w_low": 0.70746888, "relative_strength": -0.65824463, "local_beta": -0.0017, "volatility_252d": 0.642103, "volatility_60d": 1.480403, "max_drawdown_12m": -0.73545554, "revenue_ttm": 498435000, "gross_profit_ttm": 449890000, "ebit_ttm": -47940000, "ebitda_ttm": -30758000, "net_income_ttm": -103555000, "eps_diluted_ttm": -2.55485241, "operating_cash_flow_ttm": 54562000, "capital_expenditure_ttm": 14446000, "fcf_ttm": 69008000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14274000, "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_current_liabilities": 374360000, "net_ppe": null, "total_assets": 595854000, "total_debt": 311668000, "total_equity": -62591000, "net_working_capital": -248633000, "book_value_per_share": -1.54421097, "retained_earnings": -1605293000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -244139000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 48, "quality_composite": 49, "momentum_composite": 49, "growth_composite": 49, "yield_composite": 48, "svqf_composite": 50, "vc1_composite": 49, "vc2_composite": 49, "vc3_composite": 49, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 53, "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "ebit": 12956000, "ebitda": 31558000, "pretax_income": -45456000, "tax_provision": 35625000, "net_income": -83520000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 346393000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 64498000, "capital_expenditure": 14624000, "free_cash_flow": 79122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84229, "ticker_id": 6340, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12956000", "ebitda": "31558000", "netIncome": "-83520000", "grossProfit": "443467000", "depreciation": "None", "totalRevenue": "498422000", "costOfRevenue": "54955000", "interestIncome": "5953000", "incomeBeforeTax": "-45456000", "interestExpense": "14254000", "operatingIncome": "12956000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35625000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "430511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18602000", "sellingGeneralAndAdministrative": "264656000", "netIncomeFromContinuingOperations": "-81081000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670406000", "longTermDebt": "309155000", "shortTermDebt": "37238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3224000", "reportedCurrency": "USD", "retainedEarnings": "-1592434000", "totalLiabilities": "712796000", "otherCurrentAssets": "52548000", "totalCurrentAssets": "374420000", "currentLongTermDebt": "33691000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "25792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295986000", "currentAccountsPayable": "244161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349599000", "totalShareholderEquity": "-42562000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "102510000", "totalCurrentLiabilities": "383909000", "otherNonCurrentLiabilities": "941000", "totalNonCurrentLiabilities": "328887000", "cashAndShortTermInvestments": "296080000", "commonStockSharesOutstanding": "40299826", "intangibleAssetsExcludingGoodwill": "3224000", "cashAndCashEquivalentsAtCarryingValue": "296080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64498000", "capitalExpenditures": "14624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7510000", "cashflowFromInvestment": "6423000", "stockBasedCompensation": "37774000", "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": "18602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498422000, "cost_of_revenue": 54955000, "gross_profit": 443467000, "research_and_development": null, "selling_general_admin": 264656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12956000, "depreciation_amortisation": 18602000, "ebitda": 31558000, "interest_expense": 14254000, "interest_income": null, "other_non_operating": null, "pretax_income": -45456000, "tax_provision": 35625000, "effective_tax_rate": null, "net_income": -83520000, "net_income_continuing_ops": -81081000, "net_income_to_common": -83520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296080000, "short_term_investments": null, "net_receivables": 25792000, "inventory": null, "other_current_assets": null, "total_current_assets": 374420000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 3224000, "goodwill_and_intangibles": 181909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295986000, "total_assets": 670406000, "short_term_debt": 37238000, "accounts_payable": 244161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383909000, "long_term_debt": 309155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 328887000, "total_liabilities": 712796000, "total_debt": 346393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1592434000, "total_equity": -42562000, "shares_outstanding": 40299826, "operating_cash_flow": 64498000, "stock_based_compensation": 37774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7510000, "free_cash_flow": 79122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12956000", "ebitda": "31558000", "netIncome": "-83520000", "grossProfit": "443467000", "depreciation": "None", "totalRevenue": "498422000", "costOfRevenue": "54955000", "interestIncome": "5953000", "incomeBeforeTax": "-45456000", "interestExpense": "14254000", "operatingIncome": "12956000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35625000", "reportedCurrency": "USD", "netInterestIncome": "-8301000", "nonInterestIncome": "None", "operatingExpenses": "430511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18602000", "sellingGeneralAndAdministrative": "264656000", "netIncomeFromContinuingOperations": "-81081000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670406000", "longTermDebt": "309155000", "shortTermDebt": "37238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3224000", "reportedCurrency": "USD", "retainedEarnings": "-1592434000", "totalLiabilities": "712796000", "otherCurrentAssets": "52548000", "totalCurrentAssets": "374420000", "currentLongTermDebt": "33691000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "25792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295986000", "currentAccountsPayable": "244161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349599000", "totalShareholderEquity": "-42562000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "102510000", "totalCurrentLiabilities": "383909000", "otherNonCurrentLiabilities": "941000", "totalNonCurrentLiabilities": "328887000", "cashAndShortTermInvestments": "296080000", "commonStockSharesOutstanding": "40299826", "intangibleAssetsExcludingGoodwill": "3224000", "cashAndCashEquivalentsAtCarryingValue": "296080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81697000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64498000", "capitalExpenditures": "14624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7510000", "cashflowFromInvestment": "6423000", "stockBasedCompensation": "37774000", "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": "18602000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 492557000, "cost_of_revenue": 48251000, "gross_profit": 444306000, "ebit": -21860000, "ebitda": 9040000, "pretax_income": -30391000, "tax_provision": 26123000, "net_income": -59027000, "net_income_to_common": -59027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228843000, "total_current_assets": 315361000, "total_assets": 612690000, "short_term_debt": 3317000, "long_term_debt": 246013000, "total_debt": 249330000, "total_liabilities": 571639000, "total_equity": 40815000, "shares_outstanding": 39170000, "goodwill_and_intangibles": 183423000 }, "cash_flow": { "operating_cash_flow": 55894000, "capital_expenditure": 15928000, "free_cash_flow": 71822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84234, "ticker_id": 6340, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21860000", "ebitda": "9040000", "netIncome": "-59027000", "grossProfit": "444306000", "depreciation": "None", "totalRevenue": "492557000", "costOfRevenue": "48251000", "interestIncome": "5149000", "incomeBeforeTax": "-30391000", "interestExpense": "8531000", "operatingIncome": "8794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26123000", "reportedCurrency": "USD", "netInterestIncome": "-3382000", "nonInterestIncome": "None", "operatingExpenses": "435512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "295399000", "netIncomeFromContinuingOperations": "-56514000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612690000", "longTermDebt": "246013000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4738000", "reportedCurrency": "USD", "retainedEarnings": "-1508914000", "totalLiabilities": "571639000", "otherCurrentAssets": "49679000", "totalCurrentAssets": "315361000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "36839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297329000", "currentAccountsPayable": "11311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252934000", "totalShareholderEquity": "40815000", "capitalLeaseObligations": "6921000", "otherCurrentLiabilities": "253273000", "totalCurrentLiabilities": "305426000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "266213000", "cashAndShortTermInvestments": "228843000", "commonStockSharesOutstanding": "39170000", "intangibleAssetsExcludingGoodwill": "4738000", "cashAndCashEquivalentsAtCarryingValue": "228843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55894000", "capitalExpenditures": "15928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47790000", "cashflowFromInvestment": "-6812000", "stockBasedCompensation": "26734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492557000, "cost_of_revenue": 48251000, "gross_profit": 444306000, "research_and_development": 26300000, "selling_general_admin": 295399000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21860000, "depreciation_amortisation": 30900000, "ebitda": 9040000, "interest_expense": 8531000, "interest_income": null, "other_non_operating": null, "pretax_income": -30391000, "tax_provision": 26123000, "effective_tax_rate": null, "net_income": -59027000, "net_income_continuing_ops": -56514000, "net_income_to_common": -59027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228843000, "short_term_investments": null, "net_receivables": 36839000, "inventory": null, "other_current_assets": null, "total_current_assets": 315361000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 4738000, "goodwill_and_intangibles": 183423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297329000, "total_assets": 612690000, "short_term_debt": 3317000, "accounts_payable": 11311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305426000, "long_term_debt": 246013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 266213000, "total_liabilities": 571639000, "total_debt": 249330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1508914000, "total_equity": 40815000, "shares_outstanding": 39170000, "operating_cash_flow": 55894000, "stock_based_compensation": 26734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47790000, "free_cash_flow": 71822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21860000", "ebitda": "9040000", "netIncome": "-59027000", "grossProfit": "444306000", "depreciation": "None", "totalRevenue": "492557000", "costOfRevenue": "48251000", "interestIncome": "5149000", "incomeBeforeTax": "-30391000", "interestExpense": "8531000", "operatingIncome": "8794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26123000", "reportedCurrency": "USD", "netInterestIncome": "-3382000", "nonInterestIncome": "None", "operatingExpenses": "435512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30900000", "sellingGeneralAndAdministrative": "295399000", "netIncomeFromContinuingOperations": "-56514000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612690000", "longTermDebt": "246013000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4738000", "reportedCurrency": "USD", "retainedEarnings": "-1508914000", "totalLiabilities": "571639000", "otherCurrentAssets": "49679000", "totalCurrentAssets": "315361000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "36839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297329000", "currentAccountsPayable": "11311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252934000", "totalShareholderEquity": "40815000", "capitalLeaseObligations": "6921000", "otherCurrentLiabilities": "253273000", "totalCurrentLiabilities": "305426000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "266213000", "cashAndShortTermInvestments": "228843000", "commonStockSharesOutstanding": "39170000", "intangibleAssetsExcludingGoodwill": "4738000", "cashAndCashEquivalentsAtCarryingValue": "228843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55894000", "capitalExpenditures": "15928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47790000", "cashflowFromInvestment": "-6812000", "stockBasedCompensation": "26734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30900000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 514910000, "cost_of_revenue": 64246000, "gross_profit": 450664000, "ebit": -27708000, "ebitda": 23510000, "pretax_income": -43426000, "tax_provision": 9508000, "net_income": -55410000, "net_income_to_common": -55410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141563000, "total_current_assets": 255583000, "total_assets": 570956000, "short_term_debt": 49897000, "long_term_debt": 226470000, "total_debt": 276367000, "total_liabilities": 611268000, "total_equity": -40631000, "shares_outstanding": 31243179, "goodwill_and_intangibles": 190089000 }, "cash_flow": { "operating_cash_flow": -77985000, "capital_expenditure": 19285000, "free_cash_flow": -58700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84239, "ticker_id": 6340, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27708000", "ebitda": "23510000", "netIncome": "-55410000", "grossProfit": "450664000", "depreciation": "None", "totalRevenue": "514910000", "costOfRevenue": "64246000", "interestIncome": "13883000", "incomeBeforeTax": "-43426000", "interestExpense": "15718000", "operatingIncome": "-18252000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9508000", "reportedCurrency": "USD", "netInterestIncome": "-4597000", "nonInterestIncome": "None", "operatingExpenses": "468916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51218000", "sellingGeneralAndAdministrative": "350405000", "netIncomeFromContinuingOperations": "-135658000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "570956000", "longTermDebt": "226470000", "shortTermDebt": "49897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11404000", "reportedCurrency": "USD", "retainedEarnings": "-1449887000", "totalLiabilities": "611268000", "otherCurrentAssets": "58298000", "totalCurrentAssets": "255583000", "currentLongTermDebt": "42776000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "55722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315373000", "currentAccountsPayable": "15016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278749000", "totalShareholderEquity": "-40631000", "capitalLeaseObligations": "9503000", "otherCurrentLiabilities": "274910000", "totalCurrentLiabilities": "369154000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "242114000", "cashAndShortTermInvestments": "141563000", "commonStockSharesOutstanding": "31243179", "intangibleAssetsExcludingGoodwill": "11404000", "cashAndCashEquivalentsAtCarryingValue": "141563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-77985000", "capitalExpenditures": "19285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35690000", "cashflowFromInvestment": "-1397000", "stockBasedCompensation": "14481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514910000, "cost_of_revenue": 64246000, "gross_profit": 450664000, "research_and_development": 38100000, "selling_general_admin": 350405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27708000, "depreciation_amortisation": 51218000, "ebitda": 23510000, "interest_expense": 15718000, "interest_income": null, "other_non_operating": null, "pretax_income": -43426000, "tax_provision": 9508000, "effective_tax_rate": null, "net_income": -55410000, "net_income_continuing_ops": -135658000, "net_income_to_common": -55410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141563000, "short_term_investments": null, "net_receivables": 55722000, "inventory": null, "other_current_assets": null, "total_current_assets": 255583000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 11404000, "goodwill_and_intangibles": 190089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315373000, "total_assets": 570956000, "short_term_debt": 49897000, "accounts_payable": 15016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369154000, "long_term_debt": 226470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242114000, "total_liabilities": 611268000, "total_debt": 276367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449887000, "total_equity": -40631000, "shares_outstanding": 31243179, "operating_cash_flow": -77985000, "stock_based_compensation": 14481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1397000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35690000, "free_cash_flow": -58700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27708000", "ebitda": "23510000", "netIncome": "-55410000", "grossProfit": "450664000", "depreciation": "None", "totalRevenue": "514910000", "costOfRevenue": "64246000", "interestIncome": "13883000", "incomeBeforeTax": "-43426000", "interestExpense": "15718000", "operatingIncome": "-18252000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9508000", "reportedCurrency": "USD", "netInterestIncome": "-4597000", "nonInterestIncome": "None", "operatingExpenses": "468916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51218000", "sellingGeneralAndAdministrative": "350405000", "netIncomeFromContinuingOperations": "-135658000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "570956000", "longTermDebt": "226470000", "shortTermDebt": "49897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11404000", "reportedCurrency": "USD", "retainedEarnings": "-1449887000", "totalLiabilities": "611268000", "otherCurrentAssets": "58298000", "totalCurrentAssets": "255583000", "currentLongTermDebt": "42776000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "55722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315373000", "currentAccountsPayable": "15016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278749000", "totalShareholderEquity": "-40631000", "capitalLeaseObligations": "9503000", "otherCurrentLiabilities": "274910000", "totalCurrentLiabilities": "369154000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "242114000", "cashAndShortTermInvestments": "141563000", "commonStockSharesOutstanding": "31243179", "intangibleAssetsExcludingGoodwill": "11404000", "cashAndCashEquivalentsAtCarryingValue": "141563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-77985000", "capitalExpenditures": "19285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35690000", "cashflowFromInvestment": "-1397000", "stockBasedCompensation": "14481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3299000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51218000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 599085000, "cost_of_revenue": 76261000, "gross_profit": 522824000, "ebit": -177590000, "ebitda": -114927000, "pretax_income": -191970000, "tax_provision": 42410000, "net_income": -237609000, "net_income_to_common": -237609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281279000, "total_current_assets": 367351000, "total_assets": 793117000, "short_term_debt": 112525000, "long_term_debt": 224923000, "total_debt": 337448000, "total_liabilities": 784259000, "total_equity": 8475000, "shares_outstanding": 30166100, "goodwill_and_intangibles": 196326000 }, "cash_flow": { "operating_cash_flow": -135987000, "capital_expenditure": 38845000, "free_cash_flow": -97142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84244, "ticker_id": 6340, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-177590000", "ebitda": "-114927000", "netIncome": "-237609000", "grossProfit": "522824000", "depreciation": "None", "totalRevenue": "599085000", "costOfRevenue": "76261000", "interestIncome": "9533000", "incomeBeforeTax": "-191970000", "interestExpense": "14380000", "operatingIncome": "-167815000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42410000", "reportedCurrency": "USD", "netInterestIncome": "-4847000", "nonInterestIncome": "None", "operatingExpenses": "690639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44200000", "otherNonOperatingIncome": "-24155000", "costofGoodsAndServicesSold": "76261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62663000", "sellingGeneralAndAdministrative": "481375000", "netIncomeFromContinuingOperations": "-234380000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "793117000", "longTermDebt": "224923000", "shortTermDebt": "112525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17641000", "reportedCurrency": "USD", "retainedEarnings": "-1394477000", "totalLiabilities": "784259000", "otherCurrentAssets": "34410000", "totalCurrentAssets": "367351000", "currentLongTermDebt": "75000000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "51662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425766000", "currentAccountsPayable": "59568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20258000", "shortLongTermDebtTotal": "346758000", "totalShareholderEquity": "8475000", "capitalLeaseObligations": "46835000", "otherCurrentLiabilities": "323127000", "totalCurrentLiabilities": "531440000", "otherNonCurrentLiabilities": "27896000", "totalNonCurrentLiabilities": "252819000", "cashAndShortTermInvestments": "281279000", "commonStockSharesOutstanding": "30166100", "intangibleAssetsExcludingGoodwill": "17641000", "cashAndCashEquivalentsAtCarryingValue": "281279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-135987000", "capitalExpenditures": "38845000", "changeInReceivables": "-10088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34407000", "cashflowFromInvestment": "-38845000", "stockBasedCompensation": "30006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209239000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599085000, "cost_of_revenue": 76261000, "gross_profit": 522824000, "research_and_development": 44200000, "selling_general_admin": 481375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -177590000, "depreciation_amortisation": 62663000, "ebitda": -114927000, "interest_expense": 14380000, "interest_income": null, "other_non_operating": null, "pretax_income": -191970000, "tax_provision": 42410000, "effective_tax_rate": null, "net_income": -237609000, "net_income_continuing_ops": -234380000, "net_income_to_common": -237609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281279000, "short_term_investments": null, "net_receivables": 51662000, "inventory": null, "other_current_assets": null, "total_current_assets": 367351000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 17641000, "goodwill_and_intangibles": 196326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425766000, "total_assets": 793117000, "short_term_debt": 112525000, "accounts_payable": 59568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531440000, "long_term_debt": 224923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252819000, "total_liabilities": 784259000, "total_debt": 337448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1394477000, "total_equity": 8475000, "shares_outstanding": 30166100, "operating_cash_flow": -135987000, "stock_based_compensation": 30006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38845000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34407000, "free_cash_flow": -97142000, "net_change_in_cash": -209239000 }, "raw_data": { "income": { "ebit": "-177590000", "ebitda": "-114927000", "netIncome": "-237609000", "grossProfit": "522824000", "depreciation": "None", "totalRevenue": "599085000", "costOfRevenue": "76261000", "interestIncome": "9533000", "incomeBeforeTax": "-191970000", "interestExpense": "14380000", "operatingIncome": "-167815000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42410000", "reportedCurrency": "USD", "netInterestIncome": "-4847000", "nonInterestIncome": "None", "operatingExpenses": "690639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44200000", "otherNonOperatingIncome": "-24155000", "costofGoodsAndServicesSold": "76261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62663000", "sellingGeneralAndAdministrative": "481375000", "netIncomeFromContinuingOperations": "-234380000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "793117000", "longTermDebt": "224923000", "shortTermDebt": "112525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17641000", "reportedCurrency": "USD", "retainedEarnings": "-1394477000", "totalLiabilities": "784259000", "otherCurrentAssets": "34410000", "totalCurrentAssets": "367351000", "currentLongTermDebt": "75000000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "51662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425766000", "currentAccountsPayable": "59568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20258000", "shortLongTermDebtTotal": "346758000", "totalShareholderEquity": "8475000", "capitalLeaseObligations": "46835000", "otherCurrentLiabilities": "323127000", "totalCurrentLiabilities": "531440000", "otherNonCurrentLiabilities": "27896000", "totalNonCurrentLiabilities": "252819000", "cashAndShortTermInvestments": "281279000", "commonStockSharesOutstanding": "30166100", "intangibleAssetsExcludingGoodwill": "17641000", "cashAndCashEquivalentsAtCarryingValue": "281279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-135987000", "capitalExpenditures": "38845000", "changeInReceivables": "-10088000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34407000", "cashflowFromInvestment": "-38845000", "stockBasedCompensation": "30006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-209239000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6065000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62663000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 967108000, "cost_of_revenue": 229992000, "gross_profit": 737116000, "ebit": 105231000, "ebitda": 178050000, "pretax_income": 88025000, "tax_provision": -32323000, "net_income": 118668000, "net_income_to_common": 118668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 498726000, "total_current_assets": 588051000, "total_assets": 1157881000, "short_term_debt": 132062000, "long_term_debt": 223403000, "total_debt": 355465000, "total_liabilities": 947585000, "total_equity": 209872000, "shares_outstanding": 33513440, "goodwill_and_intangibles": 240703000 }, "cash_flow": { "operating_cash_flow": -123958000, "capital_expenditure": 52761000, "free_cash_flow": -71197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84249, "ticker_id": 6340, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105231000", "ebitda": "178050000", "netIncome": "118668000", "grossProfit": "737116000", "depreciation": "None", "totalRevenue": "967108000", "costOfRevenue": "229992000", "interestIncome": "5116000", "incomeBeforeTax": "88025000", "interestExpense": "17206000", "operatingIncome": "-4655000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-32323000", "reportedCurrency": "USD", "netInterestIncome": "-12090000", "nonInterestIncome": "None", "operatingExpenses": "741771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50500000", "otherNonOperatingIncome": "92680000", "costofGoodsAndServicesSold": "229992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72819000", "sellingGeneralAndAdministrative": "511096000", "netIncomeFromContinuingOperations": "120348000" }, "balance": { "goodwill": "216393000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1157881000", "longTermDebt": "223403000", "shortTermDebt": "132062000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24310000", "reportedCurrency": "USD", "retainedEarnings": "-1156868000", "totalLiabilities": "947585000", "otherCurrentAssets": "44859000", "totalCurrentAssets": "588051000", "currentLongTermDebt": "100000000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "44466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569830000", "currentAccountsPayable": "22165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121539000", "shortLongTermDebtTotal": "414212000", "totalShareholderEquity": "209872000", "capitalLeaseObligations": "91410000", "otherCurrentLiabilities": "419601000", "totalCurrentLiabilities": "630987000", "otherNonCurrentLiabilities": "6183000", "totalNonCurrentLiabilities": "316598000", "cashAndShortTermInvestments": "498726000", "commonStockSharesOutstanding": "33513440", "intangibleAssetsExcludingGoodwill": "24310000", "cashAndCashEquivalentsAtCarryingValue": "498726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-70369000", "operatingCashflow": "-123958000", "capitalExpenditures": "52761000", "changeInReceivables": "5432000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183850000", "cashflowFromInvestment": "-45811000", "stockBasedCompensation": "33169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-353619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 967108000, "cost_of_revenue": 229992000, "gross_profit": 737116000, "research_and_development": 50500000, "selling_general_admin": 511096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105231000, "depreciation_amortisation": 72819000, "ebitda": 178050000, "interest_expense": 17206000, "interest_income": null, "other_non_operating": null, "pretax_income": 88025000, "tax_provision": -32323000, "effective_tax_rate": null, "net_income": 118668000, "net_income_continuing_ops": 120348000, "net_income_to_common": 118668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 498726000, "short_term_investments": null, "net_receivables": 44466000, "inventory": null, "other_current_assets": null, "total_current_assets": 588051000, "net_ppe": null, "goodwill": 216393000, "intangible_assets": 24310000, "goodwill_and_intangibles": 240703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569830000, "total_assets": 1157881000, "short_term_debt": 132062000, "accounts_payable": 22165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630987000, "long_term_debt": 223403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316598000, "total_liabilities": 947585000, "total_debt": 355465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1156868000, "total_equity": 209872000, "shares_outstanding": 33513440, "operating_cash_flow": -123958000, "stock_based_compensation": 33169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45811000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183850000, "free_cash_flow": -71197000, "net_change_in_cash": -353619000 }, "raw_data": { "income": { "ebit": "105231000", "ebitda": "178050000", "netIncome": "118668000", "grossProfit": "737116000", "depreciation": "None", "totalRevenue": "967108000", "costOfRevenue": "229992000", "interestIncome": "5116000", "incomeBeforeTax": "88025000", "interestExpense": "17206000", "operatingIncome": "-4655000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-32323000", "reportedCurrency": "USD", "netInterestIncome": "-12090000", "nonInterestIncome": "None", "operatingExpenses": "741771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50500000", "otherNonOperatingIncome": "92680000", "costofGoodsAndServicesSold": "229992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72819000", "sellingGeneralAndAdministrative": "511096000", "netIncomeFromContinuingOperations": "120348000" }, "balance": { "goodwill": "216393000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1157881000", "longTermDebt": "223403000", "shortTermDebt": "132062000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "24310000", "reportedCurrency": "USD", "retainedEarnings": "-1156868000", "totalLiabilities": "947585000", "otherCurrentAssets": "44859000", "totalCurrentAssets": "588051000", "currentLongTermDebt": "100000000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "44466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569830000", "currentAccountsPayable": "22165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121539000", "shortLongTermDebtTotal": "414212000", "totalShareholderEquity": "209872000", "capitalLeaseObligations": "91410000", "otherCurrentLiabilities": "419601000", "totalCurrentLiabilities": "630987000", "otherNonCurrentLiabilities": "6183000", "totalNonCurrentLiabilities": "316598000", "cashAndShortTermInvestments": "498726000", "commonStockSharesOutstanding": "33513440", "intangibleAssetsExcludingGoodwill": "24310000", "cashAndCashEquivalentsAtCarryingValue": "498726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120348000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-70369000", "operatingCashflow": "-123958000", "capitalExpenditures": "52761000", "changeInReceivables": "5432000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183850000", "cashflowFromInvestment": "-45811000", "stockBasedCompensation": "33169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-353619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72819000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 1416868000, "cost_of_revenue": 739574000, "gross_profit": 677294000, "ebit": -260874000, "ebitda": -173352000, "pretax_income": -294066000, "tax_provision": -7504000, "net_income": -287931000, "net_income_to_common": -287931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 850587000, "total_current_assets": 934026000, "total_assets": 1411507000, "short_term_debt": 237755000, "long_term_debt": 229490000, "total_debt": 467245000, "total_liabilities": 1303833000, "total_equity": 107675000, "shares_outstanding": 28604115, "goodwill_and_intangibles": 244850000 }, "cash_flow": { "operating_cash_flow": -63598000, "capital_expenditure": 48711000, "free_cash_flow": -14887000, "dividends_paid": 8816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84254, "ticker_id": 6340, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-260874000", "ebitda": "-173352000", "netIncome": "-287931000", "grossProfit": "677294000", "depreciation": "None", "totalRevenue": "1416868000", "costOfRevenue": "739574000", "interestIncome": "6351000", "incomeBeforeTax": "-294066000", "interestExpense": "33192000", "operatingIncome": "-277098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7504000", "reportedCurrency": "USD", "netInterestIncome": "-26841000", "nonInterestIncome": "None", "operatingExpenses": "954392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58800000", "otherNonOperatingIncome": "-16968000", "costofGoodsAndServicesSold": "739574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87522000", "sellingGeneralAndAdministrative": "603185000", "netIncomeFromContinuingOperations": "-286562000" }, "balance": { "goodwill": "214699000", "inventory": "1280000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1411507000", "longTermDebt": "229490000", "shortTermDebt": "237755000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30151000", "reportedCurrency": "USD", "retainedEarnings": "-1320886000", "totalLiabilities": "1303833000", "otherCurrentAssets": "33724000", "totalCurrentAssets": "934026000", "currentLongTermDebt": "200000000", "longTermInvestments": "37671000", "shortTermInvestments": "37671000", "currentNetReceivables": "48435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477481000", "currentAccountsPayable": "33026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160633000", "shortLongTermDebtTotal": "558172000", "totalShareholderEquity": "107675000", "capitalLeaseObligations": "129412000", "otherCurrentLiabilities": "588116000", "totalCurrentLiabilities": "938988000", "otherNonCurrentLiabilities": "135355000", "totalNonCurrentLiabilities": "364845000", "cashAndShortTermInvestments": "850587000", "commonStockSharesOutstanding": "28604115", "intangibleAssetsExcludingGoodwill": "30151000", "cashAndCashEquivalentsAtCarryingValue": "850587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-288313000", "profitLoss": "None", "dividendPayout": "8816000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "64007000", "operatingCashflow": "-63598000", "capitalExpenditures": "48711000", "changeInReceivables": "13524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "176798000", "cashflowFromInvestment": "-20122000", "stockBasedCompensation": "39010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1416868000, "cost_of_revenue": 739574000, "gross_profit": 677294000, "research_and_development": 58800000, "selling_general_admin": 603185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -260874000, "depreciation_amortisation": 87522000, "ebitda": -173352000, "interest_expense": 33192000, "interest_income": null, "other_non_operating": null, "pretax_income": -294066000, "tax_provision": -7504000, "effective_tax_rate": null, "net_income": -287931000, "net_income_continuing_ops": -286562000, "net_income_to_common": -287931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 850587000, "short_term_investments": 37671000, "net_receivables": 48435000, "inventory": 1280000, "other_current_assets": null, "total_current_assets": 934026000, "net_ppe": null, "goodwill": 214699000, "intangible_assets": 30151000, "goodwill_and_intangibles": 244850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 477481000, "total_assets": 1411507000, "short_term_debt": 237755000, "accounts_payable": 33026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 938988000, "long_term_debt": 229490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 364845000, "total_liabilities": 1303833000, "total_debt": 467245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1320886000, "total_equity": 107675000, "shares_outstanding": 28604115, "operating_cash_flow": -63598000, "stock_based_compensation": 39010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20122000, "dividends_paid": 8816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176798000, "free_cash_flow": -14887000, "net_change_in_cash": 93078000 }, "raw_data": { "income": { "ebit": "-260874000", "ebitda": "-173352000", "netIncome": "-287931000", "grossProfit": "677294000", "depreciation": "None", "totalRevenue": "1416868000", "costOfRevenue": "739574000", "interestIncome": "6351000", "incomeBeforeTax": "-294066000", "interestExpense": "33192000", "operatingIncome": "-277098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7504000", "reportedCurrency": "USD", "netInterestIncome": "-26841000", "nonInterestIncome": "None", "operatingExpenses": "954392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58800000", "otherNonOperatingIncome": "-16968000", "costofGoodsAndServicesSold": "739574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87522000", "sellingGeneralAndAdministrative": "603185000", "netIncomeFromContinuingOperations": "-286562000" }, "balance": { "goodwill": "214699000", "inventory": "1280000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1411507000", "longTermDebt": "229490000", "shortTermDebt": "237755000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "30151000", "reportedCurrency": "USD", "retainedEarnings": "-1320886000", "totalLiabilities": "1303833000", "otherCurrentAssets": "33724000", "totalCurrentAssets": "934026000", "currentLongTermDebt": "200000000", "longTermInvestments": "37671000", "shortTermInvestments": "37671000", "currentNetReceivables": "48435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477481000", "currentAccountsPayable": "33026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160633000", "shortLongTermDebtTotal": "558172000", "totalShareholderEquity": "107675000", "capitalLeaseObligations": "129412000", "otherCurrentLiabilities": "588116000", "totalCurrentLiabilities": "938988000", "otherNonCurrentLiabilities": "135355000", "totalNonCurrentLiabilities": "364845000", "cashAndShortTermInvestments": "850587000", "commonStockSharesOutstanding": "28604115", "intangibleAssetsExcludingGoodwill": "30151000", "cashAndCashEquivalentsAtCarryingValue": "850587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-288313000", "profitLoss": "None", "dividendPayout": "8816000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "64007000", "operatingCashflow": "-63598000", "capitalExpenditures": "48711000", "changeInReceivables": "13524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "176798000", "cashflowFromInvestment": "-20122000", "stockBasedCompensation": "39010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93078000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87522000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 2218915000, "cost_of_revenue": 1032786000, "gross_profit": 1186129000, "ebit": 10062000, "ebitda": 115827000, "pretax_income": -13531000, "tax_provision": 761000, "net_income": -22377000, "net_income_to_common": -22377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 750887000, "total_current_assets": 887913000, "total_assets": 1586743000, "short_term_debt": 40768000, "long_term_debt": 214869000, "total_debt": 255637000, "total_liabilities": 1191697000, "total_equity": 393936000, "shares_outstanding": 28370417, "goodwill_and_intangibles": 360309000 }, "cash_flow": { "operating_cash_flow": 71283000, "capital_expenditure": 71066000, "free_cash_flow": 142349000, "dividends_paid": 4123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84259, "ticker_id": 6340, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10062000", "ebitda": "115827000", "netIncome": "-22377000", "grossProfit": "1186129000", "depreciation": "None", "totalRevenue": "2218915000", "costOfRevenue": "1032786000", "interestIncome": "7744000", "incomeBeforeTax": "-13531000", "interestExpense": "23593000", "operatingIncome": "39798000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "761000", "reportedCurrency": "USD", "netInterestIncome": "-15849000", "nonInterestIncome": "None", "operatingExpenses": "1146331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56600000", "otherNonOperatingIncome": "-53329000", "costofGoodsAndServicesSold": "1032786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105765000", "sellingGeneralAndAdministrative": "806945000", "netIncomeFromContinuingOperations": "-14292000" }, "balance": { "goodwill": "325017000", "inventory": "25426000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1586743000", "longTermDebt": "214869000", "shortTermDebt": "40768000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35292000", "reportedCurrency": "USD", "retainedEarnings": "-1032876000", "totalLiabilities": "1191697000", "otherCurrentAssets": "51856000", "totalCurrentAssets": "887913000", "currentLongTermDebt": "None", "longTermInvestments": "76576000", "shortTermInvestments": "None", "currentNetReceivables": "59744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698830000", "currentAccountsPayable": "20415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124950000", "shortLongTermDebtTotal": "371762000", "totalShareholderEquity": "393936000", "capitalLeaseObligations": "156893000", "otherCurrentLiabilities": "723605000", "totalCurrentLiabilities": "821547000", "otherNonCurrentLiabilities": "110294000", "totalNonCurrentLiabilities": "370150000", "cashAndShortTermInvestments": "750887000", "commonStockSharesOutstanding": "28370417", "intangibleAssetsExcludingGoodwill": "35292000", "cashAndCashEquivalentsAtCarryingValue": "750887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11695000", "profitLoss": "None", "dividendPayout": "4123000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-25221000", "operatingCashflow": "71283000", "capitalExpenditures": "71066000", "changeInReceivables": "13577000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92619000", "cashflowFromInvestment": "-67591000", "stockBasedCompensation": "81615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88927000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2218915000, "cost_of_revenue": 1032786000, "gross_profit": 1186129000, "research_and_development": 56600000, "selling_general_admin": 806945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10062000, "depreciation_amortisation": 105765000, "ebitda": 115827000, "interest_expense": 23593000, "interest_income": null, "other_non_operating": null, "pretax_income": -13531000, "tax_provision": 761000, "effective_tax_rate": null, "net_income": -22377000, "net_income_continuing_ops": -14292000, "net_income_to_common": -22377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 750887000, "short_term_investments": null, "net_receivables": 59744000, "inventory": 25426000, "other_current_assets": null, "total_current_assets": 887913000, "net_ppe": null, "goodwill": 325017000, "intangible_assets": 35292000, "goodwill_and_intangibles": 360309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 698830000, "total_assets": 1586743000, "short_term_debt": 40768000, "accounts_payable": 20415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821547000, "long_term_debt": 214869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370150000, "total_liabilities": 1191697000, "total_debt": 255637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1032876000, "total_equity": 393936000, "shares_outstanding": 28370417, "operating_cash_flow": 71283000, "stock_based_compensation": 81615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67591000, "dividends_paid": 4123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92619000, "free_cash_flow": 142349000, "net_change_in_cash": -88927000 }, "raw_data": { "income": { "ebit": "10062000", "ebitda": "115827000", "netIncome": "-22377000", "grossProfit": "1186129000", "depreciation": "None", "totalRevenue": "2218915000", "costOfRevenue": "1032786000", "interestIncome": "7744000", "incomeBeforeTax": "-13531000", "interestExpense": "23593000", "operatingIncome": "39798000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "761000", "reportedCurrency": "USD", "netInterestIncome": "-15849000", "nonInterestIncome": "None", "operatingExpenses": "1146331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56600000", "otherNonOperatingIncome": "-53329000", "costofGoodsAndServicesSold": "1032786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105765000", "sellingGeneralAndAdministrative": "806945000", "netIncomeFromContinuingOperations": "-14292000" }, "balance": { "goodwill": "325017000", "inventory": "25426000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "1586743000", "longTermDebt": "214869000", "shortTermDebt": "40768000", "treasuryStock": "-922666000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35292000", "reportedCurrency": "USD", "retainedEarnings": "-1032876000", "totalLiabilities": "1191697000", "otherCurrentAssets": "51856000", "totalCurrentAssets": "887913000", "currentLongTermDebt": "None", "longTermInvestments": "76576000", "shortTermInvestments": "None", "currentNetReceivables": "59744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "698830000", "currentAccountsPayable": "20415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124950000", "shortLongTermDebtTotal": "371762000", "totalShareholderEquity": "393936000", "capitalLeaseObligations": "156893000", "otherCurrentLiabilities": "723605000", "totalCurrentLiabilities": "821547000", "otherNonCurrentLiabilities": "110294000", "totalNonCurrentLiabilities": "370150000", "cashAndShortTermInvestments": "750887000", "commonStockSharesOutstanding": "28370417", "intangibleAssetsExcludingGoodwill": "35292000", "cashAndCashEquivalentsAtCarryingValue": "750887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11695000", "profitLoss": "None", "dividendPayout": "4123000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-25221000", "operatingCashflow": "71283000", "capitalExpenditures": "71066000", "changeInReceivables": "13577000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92619000", "cashflowFromInvestment": "-67591000", "stockBasedCompensation": "81615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-88927000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105765000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 2636746000, "cost_of_revenue": 1316145000, "gross_profit": 1320601000, "ebit": 22940000, "ebitda": 138768000, "pretax_income": 1031000, "tax_provision": -957000, "net_income": -11079000, "net_income_to_common": -11079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 841021000, "total_current_assets": 998629000, "total_assets": 1642142000, "short_term_debt": 17207000, "long_term_debt": 201669000, "total_debt": 218876000, "total_liabilities": 1259531000, "total_equity": 382611000, "shares_outstanding": 28325555, "goodwill_and_intangibles": 370892000 }, "cash_flow": { "operating_cash_flow": 190855000, "capital_expenditure": 87957000, "free_cash_flow": 278812000, "dividends_paid": 12576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84264, "ticker_id": 6340, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22940000", "ebitda": "138768000", "netIncome": "-11079000", "grossProfit": "1320601000", "depreciation": "None", "totalRevenue": "2636746000", "costOfRevenue": "1316145000", "interestIncome": "6420000", "incomeBeforeTax": "1031000", "interestExpense": "21909000", "operatingIncome": "54039000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-957000", "reportedCurrency": "USD", "netInterestIncome": "-15489000", "nonInterestIncome": "None", "operatingExpenses": "1266698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53900000", "otherNonOperatingIncome": "-53008000", "costofGoodsAndServicesSold": "1316145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115828000", "sellingGeneralAndAdministrative": "870961000", "netIncomeFromContinuingOperations": "1988000" }, "balance": { "goodwill": "325491000", "inventory": "33739000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1642142000", "longTermDebt": "201669000", "shortTermDebt": "17207000", "treasuryStock": "-877491000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45401000", "reportedCurrency": "USD", "retainedEarnings": "-1010499000", "totalLiabilities": "1259531000", "otherCurrentAssets": "88115000", "totalCurrentAssets": "998629000", "currentLongTermDebt": "None", "longTermInvestments": "108515000", "shortTermInvestments": "None", "currentNetReceivables": "69493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643513000", "currentAccountsPayable": "38359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143117000", "shortLongTermDebtTotal": "218876000", "totalShareholderEquity": "382611000", "capitalLeaseObligations": "29688000", "otherCurrentLiabilities": "861038000", "totalCurrentLiabilities": "957174000", "otherNonCurrentLiabilities": "9544000", "totalNonCurrentLiabilities": "302357000", "cashAndShortTermInvestments": "841021000", "commonStockSharesOutstanding": "28325555", "intangibleAssetsExcludingGoodwill": "45401000", "cashAndCashEquivalentsAtCarryingValue": "841021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1988000", "profitLoss": "None", "dividendPayout": "12576000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24264000", "operatingCashflow": "190855000", "capitalExpenditures": "87957000", "changeInReceivables": "32057000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84417000", "cashflowFromInvestment": "-135982000", "stockBasedCompensation": "64821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2636746000, "cost_of_revenue": 1316145000, "gross_profit": 1320601000, "research_and_development": 53900000, "selling_general_admin": 870961000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22940000, "depreciation_amortisation": 115828000, "ebitda": 138768000, "interest_expense": 21909000, "interest_income": null, "other_non_operating": null, "pretax_income": 1031000, "tax_provision": -957000, "effective_tax_rate": null, "net_income": -11079000, "net_income_continuing_ops": 1988000, "net_income_to_common": -11079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 841021000, "short_term_investments": null, "net_receivables": 69493000, "inventory": 33739000, "other_current_assets": null, "total_current_assets": 998629000, "net_ppe": null, "goodwill": 325491000, "intangible_assets": 45401000, "goodwill_and_intangibles": 370892000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 643513000, "total_assets": 1642142000, "short_term_debt": 17207000, "accounts_payable": 38359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957174000, "long_term_debt": 201669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 302357000, "total_liabilities": 1259531000, "total_debt": 218876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1010499000, "total_equity": 382611000, "shares_outstanding": 28325555, "operating_cash_flow": 190855000, "stock_based_compensation": 64821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135982000, "dividends_paid": 12576000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84417000, "free_cash_flow": 278812000, "net_change_in_cash": -29544000 }, "raw_data": { "income": { "ebit": "22940000", "ebitda": "138768000", "netIncome": "-11079000", "grossProfit": "1320601000", "depreciation": "None", "totalRevenue": "2636746000", "costOfRevenue": "1316145000", "interestIncome": "6420000", "incomeBeforeTax": "1031000", "interestExpense": "21909000", "operatingIncome": "54039000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-957000", "reportedCurrency": "USD", "netInterestIncome": "-15489000", "nonInterestIncome": "None", "operatingExpenses": "1266698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53900000", "otherNonOperatingIncome": "-53008000", "costofGoodsAndServicesSold": "1316145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115828000", "sellingGeneralAndAdministrative": "870961000", "netIncomeFromContinuingOperations": "1988000" }, "balance": { "goodwill": "325491000", "inventory": "33739000", "commonStock": "76000", "currentDebt": "None", "investments": "None", "totalAssets": "1642142000", "longTermDebt": "201669000", "shortTermDebt": "17207000", "treasuryStock": "-877491000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "45401000", "reportedCurrency": "USD", "retainedEarnings": "-1010499000", "totalLiabilities": "1259531000", "otherCurrentAssets": "88115000", "totalCurrentAssets": "998629000", "currentLongTermDebt": "None", "longTermInvestments": "108515000", "shortTermInvestments": "None", "currentNetReceivables": "69493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "643513000", "currentAccountsPayable": "38359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143117000", "shortLongTermDebtTotal": "218876000", "totalShareholderEquity": "382611000", "capitalLeaseObligations": "29688000", "otherCurrentLiabilities": "861038000", "totalCurrentLiabilities": "957174000", "otherNonCurrentLiabilities": "9544000", "totalNonCurrentLiabilities": "302357000", "cashAndShortTermInvestments": "841021000", "commonStockSharesOutstanding": "28325555", "intangibleAssetsExcludingGoodwill": "45401000", "cashAndCashEquivalentsAtCarryingValue": "841021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1988000", "profitLoss": "None", "dividendPayout": "12576000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24264000", "operatingCashflow": "190855000", "capitalExpenditures": "87957000", "changeInReceivables": "32057000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84417000", "cashflowFromInvestment": "-135982000", "stockBasedCompensation": "64821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12576000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115828000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "ebit": -3312000, "ebitda": 879000, "pretax_income": -7690000, "tax_provision": 4899000, "net_income": -12859000, "net_income_to_common": -12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225514000, "total_current_assets": 301976000, "total_assets": 595854000, "short_term_debt": 49265000, "long_term_debt": 262403000, "total_debt": 311668000, "total_liabilities": 658327000, "total_equity": -62591000, "shares_outstanding": 40532674, "goodwill_and_intangibles": 181548000 }, "cash_flow": { "operating_cash_flow": -9958000, "capital_expenditure": 3559000, "free_cash_flow": -6399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84227, "ticker_id": 6340, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3312000", "ebitda": "879000", "netIncome": "-12859000", "grossProfit": "106049000", "depreciation": "None", "totalRevenue": "117200000", "costOfRevenue": "11151000", "interestIncome": "2466000", "incomeBeforeTax": "-7690000", "interestExpense": "3991000", "operatingIncome": "-3319000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4899000", "reportedCurrency": "USD", "netInterestIncome": "-1525000", "nonInterestIncome": "None", "operatingExpenses": "109361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4191000", "sellingGeneralAndAdministrative": "73028000", "netIncomeFromContinuingOperations": "-12589000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "595854000", "longTermDebt": "262403000", "shortTermDebt": "49265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2863000", "reportedCurrency": "USD", "retainedEarnings": "-1605293000", "totalLiabilities": "658327000", "otherCurrentAssets": "48722000", "totalCurrentAssets": "301976000", "currentLongTermDebt": "45837000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "27740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293878000", "currentAccountsPayable": "8301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314188000", "totalShareholderEquity": "-62591000", "capitalLeaseObligations": "5948000", "otherCurrentLiabilities": "316794000", "totalCurrentLiabilities": "374360000", "otherNonCurrentLiabilities": "950000", "totalNonCurrentLiabilities": "283967000", "cashAndShortTermInvestments": "225514000", "commonStockSharesOutstanding": "40532674", "intangibleAssetsExcludingGoodwill": "2863000", "cashAndCashEquivalentsAtCarryingValue": "225514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12859000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9958000", "capitalExpenditures": "3559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55669000", "cashflowFromInvestment": "-3559000", "stockBasedCompensation": "11911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117200000, "cost_of_revenue": 11151000, "gross_profit": 106049000, "research_and_development": null, "selling_general_admin": 73028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3312000, "depreciation_amortisation": 4191000, "ebitda": 879000, "interest_expense": 3991000, "interest_income": null, "other_non_operating": null, "pretax_income": -7690000, "tax_provision": 4899000, "effective_tax_rate": null, "net_income": -12859000, "net_income_continuing_ops": -12589000, "net_income_to_common": -12859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225514000, "short_term_investments": null, "net_receivables": 27740000, "inventory": null, "other_current_assets": null, "total_current_assets": 301976000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 2863000, "goodwill_and_intangibles": 181548000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293878000, "total_assets": 595854000, "short_term_debt": 49265000, "accounts_payable": 8301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374360000, "long_term_debt": 262403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283967000, "total_liabilities": 658327000, "total_debt": 311668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1605293000, "total_equity": -62591000, "shares_outstanding": 40532674, "operating_cash_flow": -9958000, "stock_based_compensation": 11911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55669000, "free_cash_flow": -6399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3312000", "ebitda": "879000", "netIncome": "-12859000", "grossProfit": "106049000", "depreciation": "None", "totalRevenue": "117200000", "costOfRevenue": "11151000", "interestIncome": "2466000", "incomeBeforeTax": "-7690000", "interestExpense": "3991000", "operatingIncome": "-3319000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4899000", "reportedCurrency": "USD", "netInterestIncome": "-1525000", "nonInterestIncome": "None", "operatingExpenses": "109361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4191000", "sellingGeneralAndAdministrative": "73028000", "netIncomeFromContinuingOperations": "-12589000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "595854000", "longTermDebt": "262403000", "shortTermDebt": "49265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2863000", "reportedCurrency": "USD", "retainedEarnings": "-1605293000", "totalLiabilities": "658327000", "otherCurrentAssets": "48722000", "totalCurrentAssets": "301976000", "currentLongTermDebt": "45837000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "27740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293878000", "currentAccountsPayable": "8301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314188000", "totalShareholderEquity": "-62591000", "capitalLeaseObligations": "5948000", "otherCurrentLiabilities": "316794000", "totalCurrentLiabilities": "374360000", "otherNonCurrentLiabilities": "950000", "totalNonCurrentLiabilities": "283967000", "cashAndShortTermInvestments": "225514000", "commonStockSharesOutstanding": "40532674", "intangibleAssetsExcludingGoodwill": "2863000", "cashAndCashEquivalentsAtCarryingValue": "225514000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12859000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9958000", "capitalExpenditures": "3559000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55669000", "cashflowFromInvestment": "-3559000", "stockBasedCompensation": "11911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4191000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 132708000, "cost_of_revenue": 12729000, "gross_profit": 119979000, "ebit": 13124000, "ebitda": 17391000, "pretax_income": 10103000, "tax_provision": 2022000, "net_income": 7340000, "net_income_to_common": 7340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296080000, "total_current_assets": 374420000, "total_assets": 670406000, "short_term_debt": 37238000, "long_term_debt": 309155000, "total_debt": 346393000, "total_liabilities": 712796000, "total_equity": -42562000, "shares_outstanding": 40299826, "goodwill_and_intangibles": 181909000 }, "cash_flow": { "operating_cash_flow": 56607000, "capital_expenditure": 3575000, "free_cash_flow": 60182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84228, "ticker_id": 6340, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13124000", "ebitda": "17391000", "netIncome": "7340000", "grossProfit": "119979000", "depreciation": "None", "totalRevenue": "132708000", "costOfRevenue": "12729000", "interestIncome": "1617000", "incomeBeforeTax": "10103000", "interestExpense": "3021000", "operatingIncome": "6447000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2022000", "reportedCurrency": "USD", "netInterestIncome": "-1404000", "nonInterestIncome": "None", "operatingExpenses": "113532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4267000", "sellingGeneralAndAdministrative": "55883000", "netIncomeFromContinuingOperations": "8081000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670406000", "longTermDebt": "309155000", "shortTermDebt": "37238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3224000", "reportedCurrency": "USD", "retainedEarnings": "-1592434000", "totalLiabilities": "712796000", "otherCurrentAssets": "52548000", "totalCurrentAssets": "374420000", "currentLongTermDebt": "33691000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "25792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295986000", "currentAccountsPayable": "244161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349599000", "totalShareholderEquity": "-42562000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "102510000", "totalCurrentLiabilities": "383909000", "otherNonCurrentLiabilities": "941000", "totalNonCurrentLiabilities": "328887000", "cashAndShortTermInvestments": "296080000", "commonStockSharesOutstanding": "40299826", "intangibleAssetsExcludingGoodwill": "3224000", "cashAndCashEquivalentsAtCarryingValue": "296080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56607000", "capitalExpenditures": "3575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1097000", "cashflowFromInvestment": "2423000", "stockBasedCompensation": "10189000", "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": "4267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132708000, "cost_of_revenue": 12729000, "gross_profit": 119979000, "research_and_development": null, "selling_general_admin": 55883000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13124000, "depreciation_amortisation": 4267000, "ebitda": 17391000, "interest_expense": 3021000, "interest_income": null, "other_non_operating": null, "pretax_income": 10103000, "tax_provision": 2022000, "effective_tax_rate": null, "net_income": 7340000, "net_income_continuing_ops": 8081000, "net_income_to_common": 7340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296080000, "short_term_investments": null, "net_receivables": 25792000, "inventory": null, "other_current_assets": null, "total_current_assets": 374420000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 3224000, "goodwill_and_intangibles": 181909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 295986000, "total_assets": 670406000, "short_term_debt": 37238000, "accounts_payable": 244161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383909000, "long_term_debt": 309155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 328887000, "total_liabilities": 712796000, "total_debt": 346393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1592434000, "total_equity": -42562000, "shares_outstanding": 40299826, "operating_cash_flow": 56607000, "stock_based_compensation": 10189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1097000, "free_cash_flow": 60182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13124000", "ebitda": "17391000", "netIncome": "7340000", "grossProfit": "119979000", "depreciation": "None", "totalRevenue": "132708000", "costOfRevenue": "12729000", "interestIncome": "1617000", "incomeBeforeTax": "10103000", "interestExpense": "3021000", "operatingIncome": "6447000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2022000", "reportedCurrency": "USD", "netInterestIncome": "-1404000", "nonInterestIncome": "None", "operatingExpenses": "113532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4267000", "sellingGeneralAndAdministrative": "55883000", "netIncomeFromContinuingOperations": "8081000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "670406000", "longTermDebt": "309155000", "shortTermDebt": "37238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3224000", "reportedCurrency": "USD", "retainedEarnings": "-1592434000", "totalLiabilities": "712796000", "otherCurrentAssets": "52548000", "totalCurrentAssets": "374420000", "currentLongTermDebt": "33691000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "25792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "295986000", "currentAccountsPayable": "244161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349599000", "totalShareholderEquity": "-42562000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "102510000", "totalCurrentLiabilities": "383909000", "otherNonCurrentLiabilities": "941000", "totalNonCurrentLiabilities": "328887000", "cashAndShortTermInvestments": "296080000", "commonStockSharesOutstanding": "40299826", "intangibleAssetsExcludingGoodwill": "3224000", "cashAndCashEquivalentsAtCarryingValue": "296080000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56607000", "capitalExpenditures": "3575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1097000", "cashflowFromInvestment": "2423000", "stockBasedCompensation": "10189000", "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": "4267000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 122825000, "cost_of_revenue": 13389000, "gross_profit": 109436000, "ebit": -93147000, "ebitda": -88846000, "pretax_income": -96534000, "tax_provision": 21249000, "net_income": -118373000, "net_income_to_common": -118373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267805999, "total_current_assets": 314219000, "total_assets": 608177000, "short_term_debt": 37327000, "long_term_debt": 310064000, "total_debt": 347391000, "total_liabilities": 667564000, "total_equity": -59552000, "shares_outstanding": 40582370, "goodwill_and_intangibles": 182270000 }, "cash_flow": { "operating_cash_flow": -20506000, "capital_expenditure": 4082000, "free_cash_flow": -16424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84230, "ticker_id": 6340, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93147000", "ebitda": "-88846000", "netIncome": "-118373000", "grossProfit": "109436000", "depreciation": "None", "totalRevenue": "122825000", "costOfRevenue": "13389000", "interestIncome": "1529000", "incomeBeforeTax": "-96534000", "interestExpense": "3387000", "operatingIncome": "2194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21249000", "reportedCurrency": "USD", "netInterestIncome": "-1858000", "nonInterestIncome": "None", "operatingExpenses": "107242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4301000", "sellingGeneralAndAdministrative": "26822000", "netIncomeFromContinuingOperations": "-117783000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "608177000", "longTermDebt": "310064000", "shortTermDebt": "37327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3585000", "reportedCurrency": "USD", "retainedEarnings": "-1599774000", "totalLiabilities": "667564000", "otherCurrentAssets": "16410000", "totalCurrentAssets": "314219000", "currentLongTermDebt": "33632000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "30003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293958000", "currentAccountsPayable": "9164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351197000", "totalShareholderEquity": "-59552000", "capitalLeaseObligations": "7501000", "otherCurrentLiabilities": "290028000", "totalCurrentLiabilities": "336519000", "otherNonCurrentLiabilities": "1148000", "totalNonCurrentLiabilities": "331044999", "cashAndShortTermInvestments": "267805999", "commonStockSharesOutstanding": "40582370", "intangibleAssetsExcludingGoodwill": "3585000", "cashAndCashEquivalentsAtCarryingValue": "267805999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20506000", "capitalExpenditures": "4082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3275000", "cashflowFromInvestment": "-3024000", "stockBasedCompensation": "11109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122825000, "cost_of_revenue": 13389000, "gross_profit": 109436000, "research_and_development": null, "selling_general_admin": 26822000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93147000, "depreciation_amortisation": 4301000, "ebitda": -88846000, "interest_expense": 3387000, "interest_income": null, "other_non_operating": null, "pretax_income": -96534000, "tax_provision": 21249000, "effective_tax_rate": null, "net_income": -118373000, "net_income_continuing_ops": -117783000, "net_income_to_common": -118373000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267805999, "short_term_investments": null, "net_receivables": 30003000, "inventory": null, "other_current_assets": null, "total_current_assets": 314219000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 3585000, "goodwill_and_intangibles": 182270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293958000, "total_assets": 608177000, "short_term_debt": 37327000, "accounts_payable": 9164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336519000, "long_term_debt": 310064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331044999, "total_liabilities": 667564000, "total_debt": 347391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1599774000, "total_equity": -59552000, "shares_outstanding": 40582370, "operating_cash_flow": -20506000, "stock_based_compensation": 11109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3275000, "free_cash_flow": -16424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93147000", "ebitda": "-88846000", "netIncome": "-118373000", "grossProfit": "109436000", "depreciation": "None", "totalRevenue": "122825000", "costOfRevenue": "13389000", "interestIncome": "1529000", "incomeBeforeTax": "-96534000", "interestExpense": "3387000", "operatingIncome": "2194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21249000", "reportedCurrency": "USD", "netInterestIncome": "-1858000", "nonInterestIncome": "None", "operatingExpenses": "107242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4301000", "sellingGeneralAndAdministrative": "26822000", "netIncomeFromContinuingOperations": "-117783000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "608177000", "longTermDebt": "310064000", "shortTermDebt": "37327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3585000", "reportedCurrency": "USD", "retainedEarnings": "-1599774000", "totalLiabilities": "667564000", "otherCurrentAssets": "16410000", "totalCurrentAssets": "314219000", "currentLongTermDebt": "33632000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "30003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293958000", "currentAccountsPayable": "9164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351197000", "totalShareholderEquity": "-59552000", "capitalLeaseObligations": "7501000", "otherCurrentLiabilities": "290028000", "totalCurrentLiabilities": "336519000", "otherNonCurrentLiabilities": "1148000", "totalNonCurrentLiabilities": "331044999", "cashAndShortTermInvestments": "267805999", "commonStockSharesOutstanding": "40582370", "intangibleAssetsExcludingGoodwill": "3585000", "cashAndCashEquivalentsAtCarryingValue": "267805999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20506000", "capitalExpenditures": "4082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3275000", "cashflowFromInvestment": "-3024000", "stockBasedCompensation": "11109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4301000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 125702000, "cost_of_revenue": 11276000, "gross_profit": 114426000, "ebit": 35395000, "ebitda": 39818000, "pretax_income": 31520000, "tax_provision": 10927000, "net_income": 20337000, "net_income_to_common": 20337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262575000, "total_current_assets": 343782000, "total_assets": 647403000, "short_term_debt": 37048000, "long_term_debt": 213430000, "total_debt": 250478000, "total_liabilities": 596082000, "total_equity": 51196000, "shares_outstanding": 50780325, "goodwill_and_intangibles": 182635000 }, "cash_flow": { "operating_cash_flow": 28419000, "capital_expenditure": 3230000, "free_cash_flow": 31649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84231, "ticker_id": 6340, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35395000", "ebitda": "39818000", "netIncome": "20337000", "grossProfit": "114426000", "depreciation": "None", "totalRevenue": "125702000", "costOfRevenue": "11276000", "interestIncome": "1442000", "incomeBeforeTax": "31520000", "interestExpense": "3875000", "operatingIncome": "13054000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10927000", "reportedCurrency": "USD", "netInterestIncome": "-2433000", "nonInterestIncome": "None", "operatingExpenses": "101372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4423000", "sellingGeneralAndAdministrative": "70669000", "netIncomeFromContinuingOperations": "20593000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "647403000", "longTermDebt": "213430000", "shortTermDebt": "37048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3950000", "reportedCurrency": "USD", "retainedEarnings": "-1481402000", "totalLiabilities": "596082000", "otherCurrentAssets": "49252000", "totalCurrentAssets": "343782000", "currentLongTermDebt": "33473000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "31955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303621000", "currentAccountsPayable": "10607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254933000", "totalShareholderEquity": "51196000", "capitalLeaseObligations": "8030000", "otherCurrentLiabilities": "266965000", "totalCurrentLiabilities": "359508000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "236574000", "cashAndShortTermInvestments": "262575000", "commonStockSharesOutstanding": "50780325", "intangibleAssetsExcludingGoodwill": "3950000", "cashAndCashEquivalentsAtCarryingValue": "262575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28419000", "capitalExpenditures": "3230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2684000", "cashflowFromInvestment": "10761000", "stockBasedCompensation": "8782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125702000, "cost_of_revenue": 11276000, "gross_profit": 114426000, "research_and_development": null, "selling_general_admin": 70669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35395000, "depreciation_amortisation": 4423000, "ebitda": 39818000, "interest_expense": 3875000, "interest_income": null, "other_non_operating": null, "pretax_income": 31520000, "tax_provision": 10927000, "effective_tax_rate": null, "net_income": 20337000, "net_income_continuing_ops": 20593000, "net_income_to_common": 20337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262575000, "short_term_investments": null, "net_receivables": 31955000, "inventory": null, "other_current_assets": null, "total_current_assets": 343782000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 3950000, "goodwill_and_intangibles": 182635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303621000, "total_assets": 647403000, "short_term_debt": 37048000, "accounts_payable": 10607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359508000, "long_term_debt": 213430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236574000, "total_liabilities": 596082000, "total_debt": 250478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1481402000, "total_equity": 51196000, "shares_outstanding": 50780325, "operating_cash_flow": 28419000, "stock_based_compensation": 8782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10761000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2684000, "free_cash_flow": 31649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35395000", "ebitda": "39818000", "netIncome": "20337000", "grossProfit": "114426000", "depreciation": "None", "totalRevenue": "125702000", "costOfRevenue": "11276000", "interestIncome": "1442000", "incomeBeforeTax": "31520000", "interestExpense": "3875000", "operatingIncome": "13054000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10927000", "reportedCurrency": "USD", "netInterestIncome": "-2433000", "nonInterestIncome": "None", "operatingExpenses": "101372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4423000", "sellingGeneralAndAdministrative": "70669000", "netIncomeFromContinuingOperations": "20593000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "647403000", "longTermDebt": "213430000", "shortTermDebt": "37048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3950000", "reportedCurrency": "USD", "retainedEarnings": "-1481402000", "totalLiabilities": "596082000", "otherCurrentAssets": "49252000", "totalCurrentAssets": "343782000", "currentLongTermDebt": "33473000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "31955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303621000", "currentAccountsPayable": "10607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "254933000", "totalShareholderEquity": "51196000", "capitalLeaseObligations": "8030000", "otherCurrentLiabilities": "266965000", "totalCurrentLiabilities": "359508000", "otherNonCurrentLiabilities": "1073000", "totalNonCurrentLiabilities": "236574000", "cashAndShortTermInvestments": "262575000", "commonStockSharesOutstanding": "50780325", "intangibleAssetsExcludingGoodwill": "3950000", "cashAndCashEquivalentsAtCarryingValue": "262575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28419000", "capitalExpenditures": "3230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2684000", "cashflowFromInvestment": "10761000", "stockBasedCompensation": "8782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4423000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 117187000, "cost_of_revenue": 10889000, "gross_profit": 106298000, "ebit": 13426000, "ebitda": 19037000, "pretax_income": 9455000, "tax_provision": 1428000, "net_income": 7175000, "net_income_to_common": 7175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226814000, "total_current_assets": 311024000, "total_assets": 608153000, "short_term_debt": 56494000, "long_term_debt": 193051000, "total_debt": 249545000, "total_liabilities": 562496000, "total_equity": 45479000, "shares_outstanding": 41719655, "goodwill_and_intangibles": 183032000 }, "cash_flow": { "operating_cash_flow": -22000, "capital_expenditure": 3737000, "free_cash_flow": 3715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84232, "ticker_id": 6340, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13426000", "ebitda": "19037000", "netIncome": "7175000", "grossProfit": "106298000", "depreciation": "None", "totalRevenue": "117187000", "costOfRevenue": "10889000", "interestIncome": "1365000", "incomeBeforeTax": "9455000", "interestExpense": "3971000", "operatingIncome": "1884000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1428000", "reportedCurrency": "USD", "netInterestIncome": "-2606000", "nonInterestIncome": "None", "operatingExpenses": "104414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5611000", "sellingGeneralAndAdministrative": "69840000", "netIncomeFromContinuingOperations": "8027000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "608153000", "longTermDebt": "193051000", "shortTermDebt": "56494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4347000", "reportedCurrency": "USD", "retainedEarnings": "-1501739000", "totalLiabilities": "562496000", "otherCurrentAssets": "49822000", "totalCurrentAssets": "311024000", "currentLongTermDebt": "53379000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "34388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297129000", "currentAccountsPayable": "10502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252741000", "totalShareholderEquity": "45479000", "capitalLeaseObligations": "6311000", "otherCurrentLiabilities": "242402000", "totalCurrentLiabilities": "349486000", "otherNonCurrentLiabilities": "1891000", "totalNonCurrentLiabilities": "213010000", "cashAndShortTermInvestments": "226814000", "commonStockSharesOutstanding": "41719655", "intangibleAssetsExcludingGoodwill": "4347000", "cashAndCashEquivalentsAtCarryingValue": "226814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22000", "capitalExpenditures": "3737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-454000", "cashflowFromInvestment": "-3737000", "stockBasedCompensation": "7694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117187000, "cost_of_revenue": 10889000, "gross_profit": 106298000, "research_and_development": null, "selling_general_admin": 69840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13426000, "depreciation_amortisation": 5611000, "ebitda": 19037000, "interest_expense": 3971000, "interest_income": null, "other_non_operating": null, "pretax_income": 9455000, "tax_provision": 1428000, "effective_tax_rate": null, "net_income": 7175000, "net_income_continuing_ops": 8027000, "net_income_to_common": 7175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226814000, "short_term_investments": null, "net_receivables": 34388000, "inventory": null, "other_current_assets": null, "total_current_assets": 311024000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 4347000, "goodwill_and_intangibles": 183032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297129000, "total_assets": 608153000, "short_term_debt": 56494000, "accounts_payable": 10502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349486000, "long_term_debt": 193051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213010000, "total_liabilities": 562496000, "total_debt": 249545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1501739000, "total_equity": 45479000, "shares_outstanding": 41719655, "operating_cash_flow": -22000, "stock_based_compensation": 7694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -454000, "free_cash_flow": 3715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13426000", "ebitda": "19037000", "netIncome": "7175000", "grossProfit": "106298000", "depreciation": "None", "totalRevenue": "117187000", "costOfRevenue": "10889000", "interestIncome": "1365000", "incomeBeforeTax": "9455000", "interestExpense": "3971000", "operatingIncome": "1884000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1428000", "reportedCurrency": "USD", "netInterestIncome": "-2606000", "nonInterestIncome": "None", "operatingExpenses": "104414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5611000", "sellingGeneralAndAdministrative": "69840000", "netIncomeFromContinuingOperations": "8027000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "608153000", "longTermDebt": "193051000", "shortTermDebt": "56494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4347000", "reportedCurrency": "USD", "retainedEarnings": "-1501739000", "totalLiabilities": "562496000", "otherCurrentAssets": "49822000", "totalCurrentAssets": "311024000", "currentLongTermDebt": "53379000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "34388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297129000", "currentAccountsPayable": "10502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252741000", "totalShareholderEquity": "45479000", "capitalLeaseObligations": "6311000", "otherCurrentLiabilities": "242402000", "totalCurrentLiabilities": "349486000", "otherNonCurrentLiabilities": "1891000", "totalNonCurrentLiabilities": "213010000", "cashAndShortTermInvestments": "226814000", "commonStockSharesOutstanding": "41719655", "intangibleAssetsExcludingGoodwill": "4347000", "cashAndCashEquivalentsAtCarryingValue": "226814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7175000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22000", "capitalExpenditures": "3737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-454000", "cashflowFromInvestment": "-3737000", "stockBasedCompensation": "7694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5611000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 130379000, "cost_of_revenue": 12192000, "gross_profit": 118187000, "ebit": -39303000, "ebitda": -32915000, "pretax_income": -41797000, "tax_provision": 8321000, "net_income": -50649000, "net_income_to_common": -50649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228843000, "total_current_assets": 315361000, "total_assets": 612690000, "short_term_debt": 3317000, "long_term_debt": 246013000, "total_debt": 249330000, "total_liabilities": 571639000, "total_equity": 40815000, "shares_outstanding": 42163000, "goodwill_and_intangibles": 183423000 }, "cash_flow": { "operating_cash_flow": 66963000, "capital_expenditure": 3742000, "free_cash_flow": 70705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84233, "ticker_id": 6340, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39303000", "ebitda": "-32915000", "netIncome": "-50649000", "grossProfit": "118187000", "depreciation": "None", "totalRevenue": "130379000", "costOfRevenue": "12192000", "interestIncome": "1338000", "incomeBeforeTax": "-41797000", "interestExpense": "2494000", "operatingIncome": "2652000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8321000", "reportedCurrency": "USD", "netInterestIncome": "-1156000", "nonInterestIncome": "None", "operatingExpenses": "115535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6388000", "sellingGeneralAndAdministrative": "72462000", "netIncomeFromContinuingOperations": "-50118000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612690000", "longTermDebt": "246013000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4738000", "reportedCurrency": "USD", "retainedEarnings": "-1508914000", "totalLiabilities": "571639000", "otherCurrentAssets": "49679000", "totalCurrentAssets": "315361000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "36839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297329000", "currentAccountsPayable": "11311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252934000", "totalShareholderEquity": "40815000", "capitalLeaseObligations": "6921000", "otherCurrentLiabilities": "253273000", "totalCurrentLiabilities": "305426000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "266213000", "cashAndShortTermInvestments": "228843000", "commonStockSharesOutstanding": "42163000", "intangibleAssetsExcludingGoodwill": "4738000", "cashAndCashEquivalentsAtCarryingValue": "228843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66963000", "capitalExpenditures": "3742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14861000", "cashflowFromInvestment": "-3742000", "stockBasedCompensation": "9052000", "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": "6388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130379000, "cost_of_revenue": 12192000, "gross_profit": 118187000, "research_and_development": 26300000, "selling_general_admin": 72462000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39303000, "depreciation_amortisation": 6388000, "ebitda": -32915000, "interest_expense": 2494000, "interest_income": null, "other_non_operating": null, "pretax_income": -41797000, "tax_provision": 8321000, "effective_tax_rate": null, "net_income": -50649000, "net_income_continuing_ops": -50118000, "net_income_to_common": -50649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228843000, "short_term_investments": null, "net_receivables": 36839000, "inventory": null, "other_current_assets": null, "total_current_assets": 315361000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 4738000, "goodwill_and_intangibles": 183423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297329000, "total_assets": 612690000, "short_term_debt": 3317000, "accounts_payable": 11311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305426000, "long_term_debt": 246013000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 266213000, "total_liabilities": 571639000, "total_debt": 249330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1508914000, "total_equity": 40815000, "shares_outstanding": 42163000, "operating_cash_flow": 66963000, "stock_based_compensation": 9052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14861000, "free_cash_flow": 70705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39303000", "ebitda": "-32915000", "netIncome": "-50649000", "grossProfit": "118187000", "depreciation": "None", "totalRevenue": "130379000", "costOfRevenue": "12192000", "interestIncome": "1338000", "incomeBeforeTax": "-41797000", "interestExpense": "2494000", "operatingIncome": "2652000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8321000", "reportedCurrency": "USD", "netInterestIncome": "-1156000", "nonInterestIncome": "None", "operatingExpenses": "115535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6388000", "sellingGeneralAndAdministrative": "72462000", "netIncomeFromContinuingOperations": "-50118000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612690000", "longTermDebt": "246013000", "shortTermDebt": "3317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4738000", "reportedCurrency": "USD", "retainedEarnings": "-1508914000", "totalLiabilities": "571639000", "otherCurrentAssets": "49679000", "totalCurrentAssets": "315361000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "36839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297329000", "currentAccountsPayable": "11311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252934000", "totalShareholderEquity": "40815000", "capitalLeaseObligations": "6921000", "otherCurrentLiabilities": "253273000", "totalCurrentLiabilities": "305426000", "otherNonCurrentLiabilities": "1320000", "totalNonCurrentLiabilities": "266213000", "cashAndShortTermInvestments": "228843000", "commonStockSharesOutstanding": "42163000", "intangibleAssetsExcludingGoodwill": "4738000", "cashAndCashEquivalentsAtCarryingValue": "228843000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50118000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66963000", "capitalExpenditures": "3742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14861000", "cashflowFromInvestment": "-3742000", "stockBasedCompensation": "9052000", "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": "6388000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 114479000, "cost_of_revenue": 11584000, "gross_profit": 102895000, "ebit": 18954000, "ebitda": 25849000, "pretax_income": 16843000, "tax_provision": 2321000, "net_income": 13928000, "net_income_to_common": 13928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159710000, "total_current_assets": 246611000, "total_assets": 548014000, "short_term_debt": 4173000, "long_term_debt": 227650000, "total_debt": 231823000, "total_liabilities": 507804000, "total_equity": 39994000, "shares_outstanding": 45014000, "goodwill_and_intangibles": 183855000 }, "cash_flow": { "operating_cash_flow": -16258000, "capital_expenditure": 3442000, "free_cash_flow": -12816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84235, "ticker_id": 6340, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18954000", "ebitda": "25849000", "netIncome": "13928000", "grossProfit": "102895000", "depreciation": "None", "totalRevenue": "114479000", "costOfRevenue": "11584000", "interestIncome": "1480000", "incomeBeforeTax": "16843000", "interestExpense": "2111000", "operatingIncome": "-5586000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2321000", "reportedCurrency": "USD", "netInterestIncome": "-631000", "nonInterestIncome": "None", "operatingExpenses": "108481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6895000", "sellingGeneralAndAdministrative": "71327000", "netIncomeFromContinuingOperations": "14522000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "548014000", "longTermDebt": "227650000", "shortTermDebt": "4173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5170000", "reportedCurrency": "USD", "retainedEarnings": "-1458265000", "totalLiabilities": "507804000", "otherCurrentAssets": "44193000", "totalCurrentAssets": "246611000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "42708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301403000", "currentAccountsPayable": "12749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232756000", "totalShareholderEquity": "39994000", "capitalLeaseObligations": "5106000", "otherCurrentLiabilities": "208454000", "totalCurrentLiabilities": "264248000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "243556000", "cashAndShortTermInvestments": "159710000", "commonStockSharesOutstanding": "45014000", "intangibleAssetsExcludingGoodwill": "5170000", "cashAndCashEquivalentsAtCarryingValue": "159710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16258000", "capitalExpenditures": "3442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691000", "cashflowFromInvestment": "-3442000", "stockBasedCompensation": "8890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114479000, "cost_of_revenue": 11584000, "gross_profit": 102895000, "research_and_development": null, "selling_general_admin": 71327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18954000, "depreciation_amortisation": 6895000, "ebitda": 25849000, "interest_expense": 2111000, "interest_income": null, "other_non_operating": null, "pretax_income": 16843000, "tax_provision": 2321000, "effective_tax_rate": null, "net_income": 13928000, "net_income_continuing_ops": 14522000, "net_income_to_common": 13928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159710000, "short_term_investments": null, "net_receivables": 42708000, "inventory": null, "other_current_assets": null, "total_current_assets": 246611000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 5170000, "goodwill_and_intangibles": 183855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 301403000, "total_assets": 548014000, "short_term_debt": 4173000, "accounts_payable": 12749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264248000, "long_term_debt": 227650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243556000, "total_liabilities": 507804000, "total_debt": 231823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1458265000, "total_equity": 39994000, "shares_outstanding": 45014000, "operating_cash_flow": -16258000, "stock_based_compensation": 8890000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -691000, "free_cash_flow": -12816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18954000", "ebitda": "25849000", "netIncome": "13928000", "grossProfit": "102895000", "depreciation": "None", "totalRevenue": "114479000", "costOfRevenue": "11584000", "interestIncome": "1480000", "incomeBeforeTax": "16843000", "interestExpense": "2111000", "operatingIncome": "-5586000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2321000", "reportedCurrency": "USD", "netInterestIncome": "-631000", "nonInterestIncome": "None", "operatingExpenses": "108481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6895000", "sellingGeneralAndAdministrative": "71327000", "netIncomeFromContinuingOperations": "14522000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "548014000", "longTermDebt": "227650000", "shortTermDebt": "4173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5170000", "reportedCurrency": "USD", "retainedEarnings": "-1458265000", "totalLiabilities": "507804000", "otherCurrentAssets": "44193000", "totalCurrentAssets": "246611000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "42708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301403000", "currentAccountsPayable": "12749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232756000", "totalShareholderEquity": "39994000", "capitalLeaseObligations": "5106000", "otherCurrentLiabilities": "208454000", "totalCurrentLiabilities": "264248000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "243556000", "cashAndShortTermInvestments": "159710000", "commonStockSharesOutstanding": "45014000", "intangibleAssetsExcludingGoodwill": "5170000", "cashAndCashEquivalentsAtCarryingValue": "159710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13928000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-16258000", "capitalExpenditures": "3442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-691000", "cashflowFromInvestment": "-3442000", "stockBasedCompensation": "8890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6895000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 124615000, "cost_of_revenue": 11948000, "gross_profit": 112667000, "ebit": 1792000, "ebitda": 9732000, "pretax_income": -125000, "tax_provision": 9287000, "net_income": -10035000, "net_income_to_common": -10035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178089000, "total_current_assets": 271291000, "total_assets": 572844000, "short_term_debt": 4324000, "long_term_debt": 227255000, "total_debt": 231579000, "total_liabilities": 532434000, "total_equity": 40233000, "shares_outstanding": 39430656, "goodwill_and_intangibles": 184228000 }, "cash_flow": { "operating_cash_flow": 15300000, "capital_expenditure": 4697000, "free_cash_flow": 19997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84236, "ticker_id": 6340, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1792000", "ebitda": "9732000", "netIncome": "-10035000", "grossProfit": "112667000", "depreciation": "None", "totalRevenue": "124615000", "costOfRevenue": "11948000", "interestIncome": "1289000", "incomeBeforeTax": "-125000", "interestExpense": "1917000", "operatingIncome": "4358000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9287000", "reportedCurrency": "USD", "netInterestIncome": "-628000", "nonInterestIncome": "None", "operatingExpenses": "108309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7940000", "sellingGeneralAndAdministrative": "77212000", "netIncomeFromContinuingOperations": "-9412000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "572844000", "longTermDebt": "227255000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5543000", "reportedCurrency": "USD", "retainedEarnings": "-1472193000", "totalLiabilities": "532434000", "otherCurrentAssets": "48459000", "totalCurrentAssets": "271291000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "44743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301553000", "currentAccountsPayable": "10816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232665000", "totalShareholderEquity": "40233000", "capitalLeaseObligations": "5410000", "otherCurrentLiabilities": "239377000", "totalCurrentLiabilities": "289872000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "242562000", "cashAndShortTermInvestments": "178089000", "commonStockSharesOutstanding": "39430656", "intangibleAssetsExcludingGoodwill": "5543000", "cashAndCashEquivalentsAtCarryingValue": "178089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10035000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15300000", "capitalExpenditures": "4697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1721000", "cashflowFromInvestment": "4303000", "stockBasedCompensation": "6418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124615000, "cost_of_revenue": 11948000, "gross_profit": 112667000, "research_and_development": null, "selling_general_admin": 77212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1792000, "depreciation_amortisation": 7940000, "ebitda": 9732000, "interest_expense": 1917000, "interest_income": null, "other_non_operating": null, "pretax_income": -125000, "tax_provision": 9287000, "effective_tax_rate": null, "net_income": -10035000, "net_income_continuing_ops": -9412000, "net_income_to_common": -10035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178089000, "short_term_investments": null, "net_receivables": 44743000, "inventory": null, "other_current_assets": null, "total_current_assets": 271291000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 5543000, "goodwill_and_intangibles": 184228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 301553000, "total_assets": 572844000, "short_term_debt": 4324000, "accounts_payable": 10816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289872000, "long_term_debt": 227255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242562000, "total_liabilities": 532434000, "total_debt": 231579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1472193000, "total_equity": 40233000, "shares_outstanding": 39430656, "operating_cash_flow": 15300000, "stock_based_compensation": 6418000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1721000, "free_cash_flow": 19997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1792000", "ebitda": "9732000", "netIncome": "-10035000", "grossProfit": "112667000", "depreciation": "None", "totalRevenue": "124615000", "costOfRevenue": "11948000", "interestIncome": "1289000", "incomeBeforeTax": "-125000", "interestExpense": "1917000", "operatingIncome": "4358000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9287000", "reportedCurrency": "USD", "netInterestIncome": "-628000", "nonInterestIncome": "None", "operatingExpenses": "108309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7940000", "sellingGeneralAndAdministrative": "77212000", "netIncomeFromContinuingOperations": "-9412000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "572844000", "longTermDebt": "227255000", "shortTermDebt": "4324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5543000", "reportedCurrency": "USD", "retainedEarnings": "-1472193000", "totalLiabilities": "532434000", "otherCurrentAssets": "48459000", "totalCurrentAssets": "271291000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "44743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "301553000", "currentAccountsPayable": "10816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232665000", "totalShareholderEquity": "40233000", "capitalLeaseObligations": "5410000", "otherCurrentLiabilities": "239377000", "totalCurrentLiabilities": "289872000", "otherNonCurrentLiabilities": "1159000", "totalNonCurrentLiabilities": "242562000", "cashAndShortTermInvestments": "178089000", "commonStockSharesOutstanding": "39430656", "intangibleAssetsExcludingGoodwill": "5543000", "cashAndCashEquivalentsAtCarryingValue": "178089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10035000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15300000", "capitalExpenditures": "4697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1721000", "cashflowFromInvestment": "4303000", "stockBasedCompensation": "6418000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1256000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7824000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 123084000, "cost_of_revenue": 12527000, "gross_profit": 110557000, "ebit": -3303000, "ebitda": 6374000, "pretax_income": -5312000, "tax_provision": 6194000, "net_income": -12271000, "net_income_to_common": -12271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158717000, "total_current_assets": 276896000, "total_assets": 580526000, "short_term_debt": 4781000, "long_term_debt": 226862000, "total_debt": 231643000, "total_liabilities": 539101000, "total_equity": 41168000, "shares_outstanding": 37709971, "goodwill_and_intangibles": 183564000 }, "cash_flow": { "operating_cash_flow": -10111000, "capital_expenditure": 4047000, "free_cash_flow": -6064000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84237, "ticker_id": 6340, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3303000", "ebitda": "6374000", "netIncome": "-12271000", "grossProfit": "110557000", "depreciation": "None", "totalRevenue": "123084000", "costOfRevenue": "12527000", "interestIncome": "1042000", "incomeBeforeTax": "-5312000", "interestExpense": "2009000", "operatingIncome": "7370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6194000", "reportedCurrency": "USD", "netInterestIncome": "-967000", "nonInterestIncome": "None", "operatingExpenses": "103187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9677000", "sellingGeneralAndAdministrative": "74282000", "netIncomeFromContinuingOperations": "-11506000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "580526000", "longTermDebt": "226862000", "shortTermDebt": "4781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4879000", "reportedCurrency": "USD", "retainedEarnings": "-1462158000", "totalLiabilities": "539101000", "otherCurrentAssets": "63746000", "totalCurrentAssets": "276896000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "54433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303630000", "currentAccountsPayable": "8892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233094000", "totalShareholderEquity": "41168000", "capitalLeaseObligations": "6232000", "otherCurrentLiabilities": "258171000", "totalCurrentLiabilities": "297306000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "241795000", "cashAndShortTermInvestments": "158717000", "commonStockSharesOutstanding": "37709971", "intangibleAssetsExcludingGoodwill": "4879000", "cashAndCashEquivalentsAtCarryingValue": "158717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10111000", "capitalExpenditures": "4047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35341000", "cashflowFromInvestment": "-3931000", "stockBasedCompensation": "2374000", "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": "9677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123084000, "cost_of_revenue": 12527000, "gross_profit": 110557000, "research_and_development": null, "selling_general_admin": 74282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3303000, "depreciation_amortisation": 9677000, "ebitda": 6374000, "interest_expense": 2009000, "interest_income": null, "other_non_operating": null, "pretax_income": -5312000, "tax_provision": 6194000, "effective_tax_rate": null, "net_income": -12271000, "net_income_continuing_ops": -11506000, "net_income_to_common": -12271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158717000, "short_term_investments": null, "net_receivables": 54433000, "inventory": null, "other_current_assets": null, "total_current_assets": 276896000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 4879000, "goodwill_and_intangibles": 183564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303630000, "total_assets": 580526000, "short_term_debt": 4781000, "accounts_payable": 8892000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297306000, "long_term_debt": 226862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241795000, "total_liabilities": 539101000, "total_debt": 231643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1462158000, "total_equity": 41168000, "shares_outstanding": 37709971, "operating_cash_flow": -10111000, "stock_based_compensation": 2374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35341000, "free_cash_flow": -6064000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3303000", "ebitda": "6374000", "netIncome": "-12271000", "grossProfit": "110557000", "depreciation": "None", "totalRevenue": "123084000", "costOfRevenue": "12527000", "interestIncome": "1042000", "incomeBeforeTax": "-5312000", "interestExpense": "2009000", "operatingIncome": "7370000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6194000", "reportedCurrency": "USD", "netInterestIncome": "-967000", "nonInterestIncome": "None", "operatingExpenses": "103187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9677000", "sellingGeneralAndAdministrative": "74282000", "netIncomeFromContinuingOperations": "-11506000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "580526000", "longTermDebt": "226862000", "shortTermDebt": "4781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4879000", "reportedCurrency": "USD", "retainedEarnings": "-1462158000", "totalLiabilities": "539101000", "otherCurrentAssets": "63746000", "totalCurrentAssets": "276896000", "currentLongTermDebt": "None", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "54433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303630000", "currentAccountsPayable": "8892000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233094000", "totalShareholderEquity": "41168000", "capitalLeaseObligations": "6232000", "otherCurrentLiabilities": "258171000", "totalCurrentLiabilities": "297306000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "241795000", "cashAndShortTermInvestments": "158717000", "commonStockSharesOutstanding": "37709971", "intangibleAssetsExcludingGoodwill": "4879000", "cashAndCashEquivalentsAtCarryingValue": "158717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10111000", "capitalExpenditures": "4047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35341000", "cashflowFromInvestment": "-3931000", "stockBasedCompensation": "2374000", "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": "9677000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 137716000, "cost_of_revenue": 15406000, "gross_profit": 122310000, "ebit": 35508000, "ebitda": 46410000, "pretax_income": 33739000, "tax_provision": 5250000, "net_income": 27702000, "net_income_to_common": 27702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141563000, "total_current_assets": 255583000, "total_assets": 570956000, "short_term_debt": 49897000, "long_term_debt": 226470000, "total_debt": 276367000, "total_liabilities": 611268000, "total_equity": -40631000, "shares_outstanding": 37291182, "goodwill_and_intangibles": 190089000 }, "cash_flow": { "operating_cash_flow": 53941000, "capital_expenditure": 3370000, "free_cash_flow": 57311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84238, "ticker_id": 6340, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35508000", "ebitda": "46410000", "netIncome": "27702000", "grossProfit": "122310000", "depreciation": "None", "totalRevenue": "137716000", "costOfRevenue": "15406000", "interestIncome": "515000", "incomeBeforeTax": "33739000", "interestExpense": "1769000", "operatingIncome": "17653000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5250000", "reportedCurrency": "USD", "netInterestIncome": "-1254000", "nonInterestIncome": "None", "operatingExpenses": "104657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10902000", "sellingGeneralAndAdministrative": "72492000", "netIncomeFromContinuingOperations": "28489000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "570956000", "longTermDebt": "226470000", "shortTermDebt": "49897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11404000", "reportedCurrency": "USD", "retainedEarnings": "-1449887000", "totalLiabilities": "611268000", "otherCurrentAssets": "58298000", "totalCurrentAssets": "255583000", "currentLongTermDebt": "42776000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "55722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315373000", "currentAccountsPayable": "15016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278749000", "totalShareholderEquity": "-40631000", "capitalLeaseObligations": "9503000", "otherCurrentLiabilities": "273838000", "totalCurrentLiabilities": "369154000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "242114000", "cashAndShortTermInvestments": "141563000", "commonStockSharesOutstanding": "37291182", "intangibleAssetsExcludingGoodwill": "11404000", "cashAndCashEquivalentsAtCarryingValue": "141563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44429000", "operatingCashflow": "53941000", "capitalExpenditures": "3370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4178000", "cashflowFromInvestment": "15568000", "stockBasedCompensation": "710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137716000, "cost_of_revenue": 15406000, "gross_profit": 122310000, "research_and_development": 38100000, "selling_general_admin": 72492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35508000, "depreciation_amortisation": 10902000, "ebitda": 46410000, "interest_expense": 1769000, "interest_income": null, "other_non_operating": null, "pretax_income": 33739000, "tax_provision": 5250000, "effective_tax_rate": null, "net_income": 27702000, "net_income_continuing_ops": 28489000, "net_income_to_common": 27702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141563000, "short_term_investments": null, "net_receivables": 55722000, "inventory": null, "other_current_assets": null, "total_current_assets": 255583000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 11404000, "goodwill_and_intangibles": 190089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315373000, "total_assets": 570956000, "short_term_debt": 49897000, "accounts_payable": 15016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369154000, "long_term_debt": 226470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242114000, "total_liabilities": 611268000, "total_debt": 276367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449887000, "total_equity": -40631000, "shares_outstanding": 37291182, "operating_cash_flow": 53941000, "stock_based_compensation": 710000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4178000, "free_cash_flow": 57311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35508000", "ebitda": "46410000", "netIncome": "27702000", "grossProfit": "122310000", "depreciation": "None", "totalRevenue": "137716000", "costOfRevenue": "15406000", "interestIncome": "515000", "incomeBeforeTax": "33739000", "interestExpense": "1769000", "operatingIncome": "17653000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5250000", "reportedCurrency": "USD", "netInterestIncome": "-1254000", "nonInterestIncome": "None", "operatingExpenses": "104657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10902000", "sellingGeneralAndAdministrative": "72492000", "netIncomeFromContinuingOperations": "28489000" }, "balance": { "goodwill": "178685000", "inventory": "None", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "570956000", "longTermDebt": "226470000", "shortTermDebt": "49897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "11404000", "reportedCurrency": "USD", "retainedEarnings": "-1449887000", "totalLiabilities": "611268000", "otherCurrentAssets": "58298000", "totalCurrentAssets": "255583000", "currentLongTermDebt": "42776000", "longTermInvestments": "74823000", "shortTermInvestments": "None", "currentNetReceivables": "55722000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315373000", "currentAccountsPayable": "15016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278749000", "totalShareholderEquity": "-40631000", "capitalLeaseObligations": "9503000", "otherCurrentLiabilities": "273838000", "totalCurrentLiabilities": "369154000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "242114000", "cashAndShortTermInvestments": "141563000", "commonStockSharesOutstanding": "37291182", "intangibleAssetsExcludingGoodwill": "11404000", "cashAndCashEquivalentsAtCarryingValue": "141563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44429000", "operatingCashflow": "53941000", "capitalExpenditures": "3370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4178000", "cashflowFromInvestment": "15568000", "stockBasedCompensation": "710000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10902000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 126474000, "cost_of_revenue": 15796000, "gross_profit": 110678000, "ebit": -37155000, "ebitda": -24587000, "pretax_income": -39989000, "tax_provision": 817000, "net_income": -41358000, "net_income_to_common": -41358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86085000, "total_current_assets": 169360000, "total_assets": 523862000, "short_term_debt": 57895000, "long_term_debt": 226081000, "total_debt": 283976000, "total_liabilities": 573131000, "total_equity": -49441000, "shares_outstanding": 31500489, "goodwill_and_intangibles": 191443000 }, "cash_flow": { "operating_cash_flow": -13855000, "capital_expenditure": 4120000, "free_cash_flow": -9735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84240, "ticker_id": 6340, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37155000", "ebitda": "-24587000", "netIncome": "-41358000", "grossProfit": "110678000", "depreciation": "None", "totalRevenue": "126474000", "costOfRevenue": "15796000", "interestIncome": "1002000", "incomeBeforeTax": "-39989000", "interestExpense": "2834000", "operatingIncome": "-464000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "817000", "reportedCurrency": "USD", "netInterestIncome": "-1832000", "nonInterestIncome": "None", "operatingExpenses": "111142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12568000", "sellingGeneralAndAdministrative": "80016000", "netIncomeFromContinuingOperations": "-40806000" }, "balance": { "goodwill": "178685000", "inventory": "34945000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "523862000", "longTermDebt": "226081000", "shortTermDebt": "57895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12758000", "reportedCurrency": "USD", "retainedEarnings": "-1477589000", "totalLiabilities": "573131000", "otherCurrentAssets": "39872000", "totalCurrentAssets": "169360000", "currentLongTermDebt": "46700000", "longTermInvestments": "93694000", "shortTermInvestments": "None", "currentNetReceivables": "43403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354502000", "currentAccountsPayable": "10475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287037000", "totalShareholderEquity": "-49441000", "capitalLeaseObligations": "14256000", "otherCurrentLiabilities": "233804000", "totalCurrentLiabilities": "327420000", "otherNonCurrentLiabilities": "2081000", "totalNonCurrentLiabilities": "245711000", "cashAndShortTermInvestments": "86085000", "commonStockSharesOutstanding": "31500489", "intangibleAssetsExcludingGoodwill": "12758000", "cashAndCashEquivalentsAtCarryingValue": "86085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9658000", "operatingCashflow": "-13855000", "capitalExpenditures": "4120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1183000", "cashflowFromInvestment": "-5469000", "stockBasedCompensation": "3889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126474000, "cost_of_revenue": 15796000, "gross_profit": 110678000, "research_and_development": null, "selling_general_admin": 80016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37155000, "depreciation_amortisation": 12568000, "ebitda": -24587000, "interest_expense": 2834000, "interest_income": null, "other_non_operating": null, "pretax_income": -39989000, "tax_provision": 817000, "effective_tax_rate": null, "net_income": -41358000, "net_income_continuing_ops": -40806000, "net_income_to_common": -41358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86085000, "short_term_investments": null, "net_receivables": 43403000, "inventory": 34945000, "other_current_assets": null, "total_current_assets": 169360000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 12758000, "goodwill_and_intangibles": 191443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354502000, "total_assets": 523862000, "short_term_debt": 57895000, "accounts_payable": 10475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327420000, "long_term_debt": 226081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245711000, "total_liabilities": 573131000, "total_debt": 283976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1477589000, "total_equity": -49441000, "shares_outstanding": 31500489, "operating_cash_flow": -13855000, "stock_based_compensation": 3889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1183000, "free_cash_flow": -9735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37155000", "ebitda": "-24587000", "netIncome": "-41358000", "grossProfit": "110678000", "depreciation": "None", "totalRevenue": "126474000", "costOfRevenue": "15796000", "interestIncome": "1002000", "incomeBeforeTax": "-39989000", "interestExpense": "2834000", "operatingIncome": "-464000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "817000", "reportedCurrency": "USD", "netInterestIncome": "-1832000", "nonInterestIncome": "None", "operatingExpenses": "111142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12568000", "sellingGeneralAndAdministrative": "80016000", "netIncomeFromContinuingOperations": "-40806000" }, "balance": { "goodwill": "178685000", "inventory": "34945000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "523862000", "longTermDebt": "226081000", "shortTermDebt": "57895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "12758000", "reportedCurrency": "USD", "retainedEarnings": "-1477589000", "totalLiabilities": "573131000", "otherCurrentAssets": "39872000", "totalCurrentAssets": "169360000", "currentLongTermDebt": "46700000", "longTermInvestments": "93694000", "shortTermInvestments": "None", "currentNetReceivables": "43403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354502000", "currentAccountsPayable": "10475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287037000", "totalShareholderEquity": "-49441000", "capitalLeaseObligations": "14256000", "otherCurrentLiabilities": "233804000", "totalCurrentLiabilities": "327420000", "otherNonCurrentLiabilities": "2081000", "totalNonCurrentLiabilities": "245711000", "cashAndShortTermInvestments": "86085000", "commonStockSharesOutstanding": "31500489", "intangibleAssetsExcludingGoodwill": "12758000", "cashAndCashEquivalentsAtCarryingValue": "86085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9658000", "operatingCashflow": "-13855000", "capitalExpenditures": "4120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1183000", "cashflowFromInvestment": "-5469000", "stockBasedCompensation": "3889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12568000", "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": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "income_statement": { "revenue": 129109000, "cost_of_revenue": 16144000, "gross_profit": 112965000, "ebit": -4187000, "ebitda": 9056000, "pretax_income": -9681000, "tax_provision": 2323000, "net_income": -12607000, "net_income_to_common": -12607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118145000, "total_current_assets": 192340000, "total_assets": 587234000, "short_term_debt": 62989000, "long_term_debt": 225693000, "total_debt": 288682000, "total_liabilities": 612061000, "total_equity": -25018000, "shares_outstanding": 31020493, "goodwill_and_intangibles": 193253000 }, "cash_flow": { "operating_cash_flow": -42310000, "capital_expenditure": 2870000, "free_cash_flow": -39440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84241, "ticker_id": 6340, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:09:44.928214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4187000", "ebitda": "9056000", "netIncome": "-12607000", "grossProfit": "112965000", "depreciation": "None", "totalRevenue": "129109000", "costOfRevenue": "16144000", "interestIncome": "4276000", "incomeBeforeTax": "-9681000", "interestExpense": "5494000", "operatingIncome": "-4876000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2323000", "reportedCurrency": "USD", "netInterestIncome": "-1218000", "nonInterestIncome": "None", "operatingExpenses": "117841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4805000", "costofGoodsAndServicesSold": "16144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13243000", "sellingGeneralAndAdministrative": "96263000", "netIncomeFromContinuingOperations": "-12607000" }, "balance": { "goodwill": "178685000", "inventory": "22517000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "587234000", "longTermDebt": "225693000", "shortTermDebt": "62989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14568000", "reportedCurrency": "USD", "retainedEarnings": "-1436231000", "totalLiabilities": "612061000", "otherCurrentAssets": "31999000", "totalCurrentAssets": "192340000", "currentLongTermDebt": "46700000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "42196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394894000", "currentAccountsPayable": "20117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49498000", "shortLongTermDebtTotal": "293893000", "totalShareholderEquity": "-25018000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "250738000", "totalCurrentLiabilities": "364160000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "247901000", "cashAndShortTermInvestments": "118145000", "commonStockSharesOutstanding": "31020493", "intangibleAssetsExcludingGoodwill": "14568000", "cashAndCashEquivalentsAtCarryingValue": "118145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34771000", "operatingCashflow": "-42310000", "capitalExpenditures": "2870000", "changeInReceivables": "2144000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2939000", "cashflowFromInvestment": "-2483000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129109000, "cost_of_revenue": 16144000, "gross_profit": 112965000, "research_and_development": null, "selling_general_admin": 96263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4187000, "depreciation_amortisation": 13243000, "ebitda": 9056000, "interest_expense": 5494000, "interest_income": null, "other_non_operating": null, "pretax_income": -9681000, "tax_provision": 2323000, "effective_tax_rate": null, "net_income": -12607000, "net_income_continuing_ops": -12607000, "net_income_to_common": -12607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118145000, "short_term_investments": null, "net_receivables": 42196000, "inventory": 22517000, "other_current_assets": null, "total_current_assets": 192340000, "net_ppe": null, "goodwill": 178685000, "intangible_assets": 14568000, "goodwill_and_intangibles": 193253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394894000, "total_assets": 587234000, "short_term_debt": 62989000, "accounts_payable": 20117000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364160000, "long_term_debt": 225693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247901000, "total_liabilities": 612061000, "total_debt": 288682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1436231000, "total_equity": -25018000, "shares_outstanding": 31020493, "operating_cash_flow": -42310000, "stock_based_compensation": 7519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2939000, "free_cash_flow": -39440000, "net_change_in_cash": -47732000 }, "raw_data": { "income": { "ebit": "-4187000", "ebitda": "9056000", "netIncome": "-12607000", "grossProfit": "112965000", "depreciation": "None", "totalRevenue": "129109000", "costOfRevenue": "16144000", "interestIncome": "4276000", "incomeBeforeTax": "-9681000", "interestExpense": "5494000", "operatingIncome": "-4876000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2323000", "reportedCurrency": "USD", "netInterestIncome": "-1218000", "nonInterestIncome": "None", "operatingExpenses": "117841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4805000", "costofGoodsAndServicesSold": "16144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13243000", "sellingGeneralAndAdministrative": "96263000", "netIncomeFromContinuingOperations": "-12607000" }, "balance": { "goodwill": "178685000", "inventory": "22517000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "587234000", "longTermDebt": "225693000", "shortTermDebt": "62989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "14568000", "reportedCurrency": "USD", "retainedEarnings": "-1436231000", "totalLiabilities": "612061000", "otherCurrentAssets": "31999000", "totalCurrentAssets": "192340000", "currentLongTermDebt": "46700000", "longTermInvestments": "119541000", "shortTermInvestments": "None", "currentNetReceivables": "42196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394894000", "currentAccountsPayable": "20117000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49498000", "shortLongTermDebtTotal": "293893000", "totalShareholderEquity": "-25018000", "capitalLeaseObligations": "21500000", "otherCurrentLiabilities": "250738000", "totalCurrentLiabilities": "364160000", "otherNonCurrentLiabilities": "22208000", "totalNonCurrentLiabilities": "247901000", "cashAndShortTermInvestments": "118145000", "commonStockSharesOutstanding": "31020493", "intangibleAssetsExcludingGoodwill": "14568000", "cashAndCashEquivalentsAtCarryingValue": "118145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-34771000", "operatingCashflow": "-42310000", "capitalExpenditures": "2870000", "changeInReceivables": "2144000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2939000", "cashflowFromInvestment": "-2483000", "stockBasedCompensation": "7519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }