{ "ticker": { "uuid": "ddccad79-0c20-424c-bb9f-06a8e9783ecd", "symbol": "EOLS", "name": "Evolus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/ddccad79-0c20-424c-bb9f-06a8e9783ecd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ddccad79-0c20-424c-bb9f-06a8e9783ecd/" }, "ticker_metadata": { "id": 5874, "uuid": "ddccad79-0c20-424c-bb9f-06a8e9783ecd", "symbol": "EOLS", "name": "Evolus Inc", "asset_type": "equity", "market_cap": 432007000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Evolus, Inc., a high-performance beauty company, provides aesthetic medical products for physicians and their patients in the United States. The company is headquartered in Newport Beach, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ddccad79-0c20-424c-bb9f-06a8e9783ecd", "symbol": "EOLS", "name": "Evolus Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/ddccad79-0c20-424c-bb9f-06a8e9783ecd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ddccad79-0c20-424c-bb9f-06a8e9783ecd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.54, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 6.67, "market_cap": 434797290, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 1.5087, "piotroski_f_score": 2, "momentum_12_1": -0.3665, "volatility_252d": 0.6969 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.799832+00:00", "batch_id": "" }, "size": { "price_close": 6.67, "market_cap": 434797290, "market_cap_usd": 434797290, "enterprise_value": 543970290, "shares_outstanding": 65187000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4407, "pcf_ratio": null, "pfcf_ratio": -13.6535, "ev_ebitda": null, "ev_ebit": -23.3384, "ev_sales": 1.8025, "ev_fcf": -17.0818, "earnings_yield": null, "fcf_yield": -0.0585, "price_to_sales": 1.4407, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.5548 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6555, "operating_margin": -0.0772, "net_margin": -0.1439, "ebitda_margin": -0.0465, "fcf_margin": -0.1055, "roe": 1.5087, "roa": -0.1968, "roic": -0.2174, "roc_greenblatt": null, "asset_turnover": 1.3678, "cash_conversion": 0.7334, "accruals_ratio": -0.031, "sbc_to_revenue": 0.0659, "piotroski_f_score": 2, "altman_z_score": -1.8114, "earnings_stability_5y": 0.5379, "revenue_stability_5y": 0.6436, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8965, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -8.6664, "net_debt_to_ebitda": -7.7803, "debt_to_assets": 0.7205, "interest_coverage": -1.2106, "current_ratio": 2.0423, "quick_ratio": 1.6778, "net_debt": 109173000, "local_beta": 0.0018, "volatility_252d": 0.6969, "volatility_60d": 1.4022, "max_drawdown_12m": -0.5962, "risk_adjusted_momentum": -0.5259 }, "growth": { "revenue_growth_1y": 0.0956, "revenue_growth_3y_cagr": 0.2598, "revenue_growth_5y_cagr": 0.3936, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.0252, "revenue_growth": 0.0956, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0487, "price_return_3m": 0.2061, "price_return_6m": -0.0263, "price_return_9m": -0.1292, "price_return_12m": -0.3357, "price_return_12m_ex1m": -0.3665, "momentum_6m": -0.0263, "momentum_12m": -0.3357, "momentum_12_1": -0.3665, "distance_from_52w_high": -0.3283, "distance_from_52w_low": 0.6633, "relative_strength": -0.4936 }, "raw_ttm": { "revenue_ttm": 301791000, "gross_profit_ttm": 197811000, "ebit_ttm": -23307999, "ebitda_ttm": -14031999, "net_income_ttm": -43423000, "eps_diluted_ttm": -0.6661, "operating_cash_flow_ttm": -36585000, "capital_expenditure_ttm": 4740000, "fcf_ttm": -31845000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19254000, "cash_and_equivalents": 49792000, "total_current_assets": 138924000, "total_current_liabilities": 68024000, "net_ppe": null, "total_assets": 220646000, "total_debt": 158965000, "total_equity": -28781000, "net_working_capital": 23659000, "book_value_per_share": -0.4415, "retained_earnings": -671714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96730000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.535, "os_score": 0.61, "value_percentile": 0.54, "quality_percentile": 0.53, "momentum_percentile": 0.54, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1056, "ticker_id": 5874, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.799832+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.67, "market_cap": 434797290, "market_cap_usd": 434797290, "enterprise_value": 543970290, "shares_outstanding": 65187000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.44072318, "pcf_ratio": null, "pfcf_ratio": -13.65354969, "ev_ebitda": null, "ev_ebit": -23.33835221, "ev_sales": 1.80247353, "ev_fcf": -17.08181159, "earnings_yield": null, "fcf_yield": -0.0585418, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65545692, "operating_margin": -0.07723225, "net_margin": -0.14388434, "ebitda_margin": -0.04649575, "fcf_margin": -0.10552005, "roe": 1.5087384, "roa": -0.1967994, "roic": -0.217447, "roc_greenblatt": null, "asset_turnover": 1.36776103, "cash_conversion": 0.73336711, "accruals_ratio": -0.03099082, "sbc_to_revenue": 0.06589328, "debt_to_equity": -8.66637712, "net_debt_to_ebitda": -7.78028847, "debt_to_assets": 0.72045267, "interest_coverage": -1.2105536, "current_ratio": 2.0422792, "quick_ratio": 1.67776079, "net_debt": 109173000, "revenue_growth_1y": 0.09557726, "revenue_growth_3y_cagr": 0.25984192, "revenue_growth_5y_cagr": 0.39357898, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.0252067, "piotroski_f_score": 2, "altman_z_score": -1.81135837, "earnings_stability_5y": 0.53792, "revenue_stability_5y": 0.643623, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04874214, "price_return_3m": 0.20614828, "price_return_6m": -0.02627737, "price_return_9m": -0.12924282, "price_return_12m": -0.33565737, "price_return_12m_ex1m": -0.36653386, "distance_from_52w_high": -0.32829809, "distance_from_52w_low": 0.66334165, "relative_strength": -0.49359842, "local_beta": 0.0018, "volatility_252d": 0.696927, "volatility_60d": 1.402224, "max_drawdown_12m": -0.59617321, "revenue_ttm": 301791000, "gross_profit_ttm": 197811000, "ebit_ttm": -23307999, "ebitda_ttm": -14031999, "net_income_ttm": -43423000, "eps_diluted_ttm": -0.66612975, "operating_cash_flow_ttm": -36585000, "capital_expenditure_ttm": 4740000, "fcf_ttm": -31845000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19254000, "cash_and_equivalents": 49792000, "total_current_assets": 138924000, "total_current_liabilities": 68024000, "net_ppe": null, "total_assets": 220646000, "total_debt": 158965000, "total_equity": -28781000, "net_working_capital": 23659000, "book_value_per_share": -0.44151441, "retained_earnings": -671714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96730000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.67, "os": 0.61, "value": 0.54, "quality": 0.53, "momentum": 0.54, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 1.5087, "momentum_12_1": -0.3665, "complete_fields": { "id": 1056, "ticker_id": 5874, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:31.799832+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.67, "market_cap": 434797290, "market_cap_usd": 434797290, "enterprise_value": 543970290, "shares_outstanding": 65187000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.44072318, "pcf_ratio": null, "pfcf_ratio": -13.65354969, "ev_ebitda": null, "ev_ebit": -23.33835221, "ev_sales": 1.80247353, "ev_fcf": -17.08181159, "earnings_yield": null, "fcf_yield": -0.0585418, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65545692, "operating_margin": -0.07723225, "net_margin": -0.14388434, "ebitda_margin": -0.04649575, "fcf_margin": -0.10552005, "roe": 1.5087384, "roa": -0.1967994, "roic": -0.217447, "roc_greenblatt": null, "asset_turnover": 1.36776103, "cash_conversion": 0.73336711, "accruals_ratio": -0.03099082, "sbc_to_revenue": 0.06589328, "debt_to_equity": -8.66637712, "net_debt_to_ebitda": -7.78028847, "debt_to_assets": 0.72045267, "interest_coverage": -1.2105536, "current_ratio": 2.0422792, "quick_ratio": 1.67776079, "net_debt": 109173000, "revenue_growth_1y": 0.09557726, "revenue_growth_3y_cagr": 0.25984192, "revenue_growth_5y_cagr": 0.39357898, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -5.0252067, "piotroski_f_score": 2, "altman_z_score": -1.81135837, "earnings_stability_5y": 0.53792, "revenue_stability_5y": 0.643623, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04874214, "price_return_3m": 0.20614828, "price_return_6m": -0.02627737, "price_return_9m": -0.12924282, "price_return_12m": -0.33565737, "price_return_12m_ex1m": -0.36653386, "distance_from_52w_high": -0.32829809, "distance_from_52w_low": 0.66334165, "relative_strength": -0.49359842, "local_beta": 0.0018, "volatility_252d": 0.696927, "volatility_60d": 1.402224, "max_drawdown_12m": -0.59617321, "revenue_ttm": 301791000, "gross_profit_ttm": 197811000, "ebit_ttm": -23307999, "ebitda_ttm": -14031999, "net_income_ttm": -43423000, "eps_diluted_ttm": -0.66612975, "operating_cash_flow_ttm": -36585000, "capital_expenditure_ttm": 4740000, "fcf_ttm": -31845000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19254000, "cash_and_equivalents": 49792000, "total_current_assets": 138924000, "total_current_liabilities": 68024000, "net_ppe": null, "total_assets": 220646000, "total_debt": 158965000, "total_equity": -28781000, "net_working_capital": 23659000, "book_value_per_share": -0.44151441, "retained_earnings": -671714000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96730000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 46, "quality_composite": 47, "momentum_composite": 46, "growth_composite": 46, "yield_composite": 46, "svqf_composite": 47, "vc1_composite": 46, "vc2_composite": 46, "vc3_composite": 46, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 297176000, "cost_of_revenue": 104414000, "gross_profit": 192762000, "ebit": -37600000, "ebitda": -28857000, "pretax_income": -50964000, "tax_provision": 677000, "net_income": -51641000, "net_income_to_common": -51641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53826000, "total_current_assets": 142917000, "total_assets": 225868000, "short_term_debt": 2529000, "long_term_debt": 146096000, "total_debt": 148625000, "total_liabilities": 248974000, "total_equity": -23106000, "shares_outstanding": 64469000, "goodwill_and_intangibles": 69248000 }, "cash_flow": { "operating_cash_flow": -42265000, "capital_expenditure": 3441000, "free_cash_flow": -38824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64475, "ticker_id": 5874, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37600000", "ebitda": "-28857000", "netIncome": "-51641000", "grossProfit": "192762000", "depreciation": "None", "totalRevenue": "297176000", "costOfRevenue": "104414000", "interestIncome": "1931000", "incomeBeforeTax": "-50964000", "interestExpense": "19694000", "operatingIncome": "-37600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "677000", "reportedCurrency": "USD", "netInterestIncome": "-17763000", "nonInterestIncome": "None", "operatingExpenses": "230362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9576000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8743000", "sellingGeneralAndAdministrative": "220786000", "netIncomeFromContinuingOperations": "-51641000" }, "balance": { "goodwill": "21208000", "inventory": "26963000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "225868000", "longTermDebt": "146096000", "shortTermDebt": "2529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48040000", "reportedCurrency": "USD", "retainedEarnings": "-661040000", "totalLiabilities": "248974000", "otherCurrentAssets": "7431000", "totalCurrentAssets": "142917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82951000", "currentAccountsPayable": "23360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154996000", "totalShareholderEquity": "-23106000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "49416000", "totalCurrentLiabilities": "75305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173669000", "cashAndShortTermInvestments": "53826000", "commonStockSharesOutstanding": "64469000", "intangibleAssetsExcludingGoodwill": "48040000", "cashAndCashEquivalentsAtCarryingValue": "53826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11124000", "operatingCashflow": "-42265000", "capitalExpenditures": "3441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17337000", "cashflowFromInvestment": "-8452000", "stockBasedCompensation": "20698000", "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": "8743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297176000, "cost_of_revenue": 104414000, "gross_profit": 192762000, "research_and_development": 9576000, "selling_general_admin": 220786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37600000, "depreciation_amortisation": 8743000, "ebitda": -28857000, "interest_expense": 19694000, "interest_income": null, "other_non_operating": null, "pretax_income": -50964000, "tax_provision": 677000, "effective_tax_rate": null, "net_income": -51641000, "net_income_continuing_ops": -51641000, "net_income_to_common": -51641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53826000, "short_term_investments": null, "net_receivables": 54697000, "inventory": 26963000, "other_current_assets": null, "total_current_assets": 142917000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48040000, "goodwill_and_intangibles": 69248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82951000, "total_assets": 225868000, "short_term_debt": 2529000, "accounts_payable": 23360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75305000, "long_term_debt": 146096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173669000, "total_liabilities": 248974000, "total_debt": 148625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661040000, "total_equity": -23106000, "shares_outstanding": 64469000, "operating_cash_flow": -42265000, "stock_based_compensation": 20698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3441000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17337000, "free_cash_flow": -38824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37600000", "ebitda": "-28857000", "netIncome": "-51641000", "grossProfit": "192762000", "depreciation": "None", "totalRevenue": "297176000", "costOfRevenue": "104414000", "interestIncome": "1931000", "incomeBeforeTax": "-50964000", "interestExpense": "19694000", "operatingIncome": "-37600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "677000", "reportedCurrency": "USD", "netInterestIncome": "-17763000", "nonInterestIncome": "None", "operatingExpenses": "230362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9576000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8743000", "sellingGeneralAndAdministrative": "220786000", "netIncomeFromContinuingOperations": "-51641000" }, "balance": { "goodwill": "21208000", "inventory": "26963000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "225868000", "longTermDebt": "146096000", "shortTermDebt": "2529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48040000", "reportedCurrency": "USD", "retainedEarnings": "-661040000", "totalLiabilities": "248974000", "otherCurrentAssets": "7431000", "totalCurrentAssets": "142917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82951000", "currentAccountsPayable": "23360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154996000", "totalShareholderEquity": "-23106000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "49416000", "totalCurrentLiabilities": "75305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173669000", "cashAndShortTermInvestments": "53826000", "commonStockSharesOutstanding": "64469000", "intangibleAssetsExcludingGoodwill": "48040000", "cashAndCashEquivalentsAtCarryingValue": "53826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11124000", "operatingCashflow": "-42265000", "capitalExpenditures": "3441000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17337000", "cashflowFromInvestment": "-8452000", "stockBasedCompensation": "20698000", "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": "8743000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 266274000, "cost_of_revenue": 83970000, "gross_profit": 182304000, "ebit": -31021000, "ebitda": -25001000, "pretax_income": -49756000, "tax_provision": 664000, "net_income": -50420000, "net_income_to_common": -50420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86952000, "total_current_assets": 151342000, "total_assets": 232569000, "short_term_debt": 1718000, "long_term_debt": 121506000, "total_debt": 123224000, "total_liabilities": 227047000, "total_equity": 5522000, "shares_outstanding": 62017000, "goodwill_and_intangibles": 69962000 }, "cash_flow": { "operating_cash_flow": -17999000, "capital_expenditure": 1472000, "free_cash_flow": -16527000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64480, "ticker_id": 5874, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31021000", "ebitda": "-25001000", "netIncome": "-50420000", "grossProfit": "182304000", "depreciation": "None", "totalRevenue": "266274000", "costOfRevenue": "83970000", "interestIncome": "3263000", "incomeBeforeTax": "-49756000", "interestExpense": "18735000", "operatingIncome": "-34411000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-15472000", "nonInterestIncome": "None", "operatingExpenses": "216715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9172000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6020000", "sellingGeneralAndAdministrative": "189327000", "netIncomeFromContinuingOperations": "-50420000" }, "balance": { "goodwill": "21208000", "inventory": "12158000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "232569000", "longTermDebt": "121506000", "shortTermDebt": "1718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48754000", "reportedCurrency": "USD", "retainedEarnings": "-609399000", "totalLiabilities": "227047000", "otherCurrentAssets": "4550000", "totalCurrentAssets": "151342000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81227000", "currentAccountsPayable": "9236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129979000", "totalShareholderEquity": "5522000", "capitalLeaseObligations": "8473000", "otherCurrentLiabilities": "37552000", "totalCurrentLiabilities": "62960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164087000", "cashAndShortTermInvestments": "86952000", "commonStockSharesOutstanding": "62017000", "intangibleAssetsExcludingGoodwill": "48754000", "cashAndCashEquivalentsAtCarryingValue": "86952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3252000", "operatingCashflow": "-17999000", "capitalExpenditures": "1472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47414000", "cashflowFromInvestment": "-4823000", "stockBasedCompensation": "22254000", "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": "6020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266274000, "cost_of_revenue": 83970000, "gross_profit": 182304000, "research_and_development": 9172000, "selling_general_admin": 189327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31021000, "depreciation_amortisation": 6020000, "ebitda": -25001000, "interest_expense": 18735000, "interest_income": null, "other_non_operating": null, "pretax_income": -49756000, "tax_provision": 664000, "effective_tax_rate": null, "net_income": -50420000, "net_income_continuing_ops": -50420000, "net_income_to_common": -50420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86952000, "short_term_investments": null, "net_receivables": 47682000, "inventory": 12158000, "other_current_assets": null, "total_current_assets": 151342000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48754000, "goodwill_and_intangibles": 69962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81227000, "total_assets": 232569000, "short_term_debt": 1718000, "accounts_payable": 9236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62960000, "long_term_debt": 121506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164087000, "total_liabilities": 227047000, "total_debt": 123224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609399000, "total_equity": 5522000, "shares_outstanding": 62017000, "operating_cash_flow": -17999000, "stock_based_compensation": 22254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47414000, "free_cash_flow": -16527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31021000", "ebitda": "-25001000", "netIncome": "-50420000", "grossProfit": "182304000", "depreciation": "None", "totalRevenue": "266274000", "costOfRevenue": "83970000", "interestIncome": "3263000", "incomeBeforeTax": "-49756000", "interestExpense": "18735000", "operatingIncome": "-34411000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "664000", "reportedCurrency": "USD", "netInterestIncome": "-15472000", "nonInterestIncome": "None", "operatingExpenses": "216715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9172000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6020000", "sellingGeneralAndAdministrative": "189327000", "netIncomeFromContinuingOperations": "-50420000" }, "balance": { "goodwill": "21208000", "inventory": "12158000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "232569000", "longTermDebt": "121506000", "shortTermDebt": "1718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48754000", "reportedCurrency": "USD", "retainedEarnings": "-609399000", "totalLiabilities": "227047000", "otherCurrentAssets": "4550000", "totalCurrentAssets": "151342000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81227000", "currentAccountsPayable": "9236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129979000", "totalShareholderEquity": "5522000", "capitalLeaseObligations": "8473000", "otherCurrentLiabilities": "37552000", "totalCurrentLiabilities": "62960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164087000", "cashAndShortTermInvestments": "86952000", "commonStockSharesOutstanding": "62017000", "intangibleAssetsExcludingGoodwill": "48754000", "cashAndCashEquivalentsAtCarryingValue": "86952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3252000", "operatingCashflow": "-17999000", "capitalExpenditures": "1472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47414000", "cashflowFromInvestment": "-4823000", "stockBasedCompensation": "22254000", "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": "6020000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 202085000, "cost_of_revenue": 61559000, "gross_profit": 140526000, "ebit": -47677000, "ebitda": -41810000, "pretax_income": -61509000, "tax_provision": 176000, "net_income": -61685000, "net_income_to_common": -61685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62838000, "total_current_assets": 112421000, "total_assets": 188998000, "short_term_debt": 1377000, "long_term_debt": 120359000, "total_debt": 121736000, "total_liabilities": 209687000, "total_equity": -20689000, "shares_outstanding": 56918721, "goodwill_and_intangibles": 68318000 }, "cash_flow": { "operating_cash_flow": -34008000, "capital_expenditure": 1627000, "free_cash_flow": -32381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64485, "ticker_id": 5874, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47677000", "ebitda": "-41810000", "netIncome": "-61685000", "grossProfit": "140526000", "depreciation": "None", "totalRevenue": "202085000", "costOfRevenue": "61559000", "interestIncome": "860000", "incomeBeforeTax": "-61509000", "interestExpense": "13832000", "operatingIncome": "-49233000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "176000", "reportedCurrency": "USD", "netInterestIncome": "-12972000", "nonInterestIncome": "None", "operatingExpenses": "189759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15425000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5867000", "sellingGeneralAndAdministrative": "157454000", "netIncomeFromContinuingOperations": "-61685000" }, "balance": { "goodwill": "21208000", "inventory": "10998000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188998000", "longTermDebt": "120359000", "shortTermDebt": "1377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47110000", "reportedCurrency": "USD", "retainedEarnings": "-558979000", "totalLiabilities": "209687000", "otherCurrentAssets": "8056000", "totalCurrentAssets": "112421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76577000", "currentAccountsPayable": "4271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126546000", "totalShareholderEquity": "-20689000", "capitalLeaseObligations": "6187000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "48291000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161396000", "cashAndShortTermInvestments": "62838000", "commonStockSharesOutstanding": "56918721", "intangibleAssetsExcludingGoodwill": "47110000", "cashAndCashEquivalentsAtCarryingValue": "62838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4193000", "operatingCashflow": "-34008000", "capitalExpenditures": "1627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44641000", "cashflowFromInvestment": "-1627000", "stockBasedCompensation": "16458000", "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": "5867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202085000, "cost_of_revenue": 61559000, "gross_profit": 140526000, "research_and_development": 15425000, "selling_general_admin": 157454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47677000, "depreciation_amortisation": 5867000, "ebitda": -41810000, "interest_expense": 13832000, "interest_income": null, "other_non_operating": null, "pretax_income": -61509000, "tax_provision": 176000, "effective_tax_rate": null, "net_income": -61685000, "net_income_continuing_ops": -61685000, "net_income_to_common": -61685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62838000, "short_term_investments": null, "net_receivables": 30529000, "inventory": 10998000, "other_current_assets": null, "total_current_assets": 112421000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 47110000, "goodwill_and_intangibles": 68318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76577000, "total_assets": 188998000, "short_term_debt": 1377000, "accounts_payable": 4271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48291000, "long_term_debt": 120359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161396000, "total_liabilities": 209687000, "total_debt": 121736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -558979000, "total_equity": -20689000, "shares_outstanding": 56918721, "operating_cash_flow": -34008000, "stock_based_compensation": 16458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1627000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44641000, "free_cash_flow": -32381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47677000", "ebitda": "-41810000", "netIncome": "-61685000", "grossProfit": "140526000", "depreciation": "None", "totalRevenue": "202085000", "costOfRevenue": "61559000", "interestIncome": "860000", "incomeBeforeTax": "-61509000", "interestExpense": "13832000", "operatingIncome": "-49233000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "176000", "reportedCurrency": "USD", "netInterestIncome": "-12972000", "nonInterestIncome": "None", "operatingExpenses": "189759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15425000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5867000", "sellingGeneralAndAdministrative": "157454000", "netIncomeFromContinuingOperations": "-61685000" }, "balance": { "goodwill": "21208000", "inventory": "10998000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188998000", "longTermDebt": "120359000", "shortTermDebt": "1377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47110000", "reportedCurrency": "USD", "retainedEarnings": "-558979000", "totalLiabilities": "209687000", "otherCurrentAssets": "8056000", "totalCurrentAssets": "112421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76577000", "currentAccountsPayable": "4271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126546000", "totalShareholderEquity": "-20689000", "capitalLeaseObligations": "6187000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "48291000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161396000", "cashAndShortTermInvestments": "62838000", "commonStockSharesOutstanding": "56918721", "intangibleAssetsExcludingGoodwill": "47110000", "cashAndCashEquivalentsAtCarryingValue": "62838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-61685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4193000", "operatingCashflow": "-34008000", "capitalExpenditures": "1627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44641000", "cashflowFromInvestment": "-1627000", "stockBasedCompensation": "16458000", "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": "5867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 148616000, "cost_of_revenue": 58842000, "gross_profit": 89774000, "ebit": -57575000, "ebitda": -53853000, "pretax_income": -74317000, "tax_provision": 95000, "net_income": -74412000, "net_income_to_common": -74412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53922000, "total_current_assets": 100802000, "total_assets": 177983000, "short_term_debt": 1320000, "long_term_debt": 71879000, "total_debt": 73199000, "total_liabilities": 159484000, "total_equity": 18499000, "shares_outstanding": 56065297, "goodwill_and_intangibles": 69805000 }, "cash_flow": { "operating_cash_flow": -84912000, "capital_expenditure": 2939000, "free_cash_flow": -81973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64490, "ticker_id": 5874, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57575000", "ebitda": "-53853000", "netIncome": "-74412000", "grossProfit": "89774000", "depreciation": "None", "totalRevenue": "148616000", "costOfRevenue": "58842000", "interestIncome": "119000", "incomeBeforeTax": "-74317000", "interestExpense": "9097000", "operatingIncome": "-65330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-8978000", "nonInterestIncome": "None", "operatingExpenses": "155104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6742000", "otherNonOperatingIncome": "110000", "costofGoodsAndServicesSold": "58842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3722000", "sellingGeneralAndAdministrative": "130198000", "netIncomeFromContinuingOperations": "-74412000" }, "balance": { "goodwill": "21208000", "inventory": "18852000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "177983000", "longTermDebt": "71879000", "shortTermDebt": "1320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48597000", "reportedCurrency": "USD", "retainedEarnings": "-497294000", "totalLiabilities": "159484000", "otherCurrentAssets": "5580000", "totalCurrentAssets": "100802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77181000", "currentAccountsPayable": "8935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2616000", "shortLongTermDebtTotal": "74423000", "totalShareholderEquity": "18499000", "capitalLeaseObligations": "2544000", "otherCurrentLiabilities": "27243000", "totalCurrentLiabilities": "46509000", "otherNonCurrentLiabilities": "41074000", "totalNonCurrentLiabilities": "112975000", "cashAndShortTermInvestments": "53922000", "commonStockSharesOutstanding": "56065297", "intangibleAssetsExcludingGoodwill": "48597000", "cashAndCashEquivalentsAtCarryingValue": "53922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10688000", "operatingCashflow": "-84912000", "capitalExpenditures": "2939000", "changeInReceivables": "-9389000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4146000", "cashflowFromInvestment": "-2939000", "stockBasedCompensation": "10833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148616000, "cost_of_revenue": 58842000, "gross_profit": 89774000, "research_and_development": 6742000, "selling_general_admin": 130198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57575000, "depreciation_amortisation": 3722000, "ebitda": -53853000, "interest_expense": 9097000, "interest_income": null, "other_non_operating": null, "pretax_income": -74317000, "tax_provision": 95000, "effective_tax_rate": null, "net_income": -74412000, "net_income_continuing_ops": -74412000, "net_income_to_common": -74412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53922000, "short_term_investments": null, "net_receivables": 22448000, "inventory": 18852000, "other_current_assets": null, "total_current_assets": 100802000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48597000, "goodwill_and_intangibles": 69805000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77181000, "total_assets": 177983000, "short_term_debt": 1320000, "accounts_payable": 8935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46509000, "long_term_debt": 71879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112975000, "total_liabilities": 159484000, "total_debt": 73199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497294000, "total_equity": 18499000, "shares_outstanding": 56065297, "operating_cash_flow": -84912000, "stock_based_compensation": 10833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4146000, "free_cash_flow": -81973000, "net_change_in_cash": -91997000 }, "raw_data": { "income": { "ebit": "-57575000", "ebitda": "-53853000", "netIncome": "-74412000", "grossProfit": "89774000", "depreciation": "None", "totalRevenue": "148616000", "costOfRevenue": "58842000", "interestIncome": "119000", "incomeBeforeTax": "-74317000", "interestExpense": "9097000", "operatingIncome": "-65330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "95000", "reportedCurrency": "USD", "netInterestIncome": "-8978000", "nonInterestIncome": "None", "operatingExpenses": "155104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6742000", "otherNonOperatingIncome": "110000", "costofGoodsAndServicesSold": "58842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3722000", "sellingGeneralAndAdministrative": "130198000", "netIncomeFromContinuingOperations": "-74412000" }, "balance": { "goodwill": "21208000", "inventory": "18852000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "177983000", "longTermDebt": "71879000", "shortTermDebt": "1320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "48597000", "reportedCurrency": "USD", "retainedEarnings": "-497294000", "totalLiabilities": "159484000", "otherCurrentAssets": "5580000", "totalCurrentAssets": "100802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77181000", "currentAccountsPayable": "8935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2616000", "shortLongTermDebtTotal": "74423000", "totalShareholderEquity": "18499000", "capitalLeaseObligations": "2544000", "otherCurrentLiabilities": "27243000", "totalCurrentLiabilities": "46509000", "otherNonCurrentLiabilities": "41074000", "totalNonCurrentLiabilities": "112975000", "cashAndShortTermInvestments": "53922000", "commonStockSharesOutstanding": "56065297", "intangibleAssetsExcludingGoodwill": "48597000", "cashAndCashEquivalentsAtCarryingValue": "53922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74412000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10688000", "operatingCashflow": "-84912000", "capitalExpenditures": "2939000", "changeInReceivables": "-9389000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4146000", "cashflowFromInvestment": "-2939000", "stockBasedCompensation": "10833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 99673000, "cost_of_revenue": 43534000, "gross_profit": 56139000, "ebit": -45372000, "ebitda": -39058000, "pretax_income": -46768000, "tax_provision": 42000, "net_income": -46810000, "net_income_to_common": -46810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146256000, "total_current_assets": 178799000, "total_assets": 257483000, "short_term_debt": 1265000, "long_term_debt": 71222000, "total_debt": 72487000, "total_liabilities": 175607000, "total_equity": 81876000, "shares_outstanding": 49773101, "goodwill_and_intangibles": 71833000 }, "cash_flow": { "operating_cash_flow": -33388000, "capital_expenditure": 970000, "free_cash_flow": -32418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64495, "ticker_id": 5874, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45372000", "ebitda": "-39058000", "netIncome": "-46810000", "grossProfit": "56139000", "depreciation": "None", "totalRevenue": "99673000", "costOfRevenue": "43534000", "interestIncome": "1000", "incomeBeforeTax": "-46768000", "interestExpense": "1396000", "operatingIncome": "-44405000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "42000", "reportedCurrency": "USD", "netInterestIncome": "-1395000", "nonInterestIncome": "None", "operatingExpenses": "100544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2064000", "otherNonOperatingIncome": "-2363000", "costofGoodsAndServicesSold": "43534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6314000", "sellingGeneralAndAdministrative": "118358000", "netIncomeFromContinuingOperations": "-46810000" }, "balance": { "goodwill": "21208000", "inventory": "1762000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "257483000", "longTermDebt": "71222000", "shortTermDebt": "1265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50625000", "reportedCurrency": "USD", "retainedEarnings": "-422882000", "totalLiabilities": "175607000", "otherCurrentAssets": "16124000", "totalCurrentAssets": "178799000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "146256000", "currentNetReceivables": "14657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78684000", "currentAccountsPayable": "6091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1371000", "shortLongTermDebtTotal": "74743000", "totalShareholderEquity": "81876000", "capitalLeaseObligations": "3521000", "otherCurrentLiabilities": "42373000", "totalCurrentLiabilities": "57663000", "otherNonCurrentLiabilities": "46682000", "totalNonCurrentLiabilities": "117944000", "cashAndShortTermInvestments": "146256000", "commonStockSharesOutstanding": "49773101", "intangibleAssetsExcludingGoodwill": "50625000", "cashAndCashEquivalentsAtCarryingValue": "146256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "-33388000", "capitalExpenditures": "970000", "changeInReceivables": "-5566000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73052000", "cashflowFromInvestment": "4030000", "stockBasedCompensation": "9576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "103122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99673000, "cost_of_revenue": 43534000, "gross_profit": 56139000, "research_and_development": 2064000, "selling_general_admin": 118358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45372000, "depreciation_amortisation": 6314000, "ebitda": -39058000, "interest_expense": 1396000, "interest_income": null, "other_non_operating": null, "pretax_income": -46768000, "tax_provision": 42000, "effective_tax_rate": null, "net_income": -46810000, "net_income_continuing_ops": -46810000, "net_income_to_common": -46810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146256000, "short_term_investments": 146256000, "net_receivables": 14657000, "inventory": 1762000, "other_current_assets": null, "total_current_assets": 178799000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 50625000, "goodwill_and_intangibles": 71833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 78684000, "total_assets": 257483000, "short_term_debt": 1265000, "accounts_payable": 6091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57663000, "long_term_debt": 71222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117944000, "total_liabilities": 175607000, "total_debt": 72487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -422882000, "total_equity": 81876000, "shares_outstanding": 49773101, "operating_cash_flow": -33388000, "stock_based_compensation": 9576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73052000, "free_cash_flow": -32418000, "net_change_in_cash": 43694000 }, "raw_data": { "income": { "ebit": "-45372000", "ebitda": "-39058000", "netIncome": "-46810000", "grossProfit": "56139000", "depreciation": "None", "totalRevenue": "99673000", "costOfRevenue": "43534000", "interestIncome": "1000", "incomeBeforeTax": "-46768000", "interestExpense": "1396000", "operatingIncome": "-44405000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "42000", "reportedCurrency": "USD", "netInterestIncome": "-1395000", "nonInterestIncome": "None", "operatingExpenses": "100544000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2064000", "otherNonOperatingIncome": "-2363000", "costofGoodsAndServicesSold": "43534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6314000", "sellingGeneralAndAdministrative": "118358000", "netIncomeFromContinuingOperations": "-46810000" }, "balance": { "goodwill": "21208000", "inventory": "1762000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "257483000", "longTermDebt": "71222000", "shortTermDebt": "1265000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50625000", "reportedCurrency": "USD", "retainedEarnings": "-422882000", "totalLiabilities": "175607000", "otherCurrentAssets": "16124000", "totalCurrentAssets": "178799000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "146256000", "currentNetReceivables": "14657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78684000", "currentAccountsPayable": "6091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1371000", "shortLongTermDebtTotal": "74743000", "totalShareholderEquity": "81876000", "capitalLeaseObligations": "3521000", "otherCurrentLiabilities": "42373000", "totalCurrentLiabilities": "57663000", "otherNonCurrentLiabilities": "46682000", "totalNonCurrentLiabilities": "117944000", "cashAndShortTermInvestments": "146256000", "commonStockSharesOutstanding": "49773101", "intangibleAssetsExcludingGoodwill": "50625000", "cashAndCashEquivalentsAtCarryingValue": "146256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2979000", "operatingCashflow": "-33388000", "capitalExpenditures": "970000", "changeInReceivables": "-5566000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73052000", "cashflowFromInvestment": "4030000", "stockBasedCompensation": "9576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "103122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 56540000, "cost_of_revenue": 18299000, "gross_profit": 38241000, "ebit": -152433000, "ebitda": -144752000, "pretax_income": -162936000, "tax_provision": 77000, "net_income": -163013000, "net_income_to_common": -163013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102562000, "total_current_assets": 127612000, "total_assets": 209068000, "short_term_debt": 94664000, "long_term_debt": 40506000, "total_debt": 135170000, "total_liabilities": 282026000, "total_equity": -72958000, "shares_outstanding": 33737838, "goodwill_and_intangibles": 76505000 }, "cash_flow": { "operating_cash_flow": -57871000, "capital_expenditure": 3138000, "free_cash_flow": -54733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64500, "ticker_id": 5874, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-152433000", "ebitda": "-144752000", "netIncome": "-163013000", "grossProfit": "38241000", "depreciation": "None", "totalRevenue": "56540000", "costOfRevenue": "18299000", "interestIncome": "635000", "incomeBeforeTax": "-162936000", "interestExpense": "10503000", "operatingIncome": "-153068000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-9868000", "nonInterestIncome": "None", "operatingExpenses": "191309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1722000", "otherNonOperatingIncome": "-9868000", "costofGoodsAndServicesSold": "18299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7681000", "sellingGeneralAndAdministrative": "98190000", "netIncomeFromContinuingOperations": "-163013000" }, "balance": { "goodwill": "21208000", "inventory": "3354000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "209068000", "longTermDebt": "40506000", "shortTermDebt": "94664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "55297000", "reportedCurrency": "USD", "retainedEarnings": "-376072000", "totalLiabilities": "282026000", "otherCurrentAssets": "7016000", "totalCurrentAssets": "127612000", "currentLongTermDebt": "93452000", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "9680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81456000", "currentAccountsPayable": "9615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4711000", "shortLongTermDebtTotal": "138317000", "totalShareholderEquity": "-72958000", "capitalLeaseObligations": "4359000", "otherCurrentLiabilities": "72888000", "totalCurrentLiabilities": "180248000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "101778000", "cashAndShortTermInvestments": "102562000", "commonStockSharesOutstanding": "33737838", "intangibleAssetsExcludingGoodwill": "55297000", "cashAndCashEquivalentsAtCarryingValue": "102562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4542000", "operatingCashflow": "-57871000", "capitalExpenditures": "3138000", "changeInReceivables": "-1085000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38347000", "cashflowFromInvestment": "12194000", "stockBasedCompensation": "10584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56540000, "cost_of_revenue": 18299000, "gross_profit": 38241000, "research_and_development": 1722000, "selling_general_admin": 98190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -152433000, "depreciation_amortisation": 7681000, "ebitda": -144752000, "interest_expense": 10503000, "interest_income": null, "other_non_operating": null, "pretax_income": -162936000, "tax_provision": 77000, "effective_tax_rate": null, "net_income": -163013000, "net_income_continuing_ops": -163013000, "net_income_to_common": -163013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102562000, "short_term_investments": 5000000, "net_receivables": 9680000, "inventory": 3354000, "other_current_assets": null, "total_current_assets": 127612000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 55297000, "goodwill_and_intangibles": 76505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81456000, "total_assets": 209068000, "short_term_debt": 94664000, "accounts_payable": 9615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180248000, "long_term_debt": 40506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 101778000, "total_liabilities": 282026000, "total_debt": 135170000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376072000, "total_equity": -72958000, "shares_outstanding": 33737838, "operating_cash_flow": -57871000, "stock_based_compensation": 10584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38347000, "free_cash_flow": -54733000, "net_change_in_cash": -7330000 }, "raw_data": { "income": { "ebit": "-152433000", "ebitda": "-144752000", "netIncome": "-163013000", "grossProfit": "38241000", "depreciation": "None", "totalRevenue": "56540000", "costOfRevenue": "18299000", "interestIncome": "635000", "incomeBeforeTax": "-162936000", "interestExpense": "10503000", "operatingIncome": "-153068000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-9868000", "nonInterestIncome": "None", "operatingExpenses": "191309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1722000", "otherNonOperatingIncome": "-9868000", "costofGoodsAndServicesSold": "18299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7681000", "sellingGeneralAndAdministrative": "98190000", "netIncomeFromContinuingOperations": "-163013000" }, "balance": { "goodwill": "21208000", "inventory": "3354000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "209068000", "longTermDebt": "40506000", "shortTermDebt": "94664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "55297000", "reportedCurrency": "USD", "retainedEarnings": "-376072000", "totalLiabilities": "282026000", "otherCurrentAssets": "7016000", "totalCurrentAssets": "127612000", "currentLongTermDebt": "93452000", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "9680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81456000", "currentAccountsPayable": "9615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4711000", "shortLongTermDebtTotal": "138317000", "totalShareholderEquity": "-72958000", "capitalLeaseObligations": "4359000", "otherCurrentLiabilities": "72888000", "totalCurrentLiabilities": "180248000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "101778000", "cashAndShortTermInvestments": "102562000", "commonStockSharesOutstanding": "33737838", "intangibleAssetsExcludingGoodwill": "55297000", "cashAndCashEquivalentsAtCarryingValue": "102562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163013000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4542000", "operatingCashflow": "-57871000", "capitalExpenditures": "3138000", "changeInReceivables": "-1085000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38347000", "cashflowFromInvestment": "12194000", "stockBasedCompensation": "10584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 34925000, "cost_of_revenue": 8014000, "gross_profit": 26911000, "ebit": -97108000, "ebitda": -92103000, "pretax_income": -105061000, "tax_provision": -15027000, "net_income": -90034000, "net_income_to_common": -90034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109892000, "total_current_assets": 152197000, "total_assets": 240442000, "short_term_debt": 1200000, "long_term_debt": 91453000, "total_debt": 92653000, "total_liabilities": 160985000, "total_equity": 79457000, "shares_outstanding": 28237816, "goodwill_and_intangibles": 80846000 }, "cash_flow": { "operating_cash_flow": -93383000, "capital_expenditure": 4567000, "free_cash_flow": -88816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64505, "ticker_id": 5874, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97108000", "ebitda": "-92103000", "netIncome": "-90034000", "grossProfit": "26911000", "depreciation": "None", "totalRevenue": "34925000", "costOfRevenue": "8014000", "interestIncome": "1839000", "incomeBeforeTax": "-105061000", "interestExpense": "7953000", "operatingIncome": "-98947000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15027000", "reportedCurrency": "USD", "netInterestIncome": "-6114000", "nonInterestIncome": "None", "operatingExpenses": "125858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3973000", "otherNonOperatingIncome": "-6114000", "costofGoodsAndServicesSold": "8014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5005000", "sellingGeneralAndAdministrative": "29146000", "netIncomeFromContinuingOperations": "-90034000" }, "balance": { "goodwill": "21208000", "inventory": "6407000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "240442000", "longTermDebt": "91453000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "59638000", "reportedCurrency": "USD", "retainedEarnings": "-213059000", "totalLiabilities": "160985000", "otherCurrentAssets": "5326000", "totalCurrentAssets": "152197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19911000", "currentNetReceivables": "10661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88245000", "currentAccountsPayable": "5796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970000", "shortLongTermDebtTotal": "96546000", "totalShareholderEquity": "79457000", "capitalLeaseObligations": "5093000", "otherCurrentLiabilities": "15734000", "totalCurrentLiabilities": "24439000", "otherNonCurrentLiabilities": "45093000", "totalNonCurrentLiabilities": "136546000", "cashAndShortTermInvestments": "109892000", "commonStockSharesOutstanding": "28237816", "intangibleAssetsExcludingGoodwill": "59638000", "cashAndCashEquivalentsAtCarryingValue": "109892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4482000", "operatingCashflow": "-93383000", "capitalExpenditures": "4567000", "changeInReceivables": "-11048000", "changeInExchangeRate": "None", "cashflowFromFinancing": "133547000", "cashflowFromInvestment": "-23434000", "stockBasedCompensation": "9518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34925000, "cost_of_revenue": 8014000, "gross_profit": 26911000, "research_and_development": 3973000, "selling_general_admin": 29146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97108000, "depreciation_amortisation": 5005000, "ebitda": -92103000, "interest_expense": 7953000, "interest_income": null, "other_non_operating": null, "pretax_income": -105061000, "tax_provision": -15027000, "effective_tax_rate": null, "net_income": -90034000, "net_income_continuing_ops": -90034000, "net_income_to_common": -90034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109892000, "short_term_investments": 19911000, "net_receivables": 10661000, "inventory": 6407000, "other_current_assets": null, "total_current_assets": 152197000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 59638000, "goodwill_and_intangibles": 80846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88245000, "total_assets": 240442000, "short_term_debt": 1200000, "accounts_payable": 5796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24439000, "long_term_debt": 91453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 136546000, "total_liabilities": 160985000, "total_debt": 92653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -213059000, "total_equity": 79457000, "shares_outstanding": 28237816, "operating_cash_flow": -93383000, "stock_based_compensation": 9518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133547000, "free_cash_flow": -88816000, "net_change_in_cash": 16730000 }, "raw_data": { "income": { "ebit": "-97108000", "ebitda": "-92103000", "netIncome": "-90034000", "grossProfit": "26911000", "depreciation": "None", "totalRevenue": "34925000", "costOfRevenue": "8014000", "interestIncome": "1839000", "incomeBeforeTax": "-105061000", "interestExpense": "7953000", "operatingIncome": "-98947000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15027000", "reportedCurrency": "USD", "netInterestIncome": "-6114000", "nonInterestIncome": "None", "operatingExpenses": "125858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3973000", "otherNonOperatingIncome": "-6114000", "costofGoodsAndServicesSold": "8014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5005000", "sellingGeneralAndAdministrative": "29146000", "netIncomeFromContinuingOperations": "-90034000" }, "balance": { "goodwill": "21208000", "inventory": "6407000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "240442000", "longTermDebt": "91453000", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "59638000", "reportedCurrency": "USD", "retainedEarnings": "-213059000", "totalLiabilities": "160985000", "otherCurrentAssets": "5326000", "totalCurrentAssets": "152197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "19911000", "currentNetReceivables": "10661000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88245000", "currentAccountsPayable": "5796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4970000", "shortLongTermDebtTotal": "96546000", "totalShareholderEquity": "79457000", "capitalLeaseObligations": "5093000", "otherCurrentLiabilities": "15734000", "totalCurrentLiabilities": "24439000", "otherNonCurrentLiabilities": "45093000", "totalNonCurrentLiabilities": "136546000", "cashAndShortTermInvestments": "109892000", "commonStockSharesOutstanding": "28237816", "intangibleAssetsExcludingGoodwill": "59638000", "cashAndCashEquivalentsAtCarryingValue": "109892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4482000", "operatingCashflow": "-93383000", "capitalExpenditures": "4567000", "changeInReceivables": "-11048000", "changeInExchangeRate": "None", "cashflowFromFinancing": "133547000", "cashflowFromInvestment": "-23434000", "stockBasedCompensation": "9518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16730000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -45939000, "ebitda": -45930000, "pretax_income": -46802000, "tax_provision": 65000, "net_income": -46867000, "net_income_to_common": -46867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93162000, "total_current_assets": 94339000, "total_assets": 171844000, "short_term_debt": null, "long_term_debt": 16904000, "total_debt": 16904000, "total_liabilities": 87460000, "total_equity": 84384000, "shares_outstanding": 24402368, "goodwill_and_intangibles": 77284000 }, "cash_flow": { "operating_cash_flow": -25667000, "capital_expenditure": 9000, "free_cash_flow": -25658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64510, "ticker_id": 5874, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45939000", "ebitda": "-45930000", "netIncome": "-46867000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "203000", "incomeBeforeTax": "-46802000", "interestExpense": "863000", "operatingIncome": "-46142000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-660000", "nonInterestIncome": "None", "operatingExpenses": "35642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6487000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000", "sellingGeneralAndAdministrative": "29146000", "netIncomeFromContinuingOperations": "-46867000" }, "balance": { "goodwill": "21208000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "171844000", "longTermDebt": "16904000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56076000", "reportedCurrency": "USD", "retainedEarnings": "-123025000", "totalLiabilities": "87460000", "otherCurrentAssets": "1177000", "totalCurrentAssets": "94339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77505000", "currentAccountsPayable": "1558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16904000", "totalShareholderEquity": "84384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3718000", "totalCurrentLiabilities": "5276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "82184000", "cashAndShortTermInvestments": "93162000", "commonStockSharesOutstanding": "24402368", "intangibleAssetsExcludingGoodwill": "56076000", "cashAndCashEquivalentsAtCarryingValue": "93162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4482000", "operatingCashflow": "-25667000", "capitalExpenditures": "9000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118838000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "6971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": 6487000, "selling_general_admin": 29146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45939000, "depreciation_amortisation": 9000, "ebitda": -45930000, "interest_expense": 863000, "interest_income": null, "other_non_operating": null, "pretax_income": -46802000, "tax_provision": 65000, "effective_tax_rate": null, "net_income": -46867000, "net_income_continuing_ops": -46867000, "net_income_to_common": -46867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93162000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 94339000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 56076000, "goodwill_and_intangibles": 77284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77505000, "total_assets": 171844000, "short_term_debt": null, "accounts_payable": 1558000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5276000, "long_term_debt": 16904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82184000, "total_liabilities": 87460000, "total_debt": 16904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123025000, "total_equity": 84384000, "shares_outstanding": 24402368, "operating_cash_flow": -25667000, "stock_based_compensation": 6971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118838000, "free_cash_flow": -25658000, "net_change_in_cash": 93162000 }, "raw_data": { "income": { "ebit": "-45939000", "ebitda": "-45930000", "netIncome": "-46867000", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "203000", "incomeBeforeTax": "-46802000", "interestExpense": "863000", "operatingIncome": "-46142000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "65000", "reportedCurrency": "USD", "netInterestIncome": "-660000", "nonInterestIncome": "None", "operatingExpenses": "35642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6487000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9000", "sellingGeneralAndAdministrative": "29146000", "netIncomeFromContinuingOperations": "-46867000" }, "balance": { "goodwill": "21208000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "171844000", "longTermDebt": "16904000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "56076000", "reportedCurrency": "USD", "retainedEarnings": "-123025000", "totalLiabilities": "87460000", "otherCurrentAssets": "1177000", "totalCurrentAssets": "94339000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77505000", "currentAccountsPayable": "1558000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16904000", "totalShareholderEquity": "84384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3718000", "totalCurrentLiabilities": "5276000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "82184000", "cashAndShortTermInvestments": "93162000", "commonStockSharesOutstanding": "24402368", "intangibleAssetsExcludingGoodwill": "56076000", "cashAndCashEquivalentsAtCarryingValue": "93162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4482000", "operatingCashflow": "-25667000", "capitalExpenditures": "9000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118838000", "cashflowFromInvestment": "-9000", "stockBasedCompensation": "6971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93162000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 73137000, "cost_of_revenue": 25778000, "gross_profit": 47359000, "ebit": -6443000, "ebitda": -3754000, "pretax_income": -10418000, "tax_provision": 256000, "net_income": -10674000, "net_income_to_common": -10674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49792000, "total_current_assets": 138924000, "total_assets": 220646000, "short_term_debt": 2551000, "long_term_debt": 156414000, "total_debt": 158965000, "total_liabilities": 249427000, "total_equity": -28781000, "shares_outstanding": 65187000, "goodwill_and_intangibles": 67949000 }, "cash_flow": { "operating_cash_flow": -9952000, "capital_expenditure": 415000, "free_cash_flow": -9537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64473, "ticker_id": 5874, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6443000", "ebitda": "-3754000", "netIncome": "-10674000", "grossProfit": "47359000", "depreciation": "None", "totalRevenue": "73137000", "costOfRevenue": "25778000", "interestIncome": "285000", "incomeBeforeTax": "-10418000", "interestExpense": "3975000", "operatingIncome": "-6862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-3690000", "nonInterestIncome": "None", "operatingExpenses": "54221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2240000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2689000", "sellingGeneralAndAdministrative": "51981000", "netIncomeFromContinuingOperations": "-10674000" }, "balance": { "goodwill": "21208000", "inventory": "24796000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "220646000", "longTermDebt": "156414000", "shortTermDebt": "2551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46741000", "reportedCurrency": "USD", "retainedEarnings": "-671714000", "totalLiabilities": "249427000", "otherCurrentAssets": "12117000", "totalCurrentAssets": "138924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81722000", "currentAccountsPayable": "19529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164903000", "totalShareholderEquity": "-28781000", "capitalLeaseObligations": "8489000", "otherCurrentLiabilities": "37325000", "totalCurrentLiabilities": "68024000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181403000", "cashAndShortTermInvestments": "49792000", "commonStockSharesOutstanding": "65187000", "intangibleAssetsExcludingGoodwill": "46741000", "cashAndCashEquivalentsAtCarryingValue": "49792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10674000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6378000", "operatingCashflow": "-9952000", "capitalExpenditures": "415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7619000", "cashflowFromInvestment": "-1691000", "stockBasedCompensation": "5116000", "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": "2689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73137000, "cost_of_revenue": 25778000, "gross_profit": 47359000, "research_and_development": 2240000, "selling_general_admin": 51981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6443000, "depreciation_amortisation": 2689000, "ebitda": -3754000, "interest_expense": 3975000, "interest_income": null, "other_non_operating": null, "pretax_income": -10418000, "tax_provision": 256000, "effective_tax_rate": null, "net_income": -10674000, "net_income_continuing_ops": -10674000, "net_income_to_common": -10674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49792000, "short_term_investments": null, "net_receivables": 52219000, "inventory": 24796000, "other_current_assets": null, "total_current_assets": 138924000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 46741000, "goodwill_and_intangibles": 67949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81722000, "total_assets": 220646000, "short_term_debt": 2551000, "accounts_payable": 19529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68024000, "long_term_debt": 156414000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181403000, "total_liabilities": 249427000, "total_debt": 158965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -671714000, "total_equity": -28781000, "shares_outstanding": 65187000, "operating_cash_flow": -9952000, "stock_based_compensation": 5116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7619000, "free_cash_flow": -9537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6443000", "ebitda": "-3754000", "netIncome": "-10674000", "grossProfit": "47359000", "depreciation": "None", "totalRevenue": "73137000", "costOfRevenue": "25778000", "interestIncome": "285000", "incomeBeforeTax": "-10418000", "interestExpense": "3975000", "operatingIncome": "-6862000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-3690000", "nonInterestIncome": "None", "operatingExpenses": "54221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2240000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2689000", "sellingGeneralAndAdministrative": "51981000", "netIncomeFromContinuingOperations": "-10674000" }, "balance": { "goodwill": "21208000", "inventory": "24796000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "220646000", "longTermDebt": "156414000", "shortTermDebt": "2551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46741000", "reportedCurrency": "USD", "retainedEarnings": "-671714000", "totalLiabilities": "249427000", "otherCurrentAssets": "12117000", "totalCurrentAssets": "138924000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81722000", "currentAccountsPayable": "19529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164903000", "totalShareholderEquity": "-28781000", "capitalLeaseObligations": "8489000", "otherCurrentLiabilities": "37325000", "totalCurrentLiabilities": "68024000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181403000", "cashAndShortTermInvestments": "49792000", "commonStockSharesOutstanding": "65187000", "intangibleAssetsExcludingGoodwill": "46741000", "cashAndCashEquivalentsAtCarryingValue": "49792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10674000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6378000", "operatingCashflow": "-9952000", "capitalExpenditures": "415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7619000", "cashflowFromInvestment": "-1691000", "stockBasedCompensation": "5116000", "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": "2689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 90300000, "cost_of_revenue": 31009000, "gross_profit": 59291000, "ebit": 4493000, "ebitda": 7082000, "pretax_income": 515000, "tax_provision": 385000, "net_income": 130000, "net_income_to_common": 130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53826000, "total_current_assets": 142917000, "total_assets": 225868000, "short_term_debt": 2529000, "long_term_debt": 146096000, "total_debt": 148625000, "total_liabilities": 248974000, "total_equity": -23106000, "shares_outstanding": 64469000, "goodwill_and_intangibles": 69248000 }, "cash_flow": { "operating_cash_flow": 12827000, "capital_expenditure": 1479000, "free_cash_flow": 14306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64474, "ticker_id": 5874, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4493000", "ebitda": "7082000", "netIncome": "130000", "grossProfit": "59291000", "depreciation": "None", "totalRevenue": "90300000", "costOfRevenue": "31009000", "interestIncome": "263000", "incomeBeforeTax": "515000", "interestExpense": "3978000", "operatingIncome": "-291000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "385000", "reportedCurrency": "USD", "netInterestIncome": "-3715000", "nonInterestIncome": "None", "operatingExpenses": "59582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3481000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2589000", "sellingGeneralAndAdministrative": "54655000", "netIncomeFromContinuingOperations": "130000" }, "balance": { "goodwill": "21208000", "inventory": "26963000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "225868000", "longTermDebt": "146096000", "shortTermDebt": "2529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48040000", "reportedCurrency": "USD", "retainedEarnings": "-661040000", "totalLiabilities": "248974000", "otherCurrentAssets": "7431000", "totalCurrentAssets": "142917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82951000", "currentAccountsPayable": "23360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154996000", "totalShareholderEquity": "-23106000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "49416000", "totalCurrentLiabilities": "75305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173669000", "cashAndShortTermInvestments": "53826000", "commonStockSharesOutstanding": "64469000", "intangibleAssetsExcludingGoodwill": "48040000", "cashAndCashEquivalentsAtCarryingValue": "53826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4659000", "operatingCashflow": "12827000", "capitalExpenditures": "1479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000", "cashflowFromInvestment": "-2166000", "stockBasedCompensation": "5147000", "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": "2589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90300000, "cost_of_revenue": 31009000, "gross_profit": 59291000, "research_and_development": 3481000, "selling_general_admin": 54655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4493000, "depreciation_amortisation": 2589000, "ebitda": 7082000, "interest_expense": 3978000, "interest_income": null, "other_non_operating": null, "pretax_income": 515000, "tax_provision": 385000, "effective_tax_rate": null, "net_income": 130000, "net_income_continuing_ops": 130000, "net_income_to_common": 130000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53826000, "short_term_investments": null, "net_receivables": 54697000, "inventory": 26963000, "other_current_assets": null, "total_current_assets": 142917000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48040000, "goodwill_and_intangibles": 69248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82951000, "total_assets": 225868000, "short_term_debt": 2529000, "accounts_payable": 23360000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75305000, "long_term_debt": 146096000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173669000, "total_liabilities": 248974000, "total_debt": 148625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661040000, "total_equity": -23106000, "shares_outstanding": 64469000, "operating_cash_flow": 12827000, "stock_based_compensation": 5147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000, "free_cash_flow": 14306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4493000", "ebitda": "7082000", "netIncome": "130000", "grossProfit": "59291000", "depreciation": "None", "totalRevenue": "90300000", "costOfRevenue": "31009000", "interestIncome": "263000", "incomeBeforeTax": "515000", "interestExpense": "3978000", "operatingIncome": "-291000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "385000", "reportedCurrency": "USD", "netInterestIncome": "-3715000", "nonInterestIncome": "None", "operatingExpenses": "59582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3481000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2589000", "sellingGeneralAndAdministrative": "54655000", "netIncomeFromContinuingOperations": "130000" }, "balance": { "goodwill": "21208000", "inventory": "26963000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "225868000", "longTermDebt": "146096000", "shortTermDebt": "2529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48040000", "reportedCurrency": "USD", "retainedEarnings": "-661040000", "totalLiabilities": "248974000", "otherCurrentAssets": "7431000", "totalCurrentAssets": "142917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82951000", "currentAccountsPayable": "23360000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154996000", "totalShareholderEquity": "-23106000", "capitalLeaseObligations": "8900000", "otherCurrentLiabilities": "49416000", "totalCurrentLiabilities": "75305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "173669000", "cashAndShortTermInvestments": "53826000", "commonStockSharesOutstanding": "64469000", "intangibleAssetsExcludingGoodwill": "48040000", "cashAndCashEquivalentsAtCarryingValue": "53826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4659000", "operatingCashflow": "12827000", "capitalExpenditures": "1479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000", "cashflowFromInvestment": "-2166000", "stockBasedCompensation": "5147000", "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": "2589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 68967000, "cost_of_revenue": 23126000, "gross_profit": 45841000, "ebit": -11475999, "ebitda": -9524999, "pretax_income": -15570000, "tax_provision": 167000, "net_income": -15737000, "net_income_to_common": -15737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43523000, "total_current_assets": 134889000, "total_assets": 218997000, "short_term_debt": 2476000, "long_term_debt": 145780000, "total_debt": 148256000, "total_liabilities": 247757000, "total_equity": -28760000, "shares_outstanding": 64726239, "goodwill_and_intangibles": 69927000 }, "cash_flow": { "operating_cash_flow": -14669000, "capital_expenditure": 2158000, "free_cash_flow": -12511000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64476, "ticker_id": 5874, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11475999", "ebitda": "-9524999", "netIncome": "-15737000", "grossProfit": "45841000", "depreciation": "None", "totalRevenue": "68967000", "costOfRevenue": "23126000", "interestIncome": "479000", "incomeBeforeTax": "-15570000", "interestExpense": "4094000", "operatingIncome": "-11500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3615000", "nonInterestIncome": "None", "operatingExpenses": "57341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1951000", "sellingGeneralAndAdministrative": "52816000", "netIncomeFromContinuingOperations": "-15737000" }, "balance": { "goodwill": "21208000", "inventory": "32871000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "218997000", "longTermDebt": "145780000", "shortTermDebt": "2476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "48719000", "reportedCurrency": "USD", "retainedEarnings": "-661170000", "totalLiabilities": "247757000", "otherCurrentAssets": "8060000", "totalCurrentAssets": "134889000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84108000", "currentAccountsPayable": "22958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154892000", "totalShareholderEquity": "-28760000", "capitalLeaseObligations": "9112000", "otherCurrentLiabilities": "32696000", "totalCurrentLiabilities": "66711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181046000", "cashAndShortTermInvestments": "43523000", "commonStockSharesOutstanding": "64726239", "intangibleAssetsExcludingGoodwill": "48719000", "cashAndCashEquivalentsAtCarryingValue": "43523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11492000", "operatingCashflow": "-14669000", "capitalExpenditures": "2158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1772000", "cashflowFromInvestment": "-2158000", "stockBasedCompensation": "5135000", "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": "2281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68967000, "cost_of_revenue": 23126000, "gross_profit": 45841000, "research_and_development": 2045999, "selling_general_admin": 52816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11475999, "depreciation_amortisation": 1951000, "ebitda": -9524999, "interest_expense": 4094000, "interest_income": null, "other_non_operating": null, "pretax_income": -15570000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": -15737000, "net_income_continuing_ops": -15737000, "net_income_to_common": -15737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43523000, "short_term_investments": null, "net_receivables": 50435000, "inventory": 32871000, "other_current_assets": null, "total_current_assets": 134889000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48719000, "goodwill_and_intangibles": 69927000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84108000, "total_assets": 218997000, "short_term_debt": 2476000, "accounts_payable": 22958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66711000, "long_term_debt": 145780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181046000, "total_liabilities": 247757000, "total_debt": 148256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661170000, "total_equity": -28760000, "shares_outstanding": 64726239, "operating_cash_flow": -14669000, "stock_based_compensation": 5135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1772000, "free_cash_flow": -12511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11475999", "ebitda": "-9524999", "netIncome": "-15737000", "grossProfit": "45841000", "depreciation": "None", "totalRevenue": "68967000", "costOfRevenue": "23126000", "interestIncome": "479000", "incomeBeforeTax": "-15570000", "interestExpense": "4094000", "operatingIncome": "-11500000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-3615000", "nonInterestIncome": "None", "operatingExpenses": "57341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2045999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1951000", "sellingGeneralAndAdministrative": "52816000", "netIncomeFromContinuingOperations": "-15737000" }, "balance": { "goodwill": "21208000", "inventory": "32871000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "218997000", "longTermDebt": "145780000", "shortTermDebt": "2476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "48719000", "reportedCurrency": "USD", "retainedEarnings": "-661170000", "totalLiabilities": "247757000", "otherCurrentAssets": "8060000", "totalCurrentAssets": "134889000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84108000", "currentAccountsPayable": "22958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154892000", "totalShareholderEquity": "-28760000", "capitalLeaseObligations": "9112000", "otherCurrentLiabilities": "32696000", "totalCurrentLiabilities": "66711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181046000", "cashAndShortTermInvestments": "43523000", "commonStockSharesOutstanding": "64726239", "intangibleAssetsExcludingGoodwill": "48719000", "cashAndCashEquivalentsAtCarryingValue": "43523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11492000", "operatingCashflow": "-14669000", "capitalExpenditures": "2158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1772000", "cashflowFromInvestment": "-2158000", "stockBasedCompensation": "5135000", "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": "2281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 69387000, "cost_of_revenue": 24067000, "gross_profit": 45320000, "ebit": -9882000, "ebitda": -7835000, "pretax_income": -17089000, "tax_provision": 53000, "net_income": -17142000, "net_income_to_common": -17142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61738000, "total_current_assets": 144970000, "total_assets": 228803000, "short_term_debt": 2392000, "long_term_debt": 145475000, "total_debt": 147867000, "total_liabilities": 247455000, "total_equity": -18652000, "shares_outstanding": 64539000, "goodwill_and_intangibles": 70555000 }, "cash_flow": { "operating_cash_flow": -24791000, "capital_expenditure": 688000, "free_cash_flow": -24103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64477, "ticker_id": 5874, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9882000", "ebitda": "-7835000", "netIncome": "-17142000", "grossProfit": "45320000", "depreciation": "None", "totalRevenue": "69387000", "costOfRevenue": "24067000", "interestIncome": "479000", "incomeBeforeTax": "-17089000", "interestExpense": "7207000", "operatingIncome": "-10210000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-6728000", "nonInterestIncome": "None", "operatingExpenses": "55530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2047000", "sellingGeneralAndAdministrative": "56675000", "netIncomeFromContinuingOperations": "-17142000" }, "balance": { "goodwill": "21208000", "inventory": "26457000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "228803000", "longTermDebt": "145475000", "shortTermDebt": "2392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "49347000", "reportedCurrency": "USD", "retainedEarnings": "-645433000", "totalLiabilities": "247455000", "otherCurrentAssets": "9066000", "totalCurrentAssets": "144970000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83833000", "currentAccountsPayable": "23312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154906000", "totalShareholderEquity": "-18652000", "capitalLeaseObligations": "9431000", "otherCurrentLiabilities": "29320000", "totalCurrentLiabilities": "63750000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183705000", "cashAndShortTermInvestments": "61738000", "commonStockSharesOutstanding": "64539000", "intangibleAssetsExcludingGoodwill": "49347000", "cashAndCashEquivalentsAtCarryingValue": "61738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8341000", "operatingCashflow": "-24791000", "capitalExpenditures": "688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20663000", "cashflowFromInvestment": "-2267000", "stockBasedCompensation": "4488000", "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": "2047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69387000, "cost_of_revenue": 24067000, "gross_profit": 45320000, "research_and_development": 1837000, "selling_general_admin": 56675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9882000, "depreciation_amortisation": 2047000, "ebitda": -7835000, "interest_expense": 7207000, "interest_income": null, "other_non_operating": null, "pretax_income": -17089000, "tax_provision": 53000, "effective_tax_rate": null, "net_income": -17142000, "net_income_continuing_ops": -17142000, "net_income_to_common": -17142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61738000, "short_term_investments": null, "net_receivables": 47709000, "inventory": 26457000, "other_current_assets": null, "total_current_assets": 144970000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 49347000, "goodwill_and_intangibles": 70555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 83833000, "total_assets": 228803000, "short_term_debt": 2392000, "accounts_payable": 23312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63750000, "long_term_debt": 145475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183705000, "total_liabilities": 247455000, "total_debt": 147867000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -645433000, "total_equity": -18652000, "shares_outstanding": 64539000, "operating_cash_flow": -24791000, "stock_based_compensation": 4488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20663000, "free_cash_flow": -24103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9882000", "ebitda": "-7835000", "netIncome": "-17142000", "grossProfit": "45320000", "depreciation": "None", "totalRevenue": "69387000", "costOfRevenue": "24067000", "interestIncome": "479000", "incomeBeforeTax": "-17089000", "interestExpense": "7207000", "operatingIncome": "-10210000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "53000", "reportedCurrency": "USD", "netInterestIncome": "-6728000", "nonInterestIncome": "None", "operatingExpenses": "55530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2047000", "sellingGeneralAndAdministrative": "56675000", "netIncomeFromContinuingOperations": "-17142000" }, "balance": { "goodwill": "21208000", "inventory": "26457000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "228803000", "longTermDebt": "145475000", "shortTermDebt": "2392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "49347000", "reportedCurrency": "USD", "retainedEarnings": "-645433000", "totalLiabilities": "247455000", "otherCurrentAssets": "9066000", "totalCurrentAssets": "144970000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "83833000", "currentAccountsPayable": "23312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154906000", "totalShareholderEquity": "-18652000", "capitalLeaseObligations": "9431000", "otherCurrentLiabilities": "29320000", "totalCurrentLiabilities": "63750000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "183705000", "cashAndShortTermInvestments": "61738000", "commonStockSharesOutstanding": "64539000", "intangibleAssetsExcludingGoodwill": "49347000", "cashAndCashEquivalentsAtCarryingValue": "61738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8341000", "operatingCashflow": "-24791000", "capitalExpenditures": "688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20663000", "cashflowFromInvestment": "-2267000", "stockBasedCompensation": "4488000", "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": "2047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 68522000, "cost_of_revenue": 21867000, "gross_profit": 46655000, "ebit": -14405000, "ebitda": -12579000, "pretax_income": -18820000, "tax_provision": 72000, "net_income": -18892000, "net_income_to_common": -18892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67894000, "total_current_assets": 131718000, "total_assets": 213361000, "short_term_debt": 1967000, "long_term_debt": 121807000, "total_debt": 123774000, "total_liabilities": 219965000, "total_equity": -6604000, "shares_outstanding": 63697000, "goodwill_and_intangibles": 70567000 }, "cash_flow": { "operating_cash_flow": -15632000, "capital_expenditure": 1861000, "free_cash_flow": -13771000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64478, "ticker_id": 5874, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14405000", "ebitda": "-12579000", "netIncome": "-18892000", "grossProfit": "46655000", "depreciation": "None", "totalRevenue": "68522000", "costOfRevenue": "21867000", "interestIncome": "710000", "incomeBeforeTax": "-18820000", "interestExpense": "4415000", "operatingIncome": "-15172000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-3705000", "nonInterestIncome": "None", "operatingExpenses": "61827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1826000", "sellingGeneralAndAdministrative": "56640000", "netIncomeFromContinuingOperations": "-18892000" }, "balance": { "goodwill": "21208000", "inventory": "10026000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "213361000", "longTermDebt": "121807000", "shortTermDebt": "1967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49359000", "reportedCurrency": "USD", "retainedEarnings": "-628291000", "totalLiabilities": "219965000", "otherCurrentAssets": "6344000", "totalCurrentAssets": "131718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81643000", "currentAccountsPayable": "16176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130201000", "totalShareholderEquity": "-6604000", "capitalLeaseObligations": "8394000", "otherCurrentLiabilities": "30523000", "totalCurrentLiabilities": "56233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "163732000", "cashAndShortTermInvestments": "67894000", "commonStockSharesOutstanding": "63697000", "intangibleAssetsExcludingGoodwill": "49359000", "cashAndCashEquivalentsAtCarryingValue": "67894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4050000", "operatingCashflow": "-15632000", "capitalExpenditures": "1861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1631000", "cashflowFromInvestment": "-1861000", "stockBasedCompensation": "5928000", "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": "1826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68522000, "cost_of_revenue": 21867000, "gross_profit": 46655000, "research_and_development": 2212000, "selling_general_admin": 56640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14405000, "depreciation_amortisation": 1826000, "ebitda": -12579000, "interest_expense": 4415000, "interest_income": null, "other_non_operating": null, "pretax_income": -18820000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": -18892000, "net_income_continuing_ops": -18892000, "net_income_to_common": -18892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67894000, "short_term_investments": null, "net_receivables": 47454000, "inventory": 10026000, "other_current_assets": null, "total_current_assets": 131718000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 49359000, "goodwill_and_intangibles": 70567000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81643000, "total_assets": 213361000, "short_term_debt": 1967000, "accounts_payable": 16176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56233000, "long_term_debt": 121807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163732000, "total_liabilities": 219965000, "total_debt": 123774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -628291000, "total_equity": -6604000, "shares_outstanding": 63697000, "operating_cash_flow": -15632000, "stock_based_compensation": 5928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1631000, "free_cash_flow": -13771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14405000", "ebitda": "-12579000", "netIncome": "-18892000", "grossProfit": "46655000", "depreciation": "None", "totalRevenue": "68522000", "costOfRevenue": "21867000", "interestIncome": "710000", "incomeBeforeTax": "-18820000", "interestExpense": "4415000", "operatingIncome": "-15172000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-3705000", "nonInterestIncome": "None", "operatingExpenses": "61827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2212000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1826000", "sellingGeneralAndAdministrative": "56640000", "netIncomeFromContinuingOperations": "-18892000" }, "balance": { "goodwill": "21208000", "inventory": "10026000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "213361000", "longTermDebt": "121807000", "shortTermDebt": "1967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "49359000", "reportedCurrency": "USD", "retainedEarnings": "-628291000", "totalLiabilities": "219965000", "otherCurrentAssets": "6344000", "totalCurrentAssets": "131718000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81643000", "currentAccountsPayable": "16176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "130201000", "totalShareholderEquity": "-6604000", "capitalLeaseObligations": "8394000", "otherCurrentLiabilities": "30523000", "totalCurrentLiabilities": "56233000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "163732000", "cashAndShortTermInvestments": "67894000", "commonStockSharesOutstanding": "63697000", "intangibleAssetsExcludingGoodwill": "49359000", "cashAndCashEquivalentsAtCarryingValue": "67894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4050000", "operatingCashflow": "-15632000", "capitalExpenditures": "1861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1631000", "cashflowFromInvestment": "-1861000", "stockBasedCompensation": "5928000", "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": "1826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 78947000, "cost_of_revenue": 28603000, "gross_profit": 50344000, "ebit": -749000, "ebitda": 625000, "pretax_income": -6351000, "tax_provision": 440000, "net_income": -6791000, "net_income_to_common": -6791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86952000, "total_current_assets": 151342000, "total_assets": 232569000, "short_term_debt": 1718000, "long_term_debt": 121506000, "total_debt": 123224000, "total_liabilities": 227047000, "total_equity": 5522000, "shares_outstanding": 63369000, "goodwill_and_intangibles": 69962000 }, "cash_flow": { "operating_cash_flow": 4808000, "capital_expenditure": 1362000, "free_cash_flow": 6170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64479, "ticker_id": 5874, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-749000", "ebitda": "625000", "netIncome": "-6791000", "grossProfit": "50344000", "depreciation": "None", "totalRevenue": "78947000", "costOfRevenue": "28603000", "interestIncome": "789000", "incomeBeforeTax": "-6351000", "interestExpense": "4573000", "operatingIncome": "-2314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "440000", "reportedCurrency": "USD", "netInterestIncome": "-3784000", "nonInterestIncome": "None", "operatingExpenses": "52658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1374000", "sellingGeneralAndAdministrative": "41546000", "netIncomeFromContinuingOperations": "-6791000" }, "balance": { "goodwill": "21208000", "inventory": "12158000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "232569000", "longTermDebt": "121506000", "shortTermDebt": "1718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48754000", "reportedCurrency": "USD", "retainedEarnings": "-609399000", "totalLiabilities": "227047000", "otherCurrentAssets": "4550000", "totalCurrentAssets": "151342000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81227000", "currentAccountsPayable": "9236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129979000", "totalShareholderEquity": "5522000", "capitalLeaseObligations": "8473000", "otherCurrentLiabilities": "37552000", "totalCurrentLiabilities": "62960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164087000", "cashAndShortTermInvestments": "86952000", "commonStockSharesOutstanding": "63369000", "intangibleAssetsExcludingGoodwill": "48754000", "cashAndCashEquivalentsAtCarryingValue": "86952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "979000", "operatingCashflow": "4808000", "capitalExpenditures": "1362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000", "cashflowFromInvestment": "-1362000", "stockBasedCompensation": "6171000", "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": "1612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78947000, "cost_of_revenue": 28603000, "gross_profit": 50344000, "research_and_development": 2430000, "selling_general_admin": 41546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -749000, "depreciation_amortisation": 1374000, "ebitda": 625000, "interest_expense": 4573000, "interest_income": null, "other_non_operating": null, "pretax_income": -6351000, "tax_provision": 440000, "effective_tax_rate": null, "net_income": -6791000, "net_income_continuing_ops": -6791000, "net_income_to_common": -6791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86952000, "short_term_investments": null, "net_receivables": 47682000, "inventory": 12158000, "other_current_assets": null, "total_current_assets": 151342000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 48754000, "goodwill_and_intangibles": 69962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 81227000, "total_assets": 232569000, "short_term_debt": 1718000, "accounts_payable": 9236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62960000, "long_term_debt": 121506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164087000, "total_liabilities": 227047000, "total_debt": 123224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -609399000, "total_equity": 5522000, "shares_outstanding": 63369000, "operating_cash_flow": 4808000, "stock_based_compensation": 6171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1313000, "free_cash_flow": 6170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-749000", "ebitda": "625000", "netIncome": "-6791000", "grossProfit": "50344000", "depreciation": "None", "totalRevenue": "78947000", "costOfRevenue": "28603000", "interestIncome": "789000", "incomeBeforeTax": "-6351000", "interestExpense": "4573000", "operatingIncome": "-2314000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "440000", "reportedCurrency": "USD", "netInterestIncome": "-3784000", "nonInterestIncome": "None", "operatingExpenses": "52658000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2430000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1374000", "sellingGeneralAndAdministrative": "41546000", "netIncomeFromContinuingOperations": "-6791000" }, "balance": { "goodwill": "21208000", "inventory": "12158000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "232569000", "longTermDebt": "121506000", "shortTermDebt": "1718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "48754000", "reportedCurrency": "USD", "retainedEarnings": "-609399000", "totalLiabilities": "227047000", "otherCurrentAssets": "4550000", "totalCurrentAssets": "151342000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47682000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "81227000", "currentAccountsPayable": "9236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "129979000", "totalShareholderEquity": "5522000", "capitalLeaseObligations": "8473000", "otherCurrentLiabilities": "37552000", "totalCurrentLiabilities": "62960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "164087000", "cashAndShortTermInvestments": "86952000", "commonStockSharesOutstanding": "63369000", "intangibleAssetsExcludingGoodwill": "48754000", "cashAndCashEquivalentsAtCarryingValue": "86952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6791000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "979000", "operatingCashflow": "4808000", "capitalExpenditures": "1362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000", "cashflowFromInvestment": "-1362000", "stockBasedCompensation": "6171000", "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": "1612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 61085000, "cost_of_revenue": 18223000, "gross_profit": 42862000, "ebit": -14272000, "ebitda": -13001000, "pretax_income": -19036000, "tax_provision": 134000, "net_income": -19170000, "net_income_to_common": -19170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85035000, "total_current_assets": 150361000, "total_assets": 229608000, "short_term_debt": 1601000, "long_term_debt": 121208000, "total_debt": 122809000, "total_liabilities": 223718000, "total_equity": 5890000, "shares_outstanding": 63149000, "goodwill_and_intangibles": 67795000 }, "cash_flow": { "operating_cash_flow": -5722000, "capital_expenditure": 1410000, "free_cash_flow": -4312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64481, "ticker_id": 5874, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14272000", "ebitda": "-13001000", "netIncome": "-19170000", "grossProfit": "42862000", "depreciation": "None", "totalRevenue": "61085000", "costOfRevenue": "18223000", "interestIncome": "928000", "incomeBeforeTax": "-19036000", "interestExpense": "4764000", "operatingIncome": "-15473000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "134000", "reportedCurrency": "USD", "netInterestIncome": "-3836000", "nonInterestIncome": "None", "operatingExpenses": "58335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1271000", "sellingGeneralAndAdministrative": "52506000", "netIncomeFromContinuingOperations": "-19170000" }, "balance": { "goodwill": "21208000", "inventory": "14892000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "229608000", "longTermDebt": "121208000", "shortTermDebt": "1601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46587000", "reportedCurrency": "USD", "retainedEarnings": "-602608000", "totalLiabilities": "223718000", "otherCurrentAssets": "5792000", "totalCurrentAssets": "150361000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79247000", "currentAccountsPayable": "13836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8667000", "totalShareholderEquity": "5890000", "capitalLeaseObligations": "8667000", "otherCurrentLiabilities": "32147000", "totalCurrentLiabilities": "60815000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162903000", "cashAndShortTermInvestments": "85035000", "commonStockSharesOutstanding": "63149000", "intangibleAssetsExcludingGoodwill": "46587000", "cashAndCashEquivalentsAtCarryingValue": "85035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1476000", "operatingCashflow": "-5722000", "capitalExpenditures": "1410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1416000", "cashflowFromInvestment": "-1410000", "stockBasedCompensation": "5220000", "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": "1271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61085000, "cost_of_revenue": 18223000, "gross_profit": 42862000, "research_and_development": 2314000, "selling_general_admin": 52506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14272000, "depreciation_amortisation": 1271000, "ebitda": -13001000, "interest_expense": 4764000, "interest_income": null, "other_non_operating": null, "pretax_income": -19036000, "tax_provision": 134000, "effective_tax_rate": null, "net_income": -19170000, "net_income_continuing_ops": -19170000, "net_income_to_common": -19170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85035000, "short_term_investments": null, "net_receivables": 44642000, "inventory": 14892000, "other_current_assets": null, "total_current_assets": 150361000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 46587000, "goodwill_and_intangibles": 67795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79247000, "total_assets": 229608000, "short_term_debt": 1601000, "accounts_payable": 13836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60815000, "long_term_debt": 121208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162903000, "total_liabilities": 223718000, "total_debt": 122809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -602608000, "total_equity": 5890000, "shares_outstanding": 63149000, "operating_cash_flow": -5722000, "stock_based_compensation": 5220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1416000, "free_cash_flow": -4312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14272000", "ebitda": "-13001000", "netIncome": "-19170000", "grossProfit": "42862000", "depreciation": "None", "totalRevenue": "61085000", "costOfRevenue": "18223000", "interestIncome": "928000", "incomeBeforeTax": "-19036000", "interestExpense": "4764000", "operatingIncome": "-15473000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "134000", "reportedCurrency": "USD", "netInterestIncome": "-3836000", "nonInterestIncome": "None", "operatingExpenses": "58335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2314000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1271000", "sellingGeneralAndAdministrative": "52506000", "netIncomeFromContinuingOperations": "-19170000" }, "balance": { "goodwill": "21208000", "inventory": "14892000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "229608000", "longTermDebt": "121208000", "shortTermDebt": "1601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46587000", "reportedCurrency": "USD", "retainedEarnings": "-602608000", "totalLiabilities": "223718000", "otherCurrentAssets": "5792000", "totalCurrentAssets": "150361000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79247000", "currentAccountsPayable": "13836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8667000", "totalShareholderEquity": "5890000", "capitalLeaseObligations": "8667000", "otherCurrentLiabilities": "32147000", "totalCurrentLiabilities": "60815000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "162903000", "cashAndShortTermInvestments": "85035000", "commonStockSharesOutstanding": "63149000", "intangibleAssetsExcludingGoodwill": "46587000", "cashAndCashEquivalentsAtCarryingValue": "85035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1476000", "operatingCashflow": "-5722000", "capitalExpenditures": "1410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1416000", "cashflowFromInvestment": "-1410000", "stockBasedCompensation": "5220000", "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": "1271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 66909000, "cost_of_revenue": 19841000, "gross_profit": 47068000, "ebit": -6611000, "ebitda": -5031000, "pretax_income": -11307000, "tax_provision": 43000, "net_income": -11350000, "net_income_to_common": -11350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93671000, "total_current_assets": 158134000, "total_assets": 233772000, "short_term_debt": 1041000, "long_term_debt": 120918000, "total_debt": 121959000, "total_liabilities": 214458000, "total_equity": 19314000, "shares_outstanding": 62724604, "goodwill_and_intangibles": 67483000 }, "cash_flow": { "operating_cash_flow": -6470000, "capital_expenditure": 1254000, "free_cash_flow": -5216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64482, "ticker_id": 5874, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6611000", "ebitda": "-5031000", "netIncome": "-11350000", "grossProfit": "47068000", "depreciation": "None", "totalRevenue": "66909000", "costOfRevenue": "19841000", "interestIncome": "1029000", "incomeBeforeTax": "-11307000", "interestExpense": "4696000", "operatingIncome": "-7702000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-3667000", "nonInterestIncome": "None", "operatingExpenses": "54770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2350000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1580