{ "ticker": { "uuid": "d9d3b54b-266a-4657-b90b-040044b7dd6b", "symbol": "BRCC", "name": "BRC Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/d9d3b54b-266a-4657-b90b-040044b7dd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9d3b54b-266a-4657-b90b-040044b7dd6b/" }, "ticker_metadata": { "id": 549, "uuid": "d9d3b54b-266a-4657-b90b-040044b7dd6b", "symbol": "BRCC", "name": "BRC Inc.", "asset_type": "equity", "market_cap": 199492000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "BRC Inc. (Ticker: BRCC) is an innovative specialty coffee brand that focuses on high-quality, ethically sourced products, while catering specifically to service members and veterans. The company's strategic direct-to-consumer model, along with an expanding retail footprint, fosters strong customer loyalty and solidifies its competitive edge. BRCC's dedication to cutting-edge marketing strategies and continual product innovation positions it favorably in the evolving food and beverage landscape, making it a compelling investment opportunity for institutional investors seeking growth in the specialty coffee sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d9d3b54b-266a-4657-b90b-040044b7dd6b", "symbol": "BRCC", "name": "BRC Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/d9d3b54b-266a-4657-b90b-040044b7dd6b/", "api_url": "https://sharemaestro.com/factors/api/tickers/d9d3b54b-266a-4657-b90b-040044b7dd6b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.04, "value": 0.3, "quality": 0.05, "momentum": 0.12, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 1.29, "market_cap": 148862531.19, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1932, "piotroski_f_score": 4, "momentum_12_1": -0.2169, "volatility_252d": 0.8195 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.093095+00:00", "batch_id": "" }, "size": { "price_close": 1.29, "market_cap": 148862531.19, "market_cap_usd": 148862531.19, "enterprise_value": 175985531.19, "shares_outstanding": 115397311, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.1806, "ptbv_ratio": 3.2, "ps_ratio": 0.3565, "pcf_ratio": 135.9475, "pfcf_ratio": 35.3425, "ev_ebitda": null, "ev_ebit": -9.8613, "ev_sales": 0.4215, "ev_fcf": 41.7819, "earnings_yield": null, "fcf_yield": 0.0239, "price_to_sales": 0.3565, "price_to_book": 3.1806, "price_to_cashflow": 135.9475, "ebitda_to_ev": null, "sales_yield": 2.3724 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3391, "operating_margin": -0.0427, "net_margin": -0.0217, "ebitda_margin": -0.0145, "fcf_margin": 0.0101, "roe": -0.1932, "roa": -0.0417, "roic": -0.1811, "roc_greenblatt": null, "asset_turnover": 1.9237, "cash_conversion": -0.4658, "accruals_ratio": -0.0467, "sbc_to_revenue": 0.025, "piotroski_f_score": 4, "altman_z_score": 1.5532, "earnings_stability_5y": 0.9644, "revenue_stability_5y": 0.4482, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6522, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1265, "net_debt_to_ebitda": -4.4743, "debt_to_assets": 0.1709, "interest_coverage": -2.7985, "current_ratio": 1.3604, "quick_ratio": 0.7417, "net_debt": 27123000, "local_beta": 0.0038, "volatility_252d": 0.8195, "volatility_60d": 1.7965, "max_drawdown_12m": -0.6899, "risk_adjusted_momentum": -0.2646 }, "growth": { "revenue_growth_1y": 0.0899, "revenue_growth_3y_cagr": 0.0974, "revenue_growth_5y_cagr": 0.1943, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5507, "book_value_growth_1y": 1.5882, "revenue_growth": 0.0899, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0077, "price_return_3m": 0.6446, "price_return_6m": 0.032, "price_return_9m": -0.1569, "price_return_12m": -0.2229, "price_return_12m_ex1m": -0.2169, "momentum_6m": 0.032, "momentum_12m": -0.2229, "momentum_12_1": -0.2169, "distance_from_52w_high": -0.3645, "distance_from_52w_low": 1.0492, "relative_strength": -0.3229 }, "raw_ttm": { "revenue_ttm": 417515000, "gross_profit_ttm": 141561000, "ebit_ttm": -17846000, "ebitda_ttm": -6062000, "net_income_ttm": -9042000, "eps_diluted_ttm": -0.0784, "operating_cash_flow_ttm": 1095000, "capital_expenditure_ttm": 3117000, "fcf_ttm": 4212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6377000, "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_current_liabilities": 82122000, "net_ppe": null, "total_assets": 217040000, "total_debt": 37094000, "total_equity": 46804000, "net_working_capital": 24133000, "book_value_per_share": 0.4056, "retained_earnings": -135359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46519000, "tangible_book_per_share": 0.4031 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 84, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 65, "rank_fcf_margin": 86, "rank_piotroski": 77, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 80 }, "composites": { "value_composite": 70, "quality_composite": 95, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.1225, "os_score": 0.04, "value_percentile": 0.3, "quality_percentile": 0.05, "momentum_percentile": 0.12, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 7, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3596, "ticker_id": 549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.093095+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.29, "market_cap": 148862531.19, "market_cap_usd": 148862531.19, "enterprise_value": 175985531.19, "shares_outstanding": 115397311, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.18055147, "ptbv_ratio": 3.20003721, "ps_ratio": 0.35654415, "pcf_ratio": 135.94751707, "pfcf_ratio": 35.34248129, "ev_ebitda": null, "ev_ebit": -9.86134322, "ev_sales": 0.42150709, "ev_fcf": 41.78193998, "earnings_yield": null, "fcf_yield": 0.02393379, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33905608, "operating_margin": -0.04274337, "net_margin": -0.02165671, "ebitda_margin": -0.01451924, "fcf_margin": 0.01008826, "roe": -0.19318862, "roa": -0.04166052, "roic": -0.18105023, "roc_greenblatt": null, "asset_turnover": 1.92367766, "cash_conversion": -0.46582614, "accruals_ratio": -0.04670568, "sbc_to_revenue": 0.02502904, "debt_to_equity": 3.12652765, "net_debt_to_ebitda": -4.47426592, "debt_to_assets": 0.17090859, "interest_coverage": -2.79849459, "current_ratio": 1.36039064, "quick_ratio": 0.74171355, "net_debt": 27123000, "revenue_growth_1y": 0.0899126, "revenue_growth_3y_cagr": 0.0974482, "revenue_growth_5y_cagr": 0.1943, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.55067207, "book_value_growth_1y": 1.58821474, "piotroski_f_score": 4, "altman_z_score": 1.55321583, "earnings_stability_5y": 0.964359, "revenue_stability_5y": 0.448214, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00769231, "price_return_3m": 0.6445691, "price_return_6m": 0.032, "price_return_9m": -0.15686275, "price_return_12m": -0.22289157, "price_return_12m_ex1m": -0.21686747, "distance_from_52w_high": -0.36453202, "distance_from_52w_low": 1.04924543, "relative_strength": -0.32285515, "local_beta": 0.0038, "volatility_252d": 0.819523, "volatility_60d": 1.796511, "max_drawdown_12m": -0.68990148, "revenue_ttm": 417515000, "gross_profit_ttm": 141561000, "ebit_ttm": -17846000, "ebitda_ttm": -6062000, "net_income_ttm": -9042000, "eps_diluted_ttm": -0.07835538, "operating_cash_flow_ttm": 1095000, "capital_expenditure_ttm": 3117000, "fcf_ttm": 4212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6377000, "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_current_liabilities": 82122000, "net_ppe": null, "total_assets": 217040000, "total_debt": 37094000, "total_equity": 46804000, "net_working_capital": 24133000, "book_value_per_share": 0.40559004, "retained_earnings": -135359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46519000, "tangible_book_per_share": 0.40312031, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 84, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 65, "rank_fcf_margin": 86, "rank_piotroski": 77, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 80, "value_composite": 70, "quality_composite": 95, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 7, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.29, "os": 0.04, "value": 0.3, "quality": 0.05, "momentum": 0.12, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1932, "momentum_12_1": -0.2169, "complete_fields": { "id": 3596, "ticker_id": 549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:08.093095+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.29, "market_cap": 148862531.19, "market_cap_usd": 148862531.19, "enterprise_value": 175985531.19, "shares_outstanding": 115397311, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.18055147, "ptbv_ratio": 3.20003721, "ps_ratio": 0.35654415, "pcf_ratio": 135.94751707, "pfcf_ratio": 35.34248129, "ev_ebitda": null, "ev_ebit": -9.86134322, "ev_sales": 0.42150709, "ev_fcf": 41.78193998, "earnings_yield": null, "fcf_yield": 0.02393379, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33905608, "operating_margin": -0.04274337, "net_margin": -0.02165671, "ebitda_margin": -0.01451924, "fcf_margin": 0.01008826, "roe": -0.19318862, "roa": -0.04166052, "roic": -0.18105023, "roc_greenblatt": null, "asset_turnover": 1.92367766, "cash_conversion": -0.46582614, "accruals_ratio": -0.04670568, "sbc_to_revenue": 0.02502904, "debt_to_equity": 3.12652765, "net_debt_to_ebitda": -4.47426592, "debt_to_assets": 0.17090859, "interest_coverage": -2.79849459, "current_ratio": 1.36039064, "quick_ratio": 0.74171355, "net_debt": 27123000, "revenue_growth_1y": 0.0899126, "revenue_growth_3y_cagr": 0.0974482, "revenue_growth_5y_cagr": 0.1943, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.55067207, "book_value_growth_1y": 1.58821474, "piotroski_f_score": 4, "altman_z_score": 1.55321583, "earnings_stability_5y": 0.964359, "revenue_stability_5y": 0.448214, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00769231, "price_return_3m": 0.6445691, "price_return_6m": 0.032, "price_return_9m": -0.15686275, "price_return_12m": -0.22289157, "price_return_12m_ex1m": -0.21686747, "distance_from_52w_high": -0.36453202, "distance_from_52w_low": 1.04924543, "relative_strength": -0.32285515, "local_beta": 0.0038, "volatility_252d": 0.819523, "volatility_60d": 1.796511, "max_drawdown_12m": -0.68990148, "revenue_ttm": 417515000, "gross_profit_ttm": 141561000, "ebit_ttm": -17846000, "ebitda_ttm": -6062000, "net_income_ttm": -9042000, "eps_diluted_ttm": -0.07835538, "operating_cash_flow_ttm": 1095000, "capital_expenditure_ttm": 3117000, "fcf_ttm": 4212000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6377000, "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_current_liabilities": 82122000, "net_ppe": null, "total_assets": 217040000, "total_debt": 37094000, "total_equity": 46804000, "net_working_capital": 24133000, "book_value_per_share": 0.40559004, "retained_earnings": -135359000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 46519000, "tangible_book_per_share": 0.40312031, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 66, "rank_ptbv": 57, "rank_ps": 10, "rank_pcf": 98, "rank_ev_ebitda": 50, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 84, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 65, "rank_fcf_margin": 86, "rank_piotroski": 77, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 80, "value_composite": 70, "quality_composite": 95, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 89, "svqf_composite": 26, "vc1_composite": 72, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 7, "small_cap_core_rank": 76, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "ebit": -24597000, "ebitda": -12399000, "pretax_income": -32103000, "tax_provision": 132000, "net_income": -11914000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 37198000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 95207206, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -9810000, "capital_expenditure": 3660000, "free_cash_flow": -6150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229928, "ticker_id": 549, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24597000", "ebitda": "-12399000", "netIncome": "-11914000", "grossProfit": "137946000", "depreciation": "None", "totalRevenue": "398263000", "costOfRevenue": "260317000", "interestIncome": "None", "incomeBeforeTax": "-32103000", "interestExpense": "7506000", "operatingIncome": "-24597000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-7506000", "nonInterestIncome": "None", "operatingExpenses": "162543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12198000", "sellingGeneralAndAdministrative": "54736000", "netIncomeFromContinuingOperations": "-32235000" }, "balance": { "goodwill": "None", "inventory": "49703000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "209243000", "longTermDebt": "32313000", "shortTermDebt": "4885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300000", "reportedCurrency": "USD", "retainedEarnings": "-135344000", "totalLiabilities": "141226000", "otherCurrentAssets": "11235000", "totalCurrentAssets": "100325000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108918000", "currentAccountsPayable": "34721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29722000", "totalShareholderEquity": "45653000", "capitalLeaseObligations": "27322000", "otherCurrentLiabilities": "32455000", "totalCurrentLiabilities": "76094000", "otherNonCurrentLiabilities": "7982000", "totalNonCurrentLiabilities": "65132000", "cashAndShortTermInvestments": "4330000", "commonStockSharesOutstanding": "95207206", "intangibleAssetsExcludingGoodwill": "300000", "cashAndCashEquivalentsAtCarryingValue": "4330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12019000", "operatingCashflow": "-9810000", "capitalExpenditures": "3660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5912000", "cashflowFromInvestment": "1418000", "stockBasedCompensation": "10307000", "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": "12198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398263000, "cost_of_revenue": 260317000, "gross_profit": 137946000, "research_and_development": null, "selling_general_admin": 54736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24597000, "depreciation_amortisation": 12198000, "ebitda": -12399000, "interest_expense": 7506000, "interest_income": null, "other_non_operating": null, "pretax_income": -32103000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": -11914000, "net_income_continuing_ops": -32235000, "net_income_to_common": -11914000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4330000, "short_term_investments": null, "net_receivables": 35057000, "inventory": 49703000, "other_current_assets": null, "total_current_assets": 100325000, "net_ppe": null, "goodwill": null, "intangible_assets": 300000, "goodwill_and_intangibles": 300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108918000, "total_assets": 209243000, "short_term_debt": 4885000, "accounts_payable": 34721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76094000, "long_term_debt": 32313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65132000, "total_liabilities": 141226000, "total_debt": 37198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135344000, "total_equity": 45653000, "shares_outstanding": 95207206, "operating_cash_flow": -9810000, "stock_based_compensation": 10307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5912000, "free_cash_flow": -6150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24597000", "ebitda": "-12399000", "netIncome": "-11914000", "grossProfit": "137946000", "depreciation": "None", "totalRevenue": "398263000", "costOfRevenue": "260317000", "interestIncome": "None", "incomeBeforeTax": "-32103000", "interestExpense": "7506000", "operatingIncome": "-24597000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-7506000", "nonInterestIncome": "None", "operatingExpenses": "162543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12198000", "sellingGeneralAndAdministrative": "54736000", "netIncomeFromContinuingOperations": "-32235000" }, "balance": { "goodwill": "None", "inventory": "49703000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "209243000", "longTermDebt": "32313000", "shortTermDebt": "4885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300000", "reportedCurrency": "USD", "retainedEarnings": "-135344000", "totalLiabilities": "141226000", "otherCurrentAssets": "11235000", "totalCurrentAssets": "100325000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108918000", "currentAccountsPayable": "34721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29722000", "totalShareholderEquity": "45653000", "capitalLeaseObligations": "27322000", "otherCurrentLiabilities": "32455000", "totalCurrentLiabilities": "76094000", "otherNonCurrentLiabilities": "7982000", "totalNonCurrentLiabilities": "65132000", "cashAndShortTermInvestments": "4330000", "commonStockSharesOutstanding": "95207206", "intangibleAssetsExcludingGoodwill": "300000", "cashAndCashEquivalentsAtCarryingValue": "4330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12019000", "operatingCashflow": "-9810000", "capitalExpenditures": "3660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5912000", "cashflowFromInvestment": "1418000", "stockBasedCompensation": "10307000", "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": "12198000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 391490000, "cost_of_revenue": 230316000, "gross_profit": 161174000, "ebit": 3848000, "ebitda": 13905000, "pretax_income": -7477000, "tax_provision": 172000, "net_income": -2952000, "net_income_to_common": -2952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6810000, "total_current_assets": 95471000, "total_assets": 227382000, "short_term_debt": 4583000, "long_term_debt": 63027000, "total_debt": 67610000, "total_liabilities": 177886000, "total_equity": 13174000, "shares_outstanding": 71108000, "goodwill_and_intangibles": 359000 }, "cash_flow": { "operating_cash_flow": 11308000, "capital_expenditure": 8666000, "free_cash_flow": 19974000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229933, "ticker_id": 549, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3848000", "ebitda": "13905000", "netIncome": "-2952000", "grossProfit": "161174000", "depreciation": "None", "totalRevenue": "391490000", "costOfRevenue": "230316000", "interestIncome": "None", "incomeBeforeTax": "-7477000", "interestExpense": "11325000", "operatingIncome": "3848000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000", "reportedCurrency": "USD", "netInterestIncome": "-11325000", "nonInterestIncome": "None", "operatingExpenses": "157326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10057000", "sellingGeneralAndAdministrative": "113242000", "netIncomeFromContinuingOperations": "-7649000" }, "balance": { "goodwill": "None", "inventory": "42647000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227382000", "longTermDebt": "63027000", "shortTermDebt": "4583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359000", "reportedCurrency": "USD", "retainedEarnings": "-123430000", "totalLiabilities": "177886000", "otherCurrentAssets": "12410000", "totalCurrentAssets": "95471000", "currentLongTermDebt": "2047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131911000", "currentAccountsPayable": "38817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96697000", "totalShareholderEquity": "13174000", "capitalLeaseObligations": "31623000", "otherCurrentLiabilities": "27900000", "totalCurrentLiabilities": "75218000", "otherNonCurrentLiabilities": "10554000", "totalNonCurrentLiabilities": "102668000", "cashAndShortTermInvestments": "6810000", "commonStockSharesOutstanding": "71108000", "intangibleAssetsExcludingGoodwill": "359000", "cashAndCashEquivalentsAtCarryingValue": "6810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7649000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10107000", "operatingCashflow": "11308000", "capitalExpenditures": "8666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10698000", "cashflowFromInvestment": "-7713000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391490000, "cost_of_revenue": 230316000, "gross_profit": 161174000, "research_and_development": null, "selling_general_admin": 113242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3848000, "depreciation_amortisation": 10057000, "ebitda": 13905000, "interest_expense": 11325000, "interest_income": null, "other_non_operating": null, "pretax_income": -7477000, "tax_provision": 172000, "effective_tax_rate": null, "net_income": -2952000, "net_income_continuing_ops": -7649000, "net_income_to_common": -2952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6810000, "short_term_investments": null, "net_receivables": 33604000, "inventory": 42647000, "other_current_assets": null, "total_current_assets": 95471000, "net_ppe": null, "goodwill": null, "intangible_assets": 359000, "goodwill_and_intangibles": 359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131911000, "total_assets": 227382000, "short_term_debt": 4583000, "accounts_payable": 38817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75218000, "long_term_debt": 63027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102668000, "total_liabilities": 177886000, "total_debt": 67610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123430000, "total_equity": 13174000, "shares_outstanding": 71108000, "operating_cash_flow": 11308000, "stock_based_compensation": 10607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7713000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10698000, "free_cash_flow": 19974000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3848000", "ebitda": "13905000", "netIncome": "-2952000", "grossProfit": "161174000", "depreciation": "None", "totalRevenue": "391490000", "costOfRevenue": "230316000", "interestIncome": "None", "incomeBeforeTax": "-7477000", "interestExpense": "11325000", "operatingIncome": "3848000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000", "reportedCurrency": "USD", "netInterestIncome": "-11325000", "nonInterestIncome": "None", "operatingExpenses": "157326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10057000", "sellingGeneralAndAdministrative": "113242000", "netIncomeFromContinuingOperations": "-7649000" }, "balance": { "goodwill": "None", "inventory": "42647000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227382000", "longTermDebt": "63027000", "shortTermDebt": "4583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359000", "reportedCurrency": "USD", "retainedEarnings": "-123430000", "totalLiabilities": "177886000", "otherCurrentAssets": "12410000", "totalCurrentAssets": "95471000", "currentLongTermDebt": "2047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131911000", "currentAccountsPayable": "38817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96697000", "totalShareholderEquity": "13174000", "capitalLeaseObligations": "31623000", "otherCurrentLiabilities": "27900000", "totalCurrentLiabilities": "75218000", "otherNonCurrentLiabilities": "10554000", "totalNonCurrentLiabilities": "102668000", "cashAndShortTermInvestments": "6810000", "commonStockSharesOutstanding": "71108000", "intangibleAssetsExcludingGoodwill": "359000", "cashAndCashEquivalentsAtCarryingValue": "6810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7649000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10107000", "operatingCashflow": "11308000", "capitalExpenditures": "8666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10698000", "cashflowFromInvestment": "-7713000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10057000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 395623000, "cost_of_revenue": 270175000, "gross_profit": 125448000, "ebit": -50201000, "ebitda": -42938000, "pretax_income": -56531000, "tax_provision": 185000, "net_income": -16745000, "net_income_to_common": -16745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12448000, "total_current_assets": 107738000, "total_assets": 235776000, "short_term_debt": 4604000, "long_term_debt": 68683000, "total_debt": 73287000, "total_liabilities": 189268000, "total_equity": 13271000, "shares_outstanding": 60932225, "goodwill_and_intangibles": 418000 }, "cash_flow": { "operating_cash_flow": -24967000, "capital_expenditure": 27220000, "free_cash_flow": 2253000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229938, "ticker_id": 549, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50201000", "ebitda": "-42938000", "netIncome": "-16745000", "grossProfit": "125448000", "depreciation": "None", "totalRevenue": "395623000", "costOfRevenue": "270175000", "interestIncome": "None", "incomeBeforeTax": "-56531000", "interestExpense": "6330000", "operatingIncome": "-50211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-6330000", "nonInterestIncome": "None", "operatingExpenses": "175659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7263000", "sellingGeneralAndAdministrative": "142667000", "netIncomeFromContinuingOperations": "-56716000" }, "balance": { "goodwill": "None", "inventory": "56465000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "235776000", "longTermDebt": "68683000", "shortTermDebt": "4604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000", "reportedCurrency": "USD", "retainedEarnings": "-120478000", "totalLiabilities": "189268000", "otherCurrentAssets": "13618000", "totalCurrentAssets": "107738000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128038000", "currentAccountsPayable": "33564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109239000", "totalShareholderEquity": "13271000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "34911000", "totalCurrentLiabilities": "84109000", "otherNonCurrentLiabilities": "524000", "totalNonCurrentLiabilities": "105159000", "cashAndShortTermInvestments": "12448000", "commonStockSharesOutstanding": "60932225", "intangibleAssetsExcludingGoodwill": "418000", "cashAndCashEquivalentsAtCarryingValue": "12448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16745000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8183000", "operatingCashflow": "-24967000", "capitalExpenditures": "27220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21398000", "cashflowFromInvestment": "-21508000", "stockBasedCompensation": "6974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395623000, "cost_of_revenue": 270175000, "gross_profit": 125448000, "research_and_development": null, "selling_general_admin": 142667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50201000, "depreciation_amortisation": 7263000, "ebitda": -42938000, "interest_expense": 6330000, "interest_income": null, "other_non_operating": null, "pretax_income": -56531000, "tax_provision": 185000, "effective_tax_rate": null, "net_income": -16745000, "net_income_continuing_ops": -56716000, "net_income_to_common": -16745000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12448000, "short_term_investments": null, "net_receivables": 25207000, "inventory": 56465000, "other_current_assets": null, "total_current_assets": 107738000, "net_ppe": null, "goodwill": null, "intangible_assets": 418000, "goodwill_and_intangibles": 418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128038000, "total_assets": 235776000, "short_term_debt": 4604000, "accounts_payable": 33564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84109000, "long_term_debt": 68683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105159000, "total_liabilities": 189268000, "total_debt": 73287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120478000, "total_equity": 13271000, "shares_outstanding": 60932225, "operating_cash_flow": -24967000, "stock_based_compensation": 6974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21508000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21398000, "free_cash_flow": 2253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50201000", "ebitda": "-42938000", "netIncome": "-16745000", "grossProfit": "125448000", "depreciation": "None", "totalRevenue": "395623000", "costOfRevenue": "270175000", "interestIncome": "None", "incomeBeforeTax": "-56531000", "interestExpense": "6330000", "operatingIncome": "-50211000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-6330000", "nonInterestIncome": "None", "operatingExpenses": "175659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7263000", "sellingGeneralAndAdministrative": "142667000", "netIncomeFromContinuingOperations": "-56716000" }, "balance": { "goodwill": "None", "inventory": "56465000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "235776000", "longTermDebt": "68683000", "shortTermDebt": "4604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000", "reportedCurrency": "USD", "retainedEarnings": "-120478000", "totalLiabilities": "189268000", "otherCurrentAssets": "13618000", "totalCurrentAssets": "107738000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128038000", "currentAccountsPayable": "33564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109239000", "totalShareholderEquity": "13271000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "34911000", "totalCurrentLiabilities": "84109000", "otherNonCurrentLiabilities": "524000", "totalNonCurrentLiabilities": "105159000", "cashAndShortTermInvestments": "12448000", "commonStockSharesOutstanding": "60932225", "intangibleAssetsExcludingGoodwill": "418000", "cashAndCashEquivalentsAtCarryingValue": "12448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16745000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8183000", "operatingCashflow": "-24967000", "capitalExpenditures": "27220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21398000", "cashflowFromInvestment": "-21508000", "stockBasedCompensation": "6974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7263000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 301313000, "cost_of_revenue": 202134000, "gross_profit": 99179000, "ebit": -67762000, "ebitda": -64111000, "pretax_income": -337677000, "tax_provision": 367000, "net_income": -82906000, "net_income_to_common": -82906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38990000, "total_current_assets": 145293000, "total_assets": 225334000, "short_term_debt": 3598000, "long_term_debt": 47017000, "total_debt": 50615000, "total_liabilities": 129398000, "total_equity": 25796000, "shares_outstanding": 51246632, "goodwill_and_intangibles": 225000 }, "cash_flow": { "operating_cash_flow": -116190000, "capital_expenditure": 30404000, "free_cash_flow": -85786000, "dividends_paid": 127853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229943, "ticker_id": 549, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67762000", "ebitda": "-64111000", "netIncome": "-82906000", "grossProfit": "99179000", "depreciation": "None", "totalRevenue": "301313000", "costOfRevenue": "202134000", "interestIncome": "None", "incomeBeforeTax": "-337677000", "interestExpense": "1593000", "operatingIncome": "-67762000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "-1593000", "nonInterestIncome": "None", "operatingExpenses": "166941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-268322000", "costofGoodsAndServicesSold": "202134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "128772000", "netIncomeFromContinuingOperations": "-338044000" }, "balance": { "goodwill": "None", "inventory": "77183000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "225334000", "longTermDebt": "47017000", "shortTermDebt": "3598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "225000", "reportedCurrency": "USD", "retainedEarnings": "-103733000", "totalLiabilities": "129398000", "otherCurrentAssets": "6783000", "totalCurrentAssets": "145293000", "currentLongTermDebt": "2143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80041000", "currentAccountsPayable": "12429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79501000", "shortLongTermDebtTotal": "70302000", "totalShareholderEquity": "25796000", "capitalLeaseObligations": "21142000", "otherCurrentLiabilities": "35481000", "totalCurrentLiabilities": "62192000", "otherNonCurrentLiabilities": "20189000", "totalNonCurrentLiabilities": "67206000", "cashAndShortTermInvestments": "38990000", "commonStockSharesOutstanding": "51246632", "intangibleAssetsExcludingGoodwill": "225000", "cashAndCashEquivalentsAtCarryingValue": "38990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338044000", "profitLoss": "None", "dividendPayout": "127853000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-56311000", "operatingCashflow": "-116190000", "capitalExpenditures": "30404000", "changeInReceivables": "-14895000", "changeInExchangeRate": "None", "cashflowFromFinancing": "167250000", "cashflowFromInvestment": "-30404000", "stockBasedCompensation": "6079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20656000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 301313000, "cost_of_revenue": 202134000, "gross_profit": 99179000, "research_and_development": null, "selling_general_admin": 128772000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67762000, "depreciation_amortisation": 3651000, "ebitda": -64111000, "interest_expense": 1593000, "interest_income": null, "other_non_operating": null, "pretax_income": -337677000, "tax_provision": 367000, "effective_tax_rate": null, "net_income": -82906000, "net_income_continuing_ops": -338044000, "net_income_to_common": -82906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38990000, "short_term_investments": null, "net_receivables": 22337000, "inventory": 77183000, "other_current_assets": null, "total_current_assets": 145293000, "net_ppe": null, "goodwill": null, "intangible_assets": 225000, "goodwill_and_intangibles": 225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 80041000, "total_assets": 225334000, "short_term_debt": 3598000, "accounts_payable": 12429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62192000, "long_term_debt": 47017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67206000, "total_liabilities": 129398000, "total_debt": 50615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103733000, "total_equity": 25796000, "shares_outstanding": 51246632, "operating_cash_flow": -116190000, "stock_based_compensation": 6079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30404000, "dividends_paid": 127853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167250000, "free_cash_flow": -85786000, "net_change_in_cash": 20656000 }, "raw_data": { "income": { "ebit": "-67762000", "ebitda": "-64111000", "netIncome": "-82906000", "grossProfit": "99179000", "depreciation": "None", "totalRevenue": "301313000", "costOfRevenue": "202134000", "interestIncome": "None", "incomeBeforeTax": "-337677000", "interestExpense": "1593000", "operatingIncome": "-67762000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "367000", "reportedCurrency": "USD", "netInterestIncome": "-1593000", "nonInterestIncome": "None", "operatingExpenses": "166941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-268322000", "costofGoodsAndServicesSold": "202134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3651000", "sellingGeneralAndAdministrative": "128772000", "netIncomeFromContinuingOperations": "-338044000" }, "balance": { "goodwill": "None", "inventory": "77183000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "225334000", "longTermDebt": "47017000", "shortTermDebt": "3598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "225000", "reportedCurrency": "USD", "retainedEarnings": "-103733000", "totalLiabilities": "129398000", "otherCurrentAssets": "6783000", "totalCurrentAssets": "145293000", "currentLongTermDebt": "2143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80041000", "currentAccountsPayable": "12429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79501000", "shortLongTermDebtTotal": "70302000", "totalShareholderEquity": "25796000", "capitalLeaseObligations": "21142000", "otherCurrentLiabilities": "35481000", "totalCurrentLiabilities": "62192000", "otherNonCurrentLiabilities": "20189000", "totalNonCurrentLiabilities": "67206000", "cashAndShortTermInvestments": "38990000", "commonStockSharesOutstanding": "51246632", "intangibleAssetsExcludingGoodwill": "225000", "cashAndCashEquivalentsAtCarryingValue": "38990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-338044000", "profitLoss": "None", "dividendPayout": "127853000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-56311000", "operatingCashflow": "-116190000", "capitalExpenditures": "30404000", "changeInReceivables": "-14895000", "changeInExchangeRate": "None", "cashflowFromFinancing": "167250000", "cashflowFromInvestment": "-30404000", "stockBasedCompensation": "6079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20656000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4383000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 233101000, "cost_of_revenue": 143414000, "gross_profit": 89687000, "ebit": -11579000, "ebitda": -9482000, "pretax_income": -13667000, "tax_provision": 178000, "net_income": -13845000, "net_income_to_common": -13845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18334000, "total_current_assets": 53025000, "total_assets": 87082000, "short_term_debt": 12064000, "long_term_debt": 22712000, "total_debt": 34776000, "total_liabilities": 236573000, "total_equity": -149491000, "shares_outstanding": 141882573, "goodwill_and_intangibles": 167000 }, "cash_flow": { "operating_cash_flow": -7691000, "capital_expenditure": 19287000, "free_cash_flow": 11596000, "dividends_paid": 7001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229948, "ticker_id": 549, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11579000", "ebitda": "-9482000", "netIncome": "-13845000", "grossProfit": "89687000", "depreciation": "None", "totalRevenue": "233101000", "costOfRevenue": "143414000", "interestIncome": "None", "incomeBeforeTax": "-13667000", "interestExpense": "2033000", "operatingIncome": "-11579000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178000", "reportedCurrency": "USD", "netInterestIncome": "-2033000", "nonInterestIncome": "None", "operatingExpenses": "101266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-55000", "costofGoodsAndServicesSold": "143414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2097000", "sellingGeneralAndAdministrative": "64908000", "netIncomeFromContinuingOperations": "-13489000" }, "balance": { "goodwill": "None", "inventory": "20872000", "commonStock": "-129495000", "currentDebt": "None", "investments": "None", "totalAssets": "87082000", "longTermDebt": "22712000", "shortTermDebt": "12064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "167000", "reportedCurrency": "USD", "retainedEarnings": "-19996000", "totalLiabilities": "236573000", "otherCurrentAssets": "6377000", "totalCurrentAssets": "53025000", "currentLongTermDebt": "11979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34057000", "currentAccountsPayable": "17387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31114000", "shortLongTermDebtTotal": "35004000", "totalShareholderEquity": "-149491000", "capitalLeaseObligations": "228000", "otherCurrentLiabilities": "20869000", "totalCurrentLiabilities": "59018000", "otherNonCurrentLiabilities": "334000", "totalNonCurrentLiabilities": "177555000", "cashAndShortTermInvestments": "18334000", "commonStockSharesOutstanding": "141882573", "intangibleAssetsExcludingGoodwill": "167000", "cashAndCashEquivalentsAtCarryingValue": "18334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13845000", "profitLoss": "None", "dividendPayout": "7001000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4831000", "operatingCashflow": "-7691000", "capitalExpenditures": "19287000", "changeInReceivables": "-3761000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9680000", "cashflowFromInvestment": "-19287000", "stockBasedCompensation": "3204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17298000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 233101000, "cost_of_revenue": 143414000, "gross_profit": 89687000, "research_and_development": null, "selling_general_admin": 64908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11579000, "depreciation_amortisation": 2097000, "ebitda": -9482000, "interest_expense": 2033000, "interest_income": null, "other_non_operating": null, "pretax_income": -13667000, "tax_provision": 178000, "effective_tax_rate": null, "net_income": -13845000, "net_income_continuing_ops": -13489000, "net_income_to_common": -13845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18334000, "short_term_investments": null, "net_receivables": 7442000, "inventory": 20872000, "other_current_assets": null, "total_current_assets": 53025000, "net_ppe": null, "goodwill": null, "intangible_assets": 167000, "goodwill_and_intangibles": 167000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34057000, "total_assets": 87082000, "short_term_debt": 12064000, "accounts_payable": 17387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59018000, "long_term_debt": 22712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177555000, "total_liabilities": 236573000, "total_debt": 34776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19996000, "total_equity": -149491000, "shares_outstanding": 141882573, "operating_cash_flow": -7691000, "stock_based_compensation": 3204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19287000, "dividends_paid": 7001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9680000, "free_cash_flow": 11596000, "net_change_in_cash": -17298000 }, "raw_data": { "income": { "ebit": "-11579000", "ebitda": "-9482000", "netIncome": "-13845000", "grossProfit": "89687000", "depreciation": "None", "totalRevenue": "233101000", "costOfRevenue": "143414000", "interestIncome": "None", "incomeBeforeTax": "-13667000", "interestExpense": "2033000", "operatingIncome": "-11579000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178000", "reportedCurrency": "USD", "netInterestIncome": "-2033000", "nonInterestIncome": "None", "operatingExpenses": "101266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-55000", "costofGoodsAndServicesSold": "143414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2097000", "sellingGeneralAndAdministrative": "64908000", "netIncomeFromContinuingOperations": "-13489000" }, "balance": { "goodwill": "None", "inventory": "20872000", "commonStock": "-129495000", "currentDebt": "None", "investments": "None", "totalAssets": "87082000", "longTermDebt": "22712000", "shortTermDebt": "12064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "167000", "reportedCurrency": "USD", "retainedEarnings": "-19996000", "totalLiabilities": "236573000", "otherCurrentAssets": "6377000", "totalCurrentAssets": "53025000", "currentLongTermDebt": "11979000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34057000", "currentAccountsPayable": "17387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31114000", "shortLongTermDebtTotal": "35004000", "totalShareholderEquity": "-149491000", "capitalLeaseObligations": "228000", "otherCurrentLiabilities": "20869000", "totalCurrentLiabilities": "59018000", "otherNonCurrentLiabilities": "334000", "totalNonCurrentLiabilities": "177555000", "cashAndShortTermInvestments": "18334000", "commonStockSharesOutstanding": "141882573", "intangibleAssetsExcludingGoodwill": "167000", "cashAndCashEquivalentsAtCarryingValue": "18334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13845000", "profitLoss": "None", "dividendPayout": "7001000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4831000", "operatingCashflow": "-7691000", "capitalExpenditures": "19287000", "changeInReceivables": "-3761000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9680000", "cashflowFromInvestment": "-19287000", "stockBasedCompensation": "3204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17298000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2895000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 163909000, "cost_of_revenue": 94500000, "gross_profit": 69409000, "ebit": 5780000, "ebitda": 7017000, "pretax_income": 4506000, "tax_provision": 185000, "net_income": 4321000, "net_income_to_common": 4321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35232000, "total_current_assets": 57088000, "total_assets": 72542000, "short_term_debt": 1335000, "long_term_debt": 12170000, "total_debt": 13505000, "total_liabilities": 175420000, "total_equity": -102878000, "shares_outstanding": 141882573, "goodwill_and_intangibles": 191000 }, "cash_flow": { "operating_cash_flow": 11546000, "capital_expenditure": 9760000, "free_cash_flow": 21306000, "dividends_paid": 104841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229953, "ticker_id": 549, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5780000", "ebitda": "7017000", "netIncome": "4321000", "grossProfit": "69409000", "depreciation": "None", "totalRevenue": "163909000", "costOfRevenue": "94500000", "interestIncome": "None", "incomeBeforeTax": "4506000", "interestExpense": "1047000", "operatingIncome": "5780000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-1047000", "nonInterestIncome": "None", "operatingExpenses": "63629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000", "sellingGeneralAndAdministrative": "38116000", "netIncomeFromContinuingOperations": "4321000" }, "balance": { "goodwill": "None", "inventory": "16041000", "commonStock": "-96727000", "currentDebt": "None", "investments": "None", "totalAssets": "72542000", "longTermDebt": "12170000", "shortTermDebt": "1335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "191000", "reportedCurrency": "USD", "retainedEarnings": "-6151000", "totalLiabilities": "175420000", "otherCurrentAssets": "2186000", "totalCurrentAssets": "57088000", "currentLongTermDebt": "866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15454000", "currentAccountsPayable": "11527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14714000", "shortLongTermDebtTotal": "14232000", "totalShareholderEquity": "-102878000", "capitalLeaseObligations": "1196000", "otherCurrentLiabilities": "14676000", "totalCurrentLiabilities": "33540000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "141880000", "cashAndShortTermInvestments": "35232000", "commonStockSharesOutstanding": "141882573", "intangibleAssetsExcludingGoodwill": "191000", "cashAndCashEquivalentsAtCarryingValue": "35232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4321000", "profitLoss": "None", "dividendPayout": "104841000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10897000", "operatingCashflow": "11546000", "capitalExpenditures": "9760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28811000", "cashflowFromInvestment": "-9760000", "stockBasedCompensation": "1929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163909000, "cost_of_revenue": 94500000, "gross_profit": 69409000, "research_and_development": null, "selling_general_admin": 38116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5780000, "depreciation_amortisation": 1237000, "ebitda": 7017000, "interest_expense": 1047000, "interest_income": null, "other_non_operating": null, "pretax_income": 4506000, "tax_provision": 185000, "effective_tax_rate": null, "net_income": 4321000, "net_income_continuing_ops": 4321000, "net_income_to_common": 4321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35232000, "short_term_investments": null, "net_receivables": 3629000, "inventory": 16041000, "other_current_assets": null, "total_current_assets": 57088000, "net_ppe": null, "goodwill": null, "intangible_assets": 191000, "goodwill_and_intangibles": 191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15454000, "total_assets": 72542000, "short_term_debt": 1335000, "accounts_payable": 11527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33540000, "long_term_debt": 12170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141880000, "total_liabilities": 175420000, "total_debt": 13505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6151000, "total_equity": -102878000, "shares_outstanding": 141882573, "operating_cash_flow": 11546000, "stock_based_compensation": 1929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9760000, "dividends_paid": 104841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28811000, "free_cash_flow": 21306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5780000", "ebitda": "7017000", "netIncome": "4321000", "grossProfit": "69409000", "depreciation": "None", "totalRevenue": "163909000", "costOfRevenue": "94500000", "interestIncome": "None", "incomeBeforeTax": "4506000", "interestExpense": "1047000", "operatingIncome": "5780000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-1047000", "nonInterestIncome": "None", "operatingExpenses": "63629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1237000", "sellingGeneralAndAdministrative": "38116000", "netIncomeFromContinuingOperations": "4321000" }, "balance": { "goodwill": "None", "inventory": "16041000", "commonStock": "-96727000", "currentDebt": "None", "investments": "None", "totalAssets": "72542000", "longTermDebt": "12170000", "shortTermDebt": "1335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "191000", "reportedCurrency": "USD", "retainedEarnings": "-6151000", "totalLiabilities": "175420000", "otherCurrentAssets": "2186000", "totalCurrentAssets": "57088000", "currentLongTermDebt": "866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3629000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15454000", "currentAccountsPayable": "11527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14714000", "shortLongTermDebtTotal": "14232000", "totalShareholderEquity": "-102878000", "capitalLeaseObligations": "1196000", "otherCurrentLiabilities": "14676000", "totalCurrentLiabilities": "33540000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "141880000", "cashAndShortTermInvestments": "35232000", "commonStockSharesOutstanding": "141882573", "intangibleAssetsExcludingGoodwill": "191000", "cashAndCashEquivalentsAtCarryingValue": "35232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4321000", "profitLoss": "None", "dividendPayout": "104841000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10897000", "operatingCashflow": "11546000", "capitalExpenditures": "9760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28811000", "cashflowFromInvestment": "-9760000", "stockBasedCompensation": "1929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1375000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 82128000, "cost_of_revenue": 46423000, "gross_profit": 35705000, "ebit": -25000, "ebitda": 908000, "pretax_income": -758000, "tax_provision": 14000, "net_income": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5035000, "total_current_assets": 12211000, "total_assets": 18711000, "short_term_debt": 2637000, "long_term_debt": 565000, "total_debt": 3202000, "total_liabilities": 19960000, "total_equity": -1249000, "shares_outstanding": 44009874, "goodwill_and_intangibles": 217000 }, "cash_flow": { "operating_cash_flow": 4144000, "capital_expenditure": 1043000, "free_cash_flow": 5187000, "dividends_paid": 7001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229957, "ticker_id": 549, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25000", "ebitda": "908000", "netIncome": "-772000", "grossProfit": "35705000", "depreciation": "None", "totalRevenue": "82128000", "costOfRevenue": "46423000", "interestIncome": "None", "incomeBeforeTax": "-758000", "interestExpense": "733000", "operatingIncome": "-116000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-733000", "nonInterestIncome": "None", "operatingExpenses": "35821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "933000", "sellingGeneralAndAdministrative": "22472000", "netIncomeFromContinuingOperations": "-772000" }, "balance": { "goodwill": "None", "inventory": "5144000", "commonStock": "9223000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000", "longTermDebt": "565000", "shortTermDebt": "2637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "217000", "reportedCurrency": "USD", "retainedEarnings": "-10472000", "totalLiabilities": "19960000", "otherCurrentAssets": "1164000", "totalCurrentAssets": "12211000", "currentLongTermDebt": "2235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6500000", "currentAccountsPayable": "4496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6114000", "shortLongTermDebtTotal": "4257000", "totalShareholderEquity": "-1249000", "capitalLeaseObligations": "1457000", "otherCurrentLiabilities": "8812000", "totalCurrentLiabilities": "18340000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1620000", "cashAndShortTermInvestments": "5035000", "commonStockSharesOutstanding": "44009874", "intangibleAssetsExcludingGoodwill": "217000", "cashAndCashEquivalentsAtCarryingValue": "5035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "7001000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "289000", "operatingCashflow": "4144000", "capitalExpenditures": "1043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2166000", "cashflowFromInvestment": "-1106000", "stockBasedCompensation": "143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "933000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82128000, "cost_of_revenue": 46423000, "gross_profit": 35705000, "research_and_development": null, "selling_general_admin": 22472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25000, "depreciation_amortisation": 933000, "ebitda": 908000, "interest_expense": 733000, "interest_income": null, "other_non_operating": null, "pretax_income": -758000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": -772000, "net_income_continuing_ops": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5035000, "short_term_investments": null, "net_receivables": 868000, "inventory": 5144000, "other_current_assets": null, "total_current_assets": 12211000, "net_ppe": null, "goodwill": null, "intangible_assets": 217000, "goodwill_and_intangibles": 217000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6500000, "total_assets": 18711000, "short_term_debt": 2637000, "accounts_payable": 4496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18340000, "long_term_debt": 565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1620000, "total_liabilities": 19960000, "total_debt": 3202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10472000, "total_equity": -1249000, "shares_outstanding": 44009874, "operating_cash_flow": 4144000, "stock_based_compensation": 143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1106000, "dividends_paid": 7001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2166000, "free_cash_flow": 5187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25000", "ebitda": "908000", "netIncome": "-772000", "grossProfit": "35705000", "depreciation": "None", "totalRevenue": "82128000", "costOfRevenue": "46423000", "interestIncome": "None", "incomeBeforeTax": "-758000", "interestExpense": "733000", "operatingIncome": "-116000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-733000", "nonInterestIncome": "None", "operatingExpenses": "35821000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "933000", "sellingGeneralAndAdministrative": "22472000", "netIncomeFromContinuingOperations": "-772000" }, "balance": { "goodwill": "None", "inventory": "5144000", "commonStock": "9223000", "currentDebt": "None", "investments": "None", "totalAssets": "18711000", "longTermDebt": "565000", "shortTermDebt": "2637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "217000", "reportedCurrency": "USD", "retainedEarnings": "-10472000", "totalLiabilities": "19960000", "otherCurrentAssets": "1164000", "totalCurrentAssets": "12211000", "currentLongTermDebt": "2235000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6500000", "currentAccountsPayable": "4496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6114000", "shortLongTermDebtTotal": "4257000", "totalShareholderEquity": "-1249000", "capitalLeaseObligations": "1457000", "otherCurrentLiabilities": "8812000", "totalCurrentLiabilities": "18340000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1620000", "cashAndShortTermInvestments": "5035000", "commonStockSharesOutstanding": "44009874", "intangibleAssetsExcludingGoodwill": "217000", "cashAndCashEquivalentsAtCarryingValue": "5035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "7001000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "289000", "operatingCashflow": "4144000", "capitalExpenditures": "1043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2166000", "cashflowFromInvestment": "-1106000", "stockBasedCompensation": "143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "933000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "ebit": 1319000, "ebitda": 3481000, "pretax_income": 79000, "tax_provision": 33000, "net_income": -15000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9971000, "total_current_assets": 111718000, "total_assets": 217040000, "short_term_debt": 4508000, "long_term_debt": 32586000, "total_debt": 37094000, "total_liabilities": 146334000, "total_equity": 46804000, "shares_outstanding": 115397311, "goodwill_and_intangibles": 285000 }, "cash_flow": { "operating_cash_flow": 6764000, "capital_expenditure": 630000, "free_cash_flow": 7394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229926, "ticker_id": 549, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1319000", "ebitda": "3481000", "netIncome": "-15000", "grossProfit": "36088000", "depreciation": "None", "totalRevenue": "109227000", "costOfRevenue": "73139000", "interestIncome": "None", "incomeBeforeTax": "79000", "interestExpense": "1240000", "operatingIncome": "1319000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-1240000", "nonInterestIncome": "None", "operatingExpenses": "34769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2162000", "sellingGeneralAndAdministrative": "24207000", "netIncomeFromContinuingOperations": "46000" }, "balance": { "goodwill": "None", "inventory": "50807000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "217040000", "longTermDebt": "32586000", "shortTermDebt": "4508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "285000", "reportedCurrency": "USD", "retainedEarnings": "-135359000", "totalLiabilities": "146334000", "otherCurrentAssets": "14663000", "totalCurrentAssets": "111718000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105322000", "currentAccountsPayable": "40762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28714000", "totalShareholderEquity": "46804000", "capitalLeaseObligations": "26714000", "otherCurrentLiabilities": "33567000", "totalCurrentLiabilities": "82122000", "otherNonCurrentLiabilities": "7420000", "totalNonCurrentLiabilities": "64212000", "cashAndShortTermInvestments": "9971000", "commonStockSharesOutstanding": "115397311", "intangibleAssetsExcludingGoodwill": "285000", "cashAndCashEquivalentsAtCarryingValue": "9971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1064000", "operatingCashflow": "6764000", "capitalExpenditures": "630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-630000", "stockBasedCompensation": "2734000", "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": "2162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109227000, "cost_of_revenue": 73139000, "gross_profit": 36088000, "research_and_development": null, "selling_general_admin": 24207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1319000, "depreciation_amortisation": 2162000, "ebitda": 3481000, "interest_expense": 1240000, "interest_income": null, "other_non_operating": null, "pretax_income": 79000, "tax_provision": 33000, "effective_tax_rate": null, "net_income": -15000, "net_income_continuing_ops": 46000, "net_income_to_common": -15000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9971000, "short_term_investments": null, "net_receivables": 36277000, "inventory": 50807000, "other_current_assets": null, "total_current_assets": 111718000, "net_ppe": null, "goodwill": null, "intangible_assets": 285000, "goodwill_and_intangibles": 285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105322000, "total_assets": 217040000, "short_term_debt": 4508000, "accounts_payable": 40762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82122000, "long_term_debt": 32586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 64212000, "total_liabilities": 146334000, "total_debt": 37094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135359000, "total_equity": 46804000, "shares_outstanding": 115397311, "operating_cash_flow": 6764000, "stock_based_compensation": 2734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -493000, "free_cash_flow": 7394000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1319000", "ebitda": "3481000", "netIncome": "-15000", "grossProfit": "36088000", "depreciation": "None", "totalRevenue": "109227000", "costOfRevenue": "73139000", "interestIncome": "None", "incomeBeforeTax": "79000", "interestExpense": "1240000", "operatingIncome": "1319000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33000", "reportedCurrency": "USD", "netInterestIncome": "-1240000", "nonInterestIncome": "None", "operatingExpenses": "34769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2162000", "sellingGeneralAndAdministrative": "24207000", "netIncomeFromContinuingOperations": "46000" }, "balance": { "goodwill": "None", "inventory": "50807000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "217040000", "longTermDebt": "32586000", "shortTermDebt": "4508000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "285000", "reportedCurrency": "USD", "retainedEarnings": "-135359000", "totalLiabilities": "146334000", "otherCurrentAssets": "14663000", "totalCurrentAssets": "111718000", "currentLongTermDebt": "2000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105322000", "currentAccountsPayable": "40762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28714000", "totalShareholderEquity": "46804000", "capitalLeaseObligations": "26714000", "otherCurrentLiabilities": "33567000", "totalCurrentLiabilities": "82122000", "otherNonCurrentLiabilities": "7420000", "totalNonCurrentLiabilities": "64212000", "cashAndShortTermInvestments": "9971000", "commonStockSharesOutstanding": "115397311", "intangibleAssetsExcludingGoodwill": "285000", "cashAndCashEquivalentsAtCarryingValue": "9971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1064000", "operatingCashflow": "6764000", "capitalExpenditures": "630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-493000", "cashflowFromInvestment": "-630000", "stockBasedCompensation": "2734000", "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": "2162000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "ebit": -7059000, "ebitda": -4452000, "pretax_income": -8640000, "tax_provision": -5428000, "net_income": -3212000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4330000, "total_current_assets": 100325000, "total_assets": 209243000, "short_term_debt": 4885000, "long_term_debt": 32313000, "total_debt": 37198000, "total_liabilities": 141226000, "total_equity": 45653000, "shares_outstanding": 114736965, "goodwill_and_intangibles": 300000 }, "cash_flow": { "operating_cash_flow": -8715000, "capital_expenditure": 696000, "free_cash_flow": -8019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229927, "ticker_id": 549, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7059000", "ebitda": "-4452000", "netIncome": "-3212000", "grossProfit": "36151000", "depreciation": "None", "totalRevenue": "112739000", "costOfRevenue": "76588000", "interestIncome": "None", "incomeBeforeTax": "-8640000", "interestExpense": "1581000", "operatingIncome": "-7059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5428000", "reportedCurrency": "USD", "netInterestIncome": "-1581000", "nonInterestIncome": "None", "operatingExpenses": "43210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2607000", "sellingGeneralAndAdministrative": "28691000", "netIncomeFromContinuingOperations": "-8640000" }, "balance": { "goodwill": "None", "inventory": "49703000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "209243000", "longTermDebt": "32313000", "shortTermDebt": "4885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300000", "reportedCurrency": "USD", "retainedEarnings": "-135344000", "totalLiabilities": "141226000", "otherCurrentAssets": "11235000", "totalCurrentAssets": "100325000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108918000", "currentAccountsPayable": "34721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29722000", "totalShareholderEquity": "45653000", "capitalLeaseObligations": "27322000", "otherCurrentLiabilities": "32455000", "totalCurrentLiabilities": "76094000", "otherNonCurrentLiabilities": "7982000", "totalNonCurrentLiabilities": "65132000", "cashAndShortTermInvestments": "4330000", "commonStockSharesOutstanding": "114736965", "intangibleAssetsExcludingGoodwill": "300000", "cashAndCashEquivalentsAtCarryingValue": "4330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-247000", "operatingCashflow": "-8715000", "capitalExpenditures": "696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-717000", "cashflowFromInvestment": "4280000", "stockBasedCompensation": "2622000", "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": "2607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112739000, "cost_of_revenue": 76588000, "gross_profit": 36151000, "research_and_development": null, "selling_general_admin": 28691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7059000, "depreciation_amortisation": 2607000, "ebitda": -4452000, "interest_expense": 1581000, "interest_income": null, "other_non_operating": null, "pretax_income": -8640000, "tax_provision": -5428000, "effective_tax_rate": null, "net_income": -3212000, "net_income_continuing_ops": -8640000, "net_income_to_common": -3212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4330000, "short_term_investments": null, "net_receivables": 35057000, "inventory": 49703000, "other_current_assets": null, "total_current_assets": 100325000, "net_ppe": null, "goodwill": null, "intangible_assets": 300000, "goodwill_and_intangibles": 300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108918000, "total_assets": 209243000, "short_term_debt": 4885000, "accounts_payable": 34721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76094000, "long_term_debt": 32313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65132000, "total_liabilities": 141226000, "total_debt": 37198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135344000, "total_equity": 45653000, "shares_outstanding": 114736965, "operating_cash_flow": -8715000, "stock_based_compensation": 2622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -717000, "free_cash_flow": -8019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7059000", "ebitda": "-4452000", "netIncome": "-3212000", "grossProfit": "36151000", "depreciation": "None", "totalRevenue": "112739000", "costOfRevenue": "76588000", "interestIncome": "None", "incomeBeforeTax": "-8640000", "interestExpense": "1581000", "operatingIncome": "-7059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5428000", "reportedCurrency": "USD", "netInterestIncome": "-1581000", "nonInterestIncome": "None", "operatingExpenses": "43210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2607000", "sellingGeneralAndAdministrative": "28691000", "netIncomeFromContinuingOperations": "-8640000" }, "balance": { "goodwill": "None", "inventory": "49703000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "209243000", "longTermDebt": "32313000", "shortTermDebt": "4885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300000", "reportedCurrency": "USD", "retainedEarnings": "-135344000", "totalLiabilities": "141226000", "otherCurrentAssets": "11235000", "totalCurrentAssets": "100325000", "currentLongTermDebt": "2400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108918000", "currentAccountsPayable": "34721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29722000", "totalShareholderEquity": "45653000", "capitalLeaseObligations": "27322000", "otherCurrentLiabilities": "32455000", "totalCurrentLiabilities": "76094000", "otherNonCurrentLiabilities": "7982000", "totalNonCurrentLiabilities": "65132000", "cashAndShortTermInvestments": "4330000", "commonStockSharesOutstanding": "114736965", "intangibleAssetsExcludingGoodwill": "300000", "cashAndCashEquivalentsAtCarryingValue": "4330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "542000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-247000", "operatingCashflow": "-8715000", "capitalExpenditures": "696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-717000", "cashflowFromInvestment": "4280000", "stockBasedCompensation": "2622000", "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": "2607000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 100712000, "cost_of_revenue": 63563000, "gross_profit": 37149000, "ebit": 518000, "ebitda": 3573000, "pretax_income": -1194000, "tax_provision": 44000, "net_income": -486000, "net_income_to_common": -486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9482000, "total_current_assets": 108595000, "total_assets": 222401000, "short_term_debt": 4616000, "long_term_debt": 32859000, "total_debt": 37475000, "total_liabilities": 148207000, "total_equity": 47991000, "shares_outstanding": 79146003, "goodwill_and_intangibles": 314000 }, "cash_flow": { "operating_cash_flow": 6369000, "capital_expenditure": 817000, "free_cash_flow": 7186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229929, "ticker_id": 549, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "518000", "ebitda": "3573000", "netIncome": "-486000", "grossProfit": "37149000", "depreciation": "None", "totalRevenue": "100712000", "costOfRevenue": "63563000", "interestIncome": "None", "incomeBeforeTax": "-1194000", "interestExpense": "1712000", "operatingIncome": "518000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-1712000", "nonInterestIncome": "None", "operatingExpenses": "36631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3055000", "sellingGeneralAndAdministrative": "12947000", "netIncomeFromContinuingOperations": "-1238000" }, "balance": { "goodwill": "None", "inventory": "53021000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "222401000", "longTermDebt": "32859000", "shortTermDebt": "4616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "314000", "reportedCurrency": "USD", "retainedEarnings": "-132133000", "totalLiabilities": "148207000", "otherCurrentAssets": "15643000", "totalCurrentAssets": "108595000", "currentLongTermDebt": "2150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113806000", "currentAccountsPayable": "35303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62931000", "totalShareholderEquity": "47991000", "capitalLeaseObligations": "27922000", "otherCurrentLiabilities": "41424000", "totalCurrentLiabilities": "81343000", "otherNonCurrentLiabilities": "8549000", "totalNonCurrentLiabilities": "66864000", "cashAndShortTermInvestments": "9482000", "commonStockSharesOutstanding": "79146003", "intangibleAssetsExcludingGoodwill": "314000", "cashAndCashEquivalentsAtCarryingValue": "9482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5431000", "operatingCashflow": "6369000", "capitalExpenditures": "817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476000", "cashflowFromInvestment": "-715000", "stockBasedCompensation": "2354000", "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": "3055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100712000, "cost_of_revenue": 63563000, "gross_profit": 37149000, "research_and_development": null, "selling_general_admin": 12947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518000, "depreciation_amortisation": 3055000, "ebitda": 3573000, "interest_expense": 1712000, "interest_income": null, "other_non_operating": null, "pretax_income": -1194000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -486000, "net_income_continuing_ops": -1238000, "net_income_to_common": -486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9482000, "short_term_investments": null, "net_receivables": 30449000, "inventory": 53021000, "other_current_assets": null, "total_current_assets": 108595000, "net_ppe": null, "goodwill": null, "intangible_assets": 314000, "goodwill_and_intangibles": 314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113806000, "total_assets": 222401000, "short_term_debt": 4616000, "accounts_payable": 35303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81343000, "long_term_debt": 32859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66864000, "total_liabilities": 148207000, "total_debt": 37475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -132133000, "total_equity": 47991000, "shares_outstanding": 79146003, "operating_cash_flow": 6369000, "stock_based_compensation": 2354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476000, "free_cash_flow": 7186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "518000", "ebitda": "3573000", "netIncome": "-486000", "grossProfit": "37149000", "depreciation": "None", "totalRevenue": "100712000", "costOfRevenue": "63563000", "interestIncome": "None", "incomeBeforeTax": "-1194000", "interestExpense": "1712000", "operatingIncome": "518000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-1712000", "nonInterestIncome": "None", "operatingExpenses": "36631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3055000", "sellingGeneralAndAdministrative": "12947000", "netIncomeFromContinuingOperations": "-1238000" }, "balance": { "goodwill": "None", "inventory": "53021000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "222401000", "longTermDebt": "32859000", "shortTermDebt": "4616000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "314000", "reportedCurrency": "USD", "retainedEarnings": "-132133000", "totalLiabilities": "148207000", "otherCurrentAssets": "15643000", "totalCurrentAssets": "108595000", "currentLongTermDebt": "2150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113806000", "currentAccountsPayable": "35303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62931000", "totalShareholderEquity": "47991000", "capitalLeaseObligations": "27922000", "otherCurrentLiabilities": "41424000", "totalCurrentLiabilities": "81343000", "otherNonCurrentLiabilities": "8549000", "totalNonCurrentLiabilities": "66864000", "cashAndShortTermInvestments": "9482000", "commonStockSharesOutstanding": "79146003", "intangibleAssetsExcludingGoodwill": "314000", "cashAndCashEquivalentsAtCarryingValue": "9482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5431000", "operatingCashflow": "6369000", "capitalExpenditures": "817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476000", "cashflowFromInvestment": "-715000", "stockBasedCompensation": "2354000", "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": "3055000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 94837000, "cost_of_revenue": 62664000, "gross_profit": 32173000, "ebit": -12624000, "ebitda": -8664000, "pretax_income": -14468000, "tax_provision": 44000, "net_income": -5329000, "net_income_to_common": -5329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4304000, "total_current_assets": 106242000, "total_assets": 225253000, "short_term_debt": 5069000, "long_term_debt": 70118000, "total_debt": 75187000, "total_liabilities": 189603000, "total_equity": 10101000, "shares_outstanding": 79146003, "goodwill_and_intangibles": 329000 }, "cash_flow": { "operating_cash_flow": -3323000, "capital_expenditure": 974000, "free_cash_flow": -2349000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229930, "ticker_id": 549, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12624000", "ebitda": "-8664000", "netIncome": "-5329000", "grossProfit": "32173000", "depreciation": "None", "totalRevenue": "94837000", "costOfRevenue": "62664000", "interestIncome": "None", "incomeBeforeTax": "-14468000", "interestExpense": "1844000", "operatingIncome": "-12624000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-1844000", "nonInterestIncome": "None", "operatingExpenses": "44797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3960000", "sellingGeneralAndAdministrative": "30102000", "netIncomeFromContinuingOperations": "-14512000" }, "balance": { "goodwill": "None", "inventory": "48582000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "225253000", "longTermDebt": "70118000", "shortTermDebt": "5069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "329000", "reportedCurrency": "USD", "retainedEarnings": "-131647000", "totalLiabilities": "189603000", "otherCurrentAssets": "23802000", "totalCurrentAssets": "106242000", "currentLongTermDebt": "2547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119011000", "currentAccountsPayable": "34919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103014000", "totalShareholderEquity": "10101000", "capitalLeaseObligations": "30349000", "otherCurrentLiabilities": "37377000", "totalCurrentLiabilities": "82106000", "otherNonCurrentLiabilities": "9552000", "totalNonCurrentLiabilities": "107497000", "cashAndShortTermInvestments": "4304000", "commonStockSharesOutstanding": "79146003", "intangibleAssetsExcludingGoodwill": "329000", "cashAndCashEquivalentsAtCarryingValue": "4304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5329000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1510000", "operatingCashflow": "-3323000", "capitalExpenditures": "974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4699000", "cashflowFromInvestment": "-974000", "stockBasedCompensation": "2740000", "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": "3960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94837000, "cost_of_revenue": 62664000, "gross_profit": 32173000, "research_and_development": null, "selling_general_admin": 30102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12624000, "depreciation_amortisation": 3960000, "ebitda": -8664000, "interest_expense": 1844000, "interest_income": null, "other_non_operating": null, "pretax_income": -14468000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -5329000, "net_income_continuing_ops": -14512000, "net_income_to_common": -5329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4304000, "short_term_investments": null, "net_receivables": 29554000, "inventory": 48582000, "other_current_assets": null, "total_current_assets": 106242000, "net_ppe": null, "goodwill": null, "intangible_assets": 329000, "goodwill_and_intangibles": 329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119011000, "total_assets": 225253000, "short_term_debt": 5069000, "accounts_payable": 34919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82106000, "long_term_debt": 70118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 107497000, "total_liabilities": 189603000, "total_debt": 75187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131647000, "total_equity": 10101000, "shares_outstanding": 79146003, "operating_cash_flow": -3323000, "stock_based_compensation": 2740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4699000, "free_cash_flow": -2349000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12624000", "ebitda": "-8664000", "netIncome": "-5329000", "grossProfit": "32173000", "depreciation": "None", "totalRevenue": "94837000", "costOfRevenue": "62664000", "interestIncome": "None", "incomeBeforeTax": "-14468000", "interestExpense": "1844000", "operatingIncome": "-12624000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-1844000", "nonInterestIncome": "None", "operatingExpenses": "44797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3960000", "sellingGeneralAndAdministrative": "30102000", "netIncomeFromContinuingOperations": "-14512000" }, "balance": { "goodwill": "None", "inventory": "48582000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "225253000", "longTermDebt": "70118000", "shortTermDebt": "5069000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "329000", "reportedCurrency": "USD", "retainedEarnings": "-131647000", "totalLiabilities": "189603000", "otherCurrentAssets": "23802000", "totalCurrentAssets": "106242000", "currentLongTermDebt": "2547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119011000", "currentAccountsPayable": "34919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103014000", "totalShareholderEquity": "10101000", "capitalLeaseObligations": "30349000", "otherCurrentLiabilities": "37377000", "totalCurrentLiabilities": "82106000", "otherNonCurrentLiabilities": "9552000", "totalNonCurrentLiabilities": "107497000", "cashAndShortTermInvestments": "4304000", "commonStockSharesOutstanding": "79146003", "intangibleAssetsExcludingGoodwill": "329000", "cashAndCashEquivalentsAtCarryingValue": "4304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5329000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1510000", "operatingCashflow": "-3323000", "capitalExpenditures": "974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4699000", "cashflowFromInvestment": "-974000", "stockBasedCompensation": "2740000", "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": "3960000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 89974000, "cost_of_revenue": 57502000, "gross_profit": 32472000, "ebit": -10172000, "ebitda": -5432000, "pretax_income": -7802000, "tax_provision": 44000, "net_income": -2888000, "net_income_to_common": -2888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3902000, "total_current_assets": 95062000, "total_assets": 222890000, "short_term_debt": 4742000, "long_term_debt": 66472000, "total_debt": 71214000, "total_liabilities": 178705000, "total_equity": 11173000, "shares_outstanding": 78411000, "goodwill_and_intangibles": 344000 }, "cash_flow": { "operating_cash_flow": -4141000, "capital_expenditure": 1173000, "free_cash_flow": -2968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229931, "ticker_id": 549, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10172000", "ebitda": "-5432000", "netIncome": "-2888000", "grossProfit": "32472000", "depreciation": "None", "totalRevenue": "89974000", "costOfRevenue": "57502000", "interestIncome": "None", "incomeBeforeTax": "-7802000", "interestExpense": "2370000", "operatingIncome": "-5432000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-2370000", "nonInterestIncome": "None", "operatingExpenses": "37904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4740000", "sellingGeneralAndAdministrative": "25349000", "netIncomeFromContinuingOperations": "-7846000" }, "balance": { "goodwill": "None", "inventory": "50498000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "222890000", "longTermDebt": "66472000", "shortTermDebt": "4742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "344000", "reportedCurrency": "USD", "retainedEarnings": "-126318000", "totalLiabilities": "178705000", "otherCurrentAssets": "13657000", "totalCurrentAssets": "95062000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127828000", "currentAccountsPayable": "34134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99688000", "totalShareholderEquity": "11173000", "capitalLeaseObligations": "30919000", "otherCurrentLiabilities": "29513000", "totalCurrentLiabilities": "73351000", "otherNonCurrentLiabilities": "10408000", "totalNonCurrentLiabilities": "105354000", "cashAndShortTermInvestments": "3902000", "commonStockSharesOutstanding": "78411000", "intangibleAssetsExcludingGoodwill": "344000", "cashAndCashEquivalentsAtCarryingValue": "3902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-7851000", "operatingCashflow": "-4141000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2406000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "2591000", "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": "2576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89974000, "cost_of_revenue": 57502000, "gross_profit": 32472000, "research_and_development": null, "selling_general_admin": 25349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10172000, "depreciation_amortisation": 4740000, "ebitda": -5432000, "interest_expense": 2370000, "interest_income": null, "other_non_operating": null, "pretax_income": -7802000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -2888000, "net_income_continuing_ops": -7846000, "net_income_to_common": -2888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3902000, "short_term_investments": null, "net_receivables": 27005000, "inventory": 50498000, "other_current_assets": null, "total_current_assets": 95062000, "net_ppe": null, "goodwill": null, "intangible_assets": 344000, "goodwill_and_intangibles": 344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 127828000, "total_assets": 222890000, "short_term_debt": 4742000, "accounts_payable": 34134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73351000, "long_term_debt": 66472000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105354000, "total_liabilities": 178705000, "total_debt": 71214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -126318000, "total_equity": 11173000, "shares_outstanding": 78411000, "operating_cash_flow": -4141000, "stock_based_compensation": 2591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2406000, "free_cash_flow": -2968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10172000", "ebitda": "-5432000", "netIncome": "-2888000", "grossProfit": "32472000", "depreciation": "None", "totalRevenue": "89974000", "costOfRevenue": "57502000", "interestIncome": "None", "incomeBeforeTax": "-7802000", "interestExpense": "2370000", "operatingIncome": "-5432000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "-2370000", "nonInterestIncome": "None", "operatingExpenses": "37904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4740000", "sellingGeneralAndAdministrative": "25349000", "netIncomeFromContinuingOperations": "-7846000" }, "balance": { "goodwill": "None", "inventory": "50498000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "222890000", "longTermDebt": "66472000", "shortTermDebt": "4742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "344000", "reportedCurrency": "USD", "retainedEarnings": "-126318000", "totalLiabilities": "178705000", "otherCurrentAssets": "13657000", "totalCurrentAssets": "95062000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127828000", "currentAccountsPayable": "34134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "99688000", "totalShareholderEquity": "11173000", "capitalLeaseObligations": "30919000", "otherCurrentLiabilities": "29513000", "totalCurrentLiabilities": "73351000", "otherNonCurrentLiabilities": "10408000", "totalNonCurrentLiabilities": "105354000", "cashAndShortTermInvestments": "3902000", "commonStockSharesOutstanding": "78411000", "intangibleAssetsExcludingGoodwill": "344000", "cashAndCashEquivalentsAtCarryingValue": "3902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-7851000", "operatingCashflow": "-4141000", "capitalExpenditures": "1173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2406000", "cashflowFromInvestment": "-1173000", "stockBasedCompensation": "2591000", "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": "2576000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 105877000, "cost_of_revenue": 65494000, "gross_profit": 40383000, "ebit": -2192000, "ebitda": 407000, "pretax_income": -6712000, "tax_provision": 21000, "net_income": -2482000, "net_income_to_common": -2482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6810000, "total_current_assets": 95471000, "total_assets": 227382000, "short_term_debt": 4583000, "long_term_debt": 63027000, "total_debt": 67610000, "total_liabilities": 177886000, "total_equity": 13174000, "shares_outstanding": 77670243, "goodwill_and_intangibles": 359000 }, "cash_flow": { "operating_cash_flow": 2163000, "capital_expenditure": 1659000, "free_cash_flow": 3822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229932, "ticker_id": 549, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2192000", "ebitda": "407000", "netIncome": "-2482000", "grossProfit": "40383000", "depreciation": "None", "totalRevenue": "105877000", "costOfRevenue": "65494000", "interestIncome": "None", "incomeBeforeTax": "-6712000", "interestExpense": "4520000", "operatingIncome": "-2192000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "42575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2599000", "sellingGeneralAndAdministrative": "25204000", "netIncomeFromContinuingOperations": "-6733000" }, "balance": { "goodwill": "None", "inventory": "42647000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227382000", "longTermDebt": "63027000", "shortTermDebt": "4583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359000", "reportedCurrency": "USD", "retainedEarnings": "-123430000", "totalLiabilities": "177886000", "otherCurrentAssets": "12410000", "totalCurrentAssets": "95471000", "currentLongTermDebt": "2047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131911000", "currentAccountsPayable": "38817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96697000", "totalShareholderEquity": "13174000", "capitalLeaseObligations": "31623000", "otherCurrentLiabilities": "27900000", "totalCurrentLiabilities": "75218000", "otherNonCurrentLiabilities": "10554000", "totalNonCurrentLiabilities": "102668000", "cashAndShortTermInvestments": "6810000", "commonStockSharesOutstanding": "77670243", "intangibleAssetsExcludingGoodwill": "359000", "cashAndCashEquivalentsAtCarryingValue": "6810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1142000", "operatingCashflow": "2163000", "capitalExpenditures": "1659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1387000", "cashflowFromInvestment": "-1617000", "stockBasedCompensation": "2745000", "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": "2884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105877000, "cost_of_revenue": 65494000, "gross_profit": 40383000, "research_and_development": null, "selling_general_admin": 25204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2192000, "depreciation_amortisation": 2599000, "ebitda": 407000, "interest_expense": 4520000, "interest_income": null, "other_non_operating": null, "pretax_income": -6712000, "tax_provision": 21000, "effective_tax_rate": null, "net_income": -2482000, "net_income_continuing_ops": -6733000, "net_income_to_common": -2482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6810000, "short_term_investments": null, "net_receivables": 33604000, "inventory": 42647000, "other_current_assets": null, "total_current_assets": 95471000, "net_ppe": null, "goodwill": null, "intangible_assets": 359000, "goodwill_and_intangibles": 359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131911000, "total_assets": 227382000, "short_term_debt": 4583000, "accounts_payable": 38817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75218000, "long_term_debt": 63027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102668000, "total_liabilities": 177886000, "total_debt": 67610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123430000, "total_equity": 13174000, "shares_outstanding": 77670243, "operating_cash_flow": 2163000, "stock_based_compensation": 2745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1617000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1387000, "free_cash_flow": 3822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2192000", "ebitda": "407000", "netIncome": "-2482000", "grossProfit": "40383000", "depreciation": "None", "totalRevenue": "105877000", "costOfRevenue": "65494000", "interestIncome": "None", "incomeBeforeTax": "-6712000", "interestExpense": "4520000", "operatingIncome": "-2192000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-4520000", "nonInterestIncome": "None", "operatingExpenses": "42575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2599000", "sellingGeneralAndAdministrative": "25204000", "netIncomeFromContinuingOperations": "-6733000" }, "balance": { "goodwill": "None", "inventory": "42647000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227382000", "longTermDebt": "63027000", "shortTermDebt": "4583000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "359000", "reportedCurrency": "USD", "retainedEarnings": "-123430000", "totalLiabilities": "177886000", "otherCurrentAssets": "12410000", "totalCurrentAssets": "95471000", "currentLongTermDebt": "2047000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131911000", "currentAccountsPayable": "38817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96697000", "totalShareholderEquity": "13174000", "capitalLeaseObligations": "31623000", "otherCurrentLiabilities": "27900000", "totalCurrentLiabilities": "75218000", "otherNonCurrentLiabilities": "10554000", "totalNonCurrentLiabilities": "102668000", "cashAndShortTermInvestments": "6810000", "commonStockSharesOutstanding": "77670243", "intangibleAssetsExcludingGoodwill": "359000", "cashAndCashEquivalentsAtCarryingValue": "6810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1142000", "operatingCashflow": "2163000", "capitalExpenditures": "1659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1387000", "cashflowFromInvestment": "-1617000", "stockBasedCompensation": "2745000", "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": "2884000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 98204000, "cost_of_revenue": 56856000, "gross_profit": 41348000, "ebit": 1106000, "ebitda": 3767000, "pretax_income": -1347000, "tax_provision": 50000, "net_income": -535000, "net_income_to_common": -535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7336000, "total_current_assets": 102988000, "total_assets": 233664000, "short_term_debt": 18080000, "long_term_debt": 49034000, "total_debt": 67114000, "total_liabilities": 180099000, "total_equity": 14528000, "shares_outstanding": 72154931, "goodwill_and_intangibles": 373000 }, "cash_flow": { "operating_cash_flow": 1933000, "capital_expenditure": 2138000, "free_cash_flow": 4071000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229934, "ticker_id": 549, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1106000", "ebitda": "3767000", "netIncome": "-535000", "grossProfit": "41348000", "depreciation": "None", "totalRevenue": "98204000", "costOfRevenue": "56856000", "interestIncome": "None", "incomeBeforeTax": "-1347000", "interestExpense": "2453000", "operatingIncome": "1106000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-2453000", "nonInterestIncome": "None", "operatingExpenses": "40242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2661000", "sellingGeneralAndAdministrative": "28872000", "netIncomeFromContinuingOperations": "-1397000" }, "balance": { "goodwill": "None", "inventory": "50210000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "233664000", "longTermDebt": "49034000", "shortTermDebt": "18080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "373000", "reportedCurrency": "USD", "retainedEarnings": "-120947000", "totalLiabilities": "180099000", "otherCurrentAssets": "16558000", "totalCurrentAssets": "102988000", "currentLongTermDebt": "15866000", "longTermInvestments": "None", "shortTermInvestments": "315000", "currentNetReceivables": "28884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130676000", "currentAccountsPayable": "31227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96450000", "totalShareholderEquity": "14528000", "capitalLeaseObligations": "31550000", "otherCurrentLiabilities": "35313000", "totalCurrentLiabilities": "90588000", "otherNonCurrentLiabilities": "11141000", "totalNonCurrentLiabilities": "89511000", "cashAndShortTermInvestments": "7336000", "commonStockSharesOutstanding": "72154931", "intangibleAssetsExcludingGoodwill": "373000", "cashAndCashEquivalentsAtCarryingValue": "7336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8733000", "operatingCashflow": "1933000", "capitalExpenditures": "2138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2120000", "cashflowFromInvestment": "-2119000", "stockBasedCompensation": "2605000", "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": "2661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98204000, "cost_of_revenue": 56856000, "gross_profit": 41348000, "research_and_development": null, "selling_general_admin": 28872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1106000, "depreciation_amortisation": 2661000, "ebitda": 3767000, "interest_expense": 2453000, "interest_income": null, "other_non_operating": null, "pretax_income": -1347000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -535000, "net_income_continuing_ops": -1397000, "net_income_to_common": -535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7336000, "short_term_investments": 315000, "net_receivables": 28884000, "inventory": 50210000, "other_current_assets": null, "total_current_assets": 102988000, "net_ppe": null, "goodwill": null, "intangible_assets": 373000, "goodwill_and_intangibles": 373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130676000, "total_assets": 233664000, "short_term_debt": 18080000, "accounts_payable": 31227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90588000, "long_term_debt": 49034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89511000, "total_liabilities": 180099000, "total_debt": 67114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120947000, "total_equity": 14528000, "shares_outstanding": 72154931, "operating_cash_flow": 1933000, "stock_based_compensation": 2605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2120000, "free_cash_flow": 4071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1106000", "ebitda": "3767000", "netIncome": "-535000", "grossProfit": "41348000", "depreciation": "None", "totalRevenue": "98204000", "costOfRevenue": "56856000", "interestIncome": "None", "incomeBeforeTax": "-1347000", "interestExpense": "2453000", "operatingIncome": "1106000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "-2453000", "nonInterestIncome": "None", "operatingExpenses": "40242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2661000", "sellingGeneralAndAdministrative": "28872000", "netIncomeFromContinuingOperations": "-1397000" }, "balance": { "goodwill": "None", "inventory": "50210000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "233664000", "longTermDebt": "49034000", "shortTermDebt": "18080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "373000", "reportedCurrency": "USD", "retainedEarnings": "-120947000", "totalLiabilities": "180099000", "otherCurrentAssets": "16558000", "totalCurrentAssets": "102988000", "currentLongTermDebt": "15866000", "longTermInvestments": "None", "shortTermInvestments": "315000", "currentNetReceivables": "28884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130676000", "currentAccountsPayable": "31227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96450000", "totalShareholderEquity": "14528000", "capitalLeaseObligations": "31550000", "otherCurrentLiabilities": "35313000", "totalCurrentLiabilities": "90588000", "otherNonCurrentLiabilities": "11141000", "totalNonCurrentLiabilities": "89511000", "cashAndShortTermInvestments": "7336000", "commonStockSharesOutstanding": "72154931", "intangibleAssetsExcludingGoodwill": "373000", "cashAndCashEquivalentsAtCarryingValue": "7336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-535000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8733000", "operatingCashflow": "1933000", "capitalExpenditures": "2138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2120000", "cashflowFromInvestment": "-2119000", "stockBasedCompensation": "2605000", "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": "2661000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 89017000, "cost_of_revenue": 51758000, "gross_profit": 37259000, "ebit": 978000, "ebitda": 2348000, "pretax_income": -1323000, "tax_provision": 51000, "net_income": -482000, "net_income_to_common": -482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9642000, "total_current_assets": 99369000, "total_assets": 229882000, "short_term_debt": 16264000, "long_term_debt": 52450000, "total_debt": 68714000, "total_liabilities": 177728000, "total_equity": 14897000, "shares_outstanding": 68209081, "goodwill_and_intangibles": 388000 }, "cash_flow": { "operating_cash_flow": 2298000, "capital_expenditure": 2151000, "free_cash_flow": 4449000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229935, "ticker_id": 549, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "978000", "ebitda": "2348000", "netIncome": "-482000", "grossProfit": "37259000", "depreciation": "None", "totalRevenue": "89017000", "costOfRevenue": "51758000", "interestIncome": "None", "incomeBeforeTax": "-1323000", "interestExpense": "2301000", "operatingIncome": "978000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-2301000", "nonInterestIncome": "None", "operatingExpenses": "36281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1370000", "sellingGeneralAndAdministrative": "28559000", "netIncomeFromContinuingOperations": "-1374000" }, "balance": { "goodwill": "None", "inventory": "44793000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "229882000", "longTermDebt": "52450000", "shortTermDebt": "16264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "388000", "reportedCurrency": "USD", "retainedEarnings": "-120412000", "totalLiabilities": "177728000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "99369000", "currentLongTermDebt": "14037000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130513000", "currentAccountsPayable": "34162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100482000", "totalShareholderEquity": "14897000", "capitalLeaseObligations": "33995000", "otherCurrentLiabilities": "36060000", "totalCurrentLiabilities": "93090000", "otherNonCurrentLiabilities": "420000", "totalNonCurrentLiabilities": "84638000", "cashAndShortTermInvestments": "9642000", "commonStockSharesOutstanding": "68209081", "intangibleAssetsExcludingGoodwill": "388000", "cashAndCashEquivalentsAtCarryingValue": "9642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2173000", "operatingCashflow": "2298000", "capitalExpenditures": "2151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3497000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "3305000", "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": "2384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89017000, "cost_of_revenue": 51758000, "gross_profit": 37259000, "research_and_development": null, "selling_general_admin": 28559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 978000, "depreciation_amortisation": 1370000, "ebitda": 2348000, "interest_expense": 2301000, "interest_income": null, "other_non_operating": null, "pretax_income": -1323000, "tax_provision": 51000, "effective_tax_rate": null, "net_income": -482000, "net_income_continuing_ops": -1374000, "net_income_to_common": -482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9642000, "short_term_investments": null, "net_receivables": 25923000, "inventory": 44793000, "other_current_assets": null, "total_current_assets": 99369000, "net_ppe": null, "goodwill": null, "intangible_assets": 388000, "goodwill_and_intangibles": 388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130513000, "total_assets": 229882000, "short_term_debt": 16264000, "accounts_payable": 34162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93090000, "long_term_debt": 52450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84638000, "total_liabilities": 177728000, "total_debt": 68714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120412000, "total_equity": 14897000, "shares_outstanding": 68209081, "operating_cash_flow": 2298000, "stock_based_compensation": 3305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3497000, "free_cash_flow": 4449000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "978000", "ebitda": "2348000", "netIncome": "-482000", "grossProfit": "37259000", "depreciation": "None", "totalRevenue": "89017000", "costOfRevenue": "51758000", "interestIncome": "None", "incomeBeforeTax": "-1323000", "interestExpense": "2301000", "operatingIncome": "978000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51000", "reportedCurrency": "USD", "netInterestIncome": "-2301000", "nonInterestIncome": "None", "operatingExpenses": "36281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1370000", "sellingGeneralAndAdministrative": "28559000", "netIncomeFromContinuingOperations": "-1374000" }, "balance": { "goodwill": "None", "inventory": "44793000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "229882000", "longTermDebt": "52450000", "shortTermDebt": "16264000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "388000", "reportedCurrency": "USD", "retainedEarnings": "-120412000", "totalLiabilities": "177728000", "otherCurrentAssets": "19011000", "totalCurrentAssets": "99369000", "currentLongTermDebt": "14037000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130513000", "currentAccountsPayable": "34162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100482000", "totalShareholderEquity": "14897000", "capitalLeaseObligations": "33995000", "otherCurrentLiabilities": "36060000", "totalCurrentLiabilities": "93090000", "otherNonCurrentLiabilities": "420000", "totalNonCurrentLiabilities": "84638000", "cashAndShortTermInvestments": "9642000", "commonStockSharesOutstanding": "68209081", "intangibleAssetsExcludingGoodwill": "388000", "cashAndCashEquivalentsAtCarryingValue": "9642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2173000", "operatingCashflow": "2298000", "capitalExpenditures": "2151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3497000", "cashflowFromInvestment": "-1300000", "stockBasedCompensation": "3305000", "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": "2384000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 98392000, "cost_of_revenue": 56207000, "gross_profit": 42185000, "ebit": 3955000, "ebitda": 5379000, "pretax_income": 1904000, "tax_provision": 49000, "net_income": 548000, "net_income_to_common": 548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3997000, "total_current_assets": 96898000, "total_assets": 227181000, "short_term_debt": 12047000, "long_term_debt": 51728000, "total_debt": 63775000, "total_liabilities": 176645000, "total_equity": 14610000, "shares_outstanding": 66597626, "goodwill_and_intangibles": 403000 }, "cash_flow": { "operating_cash_flow": 4914000, "capital_expenditure": 2718000, "free_cash_flow": 7632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229936, "ticker_id": 549, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3955000", "ebitda": "5379000", "netIncome": "548000", "grossProfit": "42185000", "depreciation": "None", "totalRevenue": "98392000", "costOfRevenue": "56207000", "interestIncome": "None", "incomeBeforeTax": "1904000", "interestExpense": "2051000", "operatingIncome": "3955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-2051000", "nonInterestIncome": "None", "operatingExpenses": "38230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1424000", "sellingGeneralAndAdministrative": "30607000", "netIncomeFromContinuingOperations": "1855000" }, "balance": { "goodwill": "None", "inventory": "50383000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227181000", "longTermDebt": "51728000", "shortTermDebt": "12047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "403000", "reportedCurrency": "USD", "retainedEarnings": "-119930000", "totalLiabilities": "176645000", "otherCurrentAssets": "17744000", "totalCurrentAssets": "96898000", "currentLongTermDebt": "9779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130283000", "currentAccountsPayable": "39593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97571000", "totalShareholderEquity": "14610000", "capitalLeaseObligations": "36064000", "otherCurrentLiabilities": "30239000", "totalCurrentLiabilities": "90627000", "otherNonCurrentLiabilities": "494000", "totalNonCurrentLiabilities": "86018000", "cashAndShortTermInvestments": "3997000", "commonStockSharesOutstanding": "66597626", "intangibleAssetsExcludingGoodwill": "403000", "cashAndCashEquivalentsAtCarryingValue": "3997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2405000", "operatingCashflow": "4914000", "capitalExpenditures": "2718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10688000", "cashflowFromInvestment": "-2677000", "stockBasedCompensation": "1952000", "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": "2413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98392000, "cost_of_revenue": 56207000, "gross_profit": 42185000, "research_and_development": null, "selling_general_admin": 30607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3955000, "depreciation_amortisation": 1424000, "ebitda": 5379000, "interest_expense": 2051000, "interest_income": null, "other_non_operating": null, "pretax_income": 1904000, "tax_provision": 49000, "effective_tax_rate": null, "net_income": 548000, "net_income_continuing_ops": 1855000, "net_income_to_common": 548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3997000, "short_term_investments": null, "net_receivables": 24774000, "inventory": 50383000, "other_current_assets": null, "total_current_assets": 96898000, "net_ppe": null, "goodwill": null, "intangible_assets": 403000, "goodwill_and_intangibles": 403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130283000, "total_assets": 227181000, "short_term_debt": 12047000, "accounts_payable": 39593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90627000, "long_term_debt": 51728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 86018000, "total_liabilities": 176645000, "total_debt": 63775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119930000, "total_equity": 14610000, "shares_outstanding": 66597626, "operating_cash_flow": 4914000, "stock_based_compensation": 1952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2718000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10688000, "free_cash_flow": 7632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3955000", "ebitda": "5379000", "netIncome": "548000", "grossProfit": "42185000", "depreciation": "None", "totalRevenue": "98392000", "costOfRevenue": "56207000", "interestIncome": "None", "incomeBeforeTax": "1904000", "interestExpense": "2051000", "operatingIncome": "3955000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49000", "reportedCurrency": "USD", "netInterestIncome": "-2051000", "nonInterestIncome": "None", "operatingExpenses": "38230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1424000", "sellingGeneralAndAdministrative": "30607000", "netIncomeFromContinuingOperations": "1855000" }, "balance": { "goodwill": "None", "inventory": "50383000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "227181000", "longTermDebt": "51728000", "shortTermDebt": "12047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "403000", "reportedCurrency": "USD", "retainedEarnings": "-119930000", "totalLiabilities": "176645000", "otherCurrentAssets": "17744000", "totalCurrentAssets": "96898000", "currentLongTermDebt": "9779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130283000", "currentAccountsPayable": "39593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97571000", "totalShareholderEquity": "14610000", "capitalLeaseObligations": "36064000", "otherCurrentLiabilities": "30239000", "totalCurrentLiabilities": "90627000", "otherNonCurrentLiabilities": "494000", "totalNonCurrentLiabilities": "86018000", "cashAndShortTermInvestments": "3997000", "commonStockSharesOutstanding": "66597626", "intangibleAssetsExcludingGoodwill": "403000", "cashAndCashEquivalentsAtCarryingValue": "3997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2405000", "operatingCashflow": "4914000", "capitalExpenditures": "2718000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10688000", "cashflowFromInvestment": "-2677000", "stockBasedCompensation": "1952000", "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": "2413000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 119649000, "cost_of_revenue": 87978000, "gross_profit": 31671000, "ebit": -12348000, "ebitda": -10439000, "pretax_income": -14020000, "tax_provision": 16000, "net_income": -4485000, "net_income_to_common": -4485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12448000, "total_current_assets": 107738000, "total_assets": 235776000, "short_term_debt": 4604000, "long_term_debt": 68683000, "total_debt": 73287000, "total_liabilities": 189268000, "total_equity": 13271000, "shares_outstanding": 61448191, "goodwill_and_intangibles": 418000 }, "cash_flow": { "operating_cash_flow": 22028000, "capital_expenditure": 14984000, "free_cash_flow": 37012000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229937, "ticker_id": 549, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12348000", "ebitda": "-10439000", "netIncome": "-4485000", "grossProfit": "31671000", "depreciation": "None", "totalRevenue": "119649000", "costOfRevenue": "87978000", "interestIncome": "None", "incomeBeforeTax": "-14020000", "interestExpense": "1672000", "operatingIncome": "-12220000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-1672000", "nonInterestIncome": "None", "operatingExpenses": "43891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1909000", "sellingGeneralAndAdministrative": "34051000", "netIncomeFromContinuingOperations": "-14036000" }, "balance": { "goodwill": "None", "inventory": "56465000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "235776000", "longTermDebt": "68683000", "shortTermDebt": "4604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000", "reportedCurrency": "USD", "retainedEarnings": "-120478000", "totalLiabilities": "189268000", "otherCurrentAssets": "13618000", "totalCurrentAssets": "107738000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128038000", "currentAccountsPayable": "33564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109239000", "totalShareholderEquity": "13271000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "34911000", "totalCurrentLiabilities": "84109000", "otherNonCurrentLiabilities": "524000", "totalNonCurrentLiabilities": "105159000", "cashAndShortTermInvestments": "12448000", "commonStockSharesOutstanding": "61448191", "intangibleAssetsExcludingGoodwill": "418000", "cashAndCashEquivalentsAtCarryingValue": "12448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4485000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6007000", "operatingCashflow": "22028000", "capitalExpenditures": "14984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1399000", "cashflowFromInvestment": "-14848000", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119649000, "cost_of_revenue": 87978000, "gross_profit": 31671000, "research_and_development": null, "selling_general_admin": 34051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12348000, "depreciation_amortisation": 1909000, "ebitda": -10439000, "interest_expense": 1672000, "interest_income": null, "other_non_operating": null, "pretax_income": -14020000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": -4485000, "net_income_continuing_ops": -14036000, "net_income_to_common": -4485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12448000, "short_term_investments": null, "net_receivables": 25207000, "inventory": 56465000, "other_current_assets": null, "total_current_assets": 107738000, "net_ppe": null, "goodwill": null, "intangible_assets": 418000, "goodwill_and_intangibles": 418000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128038000, "total_assets": 235776000, "short_term_debt": 4604000, "accounts_payable": 33564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84109000, "long_term_debt": 68683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105159000, "total_liabilities": 189268000, "total_debt": 73287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -120478000, "total_equity": 13271000, "shares_outstanding": 61448191, "operating_cash_flow": 22028000, "stock_based_compensation": 1329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14848000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1399000, "free_cash_flow": 37012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12348000", "ebitda": "-10439000", "netIncome": "-4485000", "grossProfit": "31671000", "depreciation": "None", "totalRevenue": "119649000", "costOfRevenue": "87978000", "interestIncome": "None", "incomeBeforeTax": "-14020000", "interestExpense": "1672000", "operatingIncome": "-12220000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-1672000", "nonInterestIncome": "None", "operatingExpenses": "43891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1909000", "sellingGeneralAndAdministrative": "34051000", "netIncomeFromContinuingOperations": "-14036000" }, "balance": { "goodwill": "None", "inventory": "56465000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "235776000", "longTermDebt": "68683000", "shortTermDebt": "4604000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "418000", "reportedCurrency": "USD", "retainedEarnings": "-120478000", "totalLiabilities": "189268000", "otherCurrentAssets": "13618000", "totalCurrentAssets": "107738000", "currentLongTermDebt": "2297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128038000", "currentAccountsPayable": "33564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109239000", "totalShareholderEquity": "13271000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "34911000", "totalCurrentLiabilities": "84109000", "otherNonCurrentLiabilities": "524000", "totalNonCurrentLiabilities": "105159000", "cashAndShortTermInvestments": "12448000", "commonStockSharesOutstanding": "61448191", "intangibleAssetsExcludingGoodwill": "418000", "cashAndCashEquivalentsAtCarryingValue": "12448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4485000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6007000", "operatingCashflow": "22028000", "capitalExpenditures": "14984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1399000", "cashflowFromInvestment": "-14848000", "stockBasedCompensation": "1329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1909000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 100536000, "cost_of_revenue": 66477000, "gross_profit": 34059000, "ebit": -6986000, "ebitda": -5423000, "pretax_income": -10638000, "tax_provision": 56000, "net_income": -3232000, "net_income_to_common": -3232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6667000, "total_current_assets": 138085000, "total_assets": 239626000, "short_term_debt": 4380000, "long_term_debt": 70094000, "total_debt": 74474000, "total_liabilities": 180173000, "total_equity": 21485000, "shares_outstanding": 61964157, "goodwill_and_intangibles": 382000 }, "cash_flow": { "operating_cash_flow": -6538000, "capital_expenditure": 2227000, "free_cash_flow": -4311000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229939, "ticker_id": 549, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6986000", "ebitda": "-5423000", "netIncome": "-3232000", "grossProfit": "34059000", "depreciation": "None", "totalRevenue": "100536000", "costOfRevenue": "66477000", "interestIncome": "None", "incomeBeforeTax": "-10638000", "interestExpense": "3544000", "operatingIncome": "-6986000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-3544000", "nonInterestIncome": "None", "operatingExpenses": "41045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1563000", "sellingGeneralAndAdministrative": "33381000", "netIncomeFromContinuingOperations": "-10694000" }, "balance": { "goodwill": "None", "inventory": "91373000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "239626000", "longTermDebt": "70094000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "382000", "reportedCurrency": "USD", "retainedEarnings": "-115993000", "totalLiabilities": "180173000", "otherCurrentAssets": "15424000", "totalCurrentAssets": "138085000", "currentLongTermDebt": "1896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101541000", "currentAccountsPayable": "26128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100846000", "shortLongTermDebtTotal": "109825000", "totalShareholderEquity": "21485000", "capitalLeaseObligations": "37835000", "otherCurrentLiabilities": "33437000", "totalCurrentLiabilities": "74105000", "otherNonCurrentLiabilities": "623000", "totalNonCurrentLiabilities": "106068000", "cashAndShortTermInvestments": "6667000", "commonStockSharesOutstanding": "61964157", "intangibleAssetsExcludingGoodwill": "382000", "cashAndCashEquivalentsAtCarryingValue": "6667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3232000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "18347000", "operatingCashflow": "-6538000", "capitalExpenditures": "2227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8275000", "cashflowFromInvestment": "3163000", "stockBasedCompensation": "596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100536000, "cost_of_revenue": 66477000, "gross_profit": 34059000, "research_and_development": null, "selling_general_admin": 33381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6986000, "depreciation_amortisation": 1563000, "ebitda": -5423000, "interest_expense": 3544000, "interest_income": null, "other_non_operating": null, "pretax_income": -10638000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": -3232000, "net_income_continuing_ops": -10694000, "net_income_to_common": -3232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6667000, "short_term_investments": null, "net_receivables": 24621000, "inventory": 91373000, "other_current_assets": null, "total_current_assets": 138085000, "net_ppe": null, "goodwill": null, "intangible_assets": 382000, "goodwill_and_intangibles": 382000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101541000, "total_assets": 239626000, "short_term_debt": 4380000, "accounts_payable": 26128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74105000, "long_term_debt": 70094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106068000, "total_liabilities": 180173000, "total_debt": 74474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115993000, "total_equity": 21485000, "shares_outstanding": 61964157, "operating_cash_flow": -6538000, "stock_based_compensation": 596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3163000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8275000, "free_cash_flow": -4311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6986000", "ebitda": "-5423000", "netIncome": "-3232000", "grossProfit": "34059000", "depreciation": "None", "totalRevenue": "100536000", "costOfRevenue": "66477000", "interestIncome": "None", "incomeBeforeTax": "-10638000", "interestExpense": "3544000", "operatingIncome": "-6986000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-3544000", "nonInterestIncome": "None", "operatingExpenses": "41045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1563000", "sellingGeneralAndAdministrative": "33381000", "netIncomeFromContinuingOperations": "-10694000" }, "balance": { "goodwill": "None", "inventory": "91373000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "239626000", "longTermDebt": "70094000", "shortTermDebt": "4380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "382000", "reportedCurrency": "USD", "retainedEarnings": "-115993000", "totalLiabilities": "180173000", "otherCurrentAssets": "15424000", "totalCurrentAssets": "138085000", "currentLongTermDebt": "1896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101541000", "currentAccountsPayable": "26128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100846000", "shortLongTermDebtTotal": "109825000", "totalShareholderEquity": "21485000", "capitalLeaseObligations": "37835000", "otherCurrentLiabilities": "33437000", "totalCurrentLiabilities": "74105000", "otherNonCurrentLiabilities": "623000", "totalNonCurrentLiabilities": "106068000", "cashAndShortTermInvestments": "6667000", "commonStockSharesOutstanding": "61964157", "intangibleAssetsExcludingGoodwill": "382000", "cashAndCashEquivalentsAtCarryingValue": "6667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3232000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "18347000", "operatingCashflow": "-6538000", "capitalExpenditures": "2227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8275000", "cashflowFromInvestment": "3163000", "stockBasedCompensation": "596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2003000", "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": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "income_statement": { "revenue": 91947000, "cost_of_revenue": 59741000, "gross_profit": 32206000, "ebit": -13661000, "ebitda": -12377000, "pretax_income": -14608000, "tax_provision": 57000, "net_income": -4228000, "net_income_to_common": -4228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19782000, "total_current_assets": 166788000, "total_assets": 264985000, "short_term_debt": 4142000, "long_term_debt": 75795000, "total_debt": 79937000, "total_liabilities": 195681000, "total_equity": 22213000, "shares_outstanding": 58741717, "goodwill_and_intangibles": 397000 }, "cash_flow": { "operating_cash_flow": -25063000, "capital_expenditure": 5107000, "free_cash_flow": -19956000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 229940, "ticker_id": 549, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:11:35.951979+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13661000", "ebitda": "-12377000", "netIncome": "-4228000", "grossProfit": "32206000", "depreciation": "None", "totalRevenue": "91947000", "costOfRevenue": "59741000", "interestIncome": "None", "incomeBeforeTax": "-14608000", "interestExpense": "791000", "operatingIncome": "-13661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-791000", "nonInterestIncome": "None", "operatingExpenses": "45867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-156000", "costofGoodsAndServicesSold": "59741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1284000", "sellingGeneralAndAdministrative": "37652000", "netIncomeFromContinuingOperations": "-14665000" }, "balance": { "goodwill": "None", "inventory": "109720000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "264985000", "longTermDebt": "75795000", "shortTermDebt": "4142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "397000", "reportedCurrency": "USD", "retainedEarnings": "-112761000", "totalLiabilities": "195681000", "otherCurrentAssets": "12891000", "totalCurrentAssets": "166788000", "currentLongTermDebt": "2083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98197000", "currentAccountsPayable": "37497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97502000", "shortLongTermDebtTotal": "113739000", "totalShareholderEquity": "22213000", "capitalLeaseObligations": "35861000", "otherCurrentLiabilities": "33768000", "totalCurrentLiabilities": "85482000", "otherNonCurrentLiabilities": "34404000", "totalNonCurrentLiabilities": "110199000", "cashAndShortTermInvestments": "19782000", "commonStockSharesOutstanding": "58741717", "intangibleAssetsExcludingGoodwill": "397000", "cashAndCashEquivalentsAtCarryingValue": "19782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6813000", "operatingCashflow": "-25063000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23800000", "cashflowFromInvestment": "-4921000", "stockBasedCompensation": "2543000", "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": "1633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91947000, "cost_of_revenue": 59741000, "gross_profit": 32206000, "research_and_development": null, "selling_general_admin": 37652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13661000, "depreciation_amortisation": 1284000, "ebitda": -12377000, "interest_expense": 791000, "interest_income": null, "other_non_operating": null, "pretax_income": -14608000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": -4228000, "net_income_continuing_ops": -14665000, "net_income_to_common": -4228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19782000, "short_term_investments": null, "net_receivables": 24395000, "inventory": 109720000, "other_current_assets": null, "total_current_assets": 166788000, "net_ppe": null, "goodwill": null, "intangible_assets": 397000, "goodwill_and_intangibles": 397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98197000, "total_assets": 264985000, "short_term_debt": 4142000, "accounts_payable": 37497000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85482000, "long_term_debt": 75795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110199000, "total_liabilities": 195681000, "total_debt": 79937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112761000, "total_equity": 22213000, "shares_outstanding": 58741717, "operating_cash_flow": -25063000, "stock_based_compensation": 2543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23800000, "free_cash_flow": -19956000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13661000", "ebitda": "-12377000", "netIncome": "-4228000", "grossProfit": "32206000", "depreciation": "None", "totalRevenue": "91947000", "costOfRevenue": "59741000", "interestIncome": "None", "incomeBeforeTax": "-14608000", "interestExpense": "791000", "operatingIncome": "-13661000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-791000", "nonInterestIncome": "None", "operatingExpenses": "45867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-156000", "costofGoodsAndServicesSold": "59741000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1284000", "sellingGeneralAndAdministrative": "37652000", "netIncomeFromContinuingOperations": "-14665000" }, "balance": { "goodwill": "None", "inventory": "109720000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "264985000", "longTermDebt": "75795000", "shortTermDebt": "4142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "397000", "reportedCurrency": "USD", "retainedEarnings": "-112761000", "totalLiabilities": "195681000", "otherCurrentAssets": "12891000", "totalCurrentAssets": "166788000", "currentLongTermDebt": "2083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98197000", "currentAccountsPayable": "37497000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "97502000", "shortLongTermDebtTotal": "113739000", "totalShareholderEquity": "22213000", "capitalLeaseObligations": "35861000", "otherCurrentLiabilities": "33768000", "totalCurrentLiabilities": "85482000", "otherNonCurrentLiabilities": "34404000", "totalNonCurrentLiabilities": "110199000", "cashAndShortTermInvestments": "19782000", "commonStockSharesOutstanding": "58741717", "intangibleAssetsExcludingGoodwill": "397000", "cashAndCashEquivalentsAtCarryingValue": "19782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4228000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6813000", "operatingCashflow": "-25063000", "capitalExpenditures": "5107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23800000", "cashflowFromInvestment": "-4921000", "stockBasedCompensation": "2543000", "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": "1633000", "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }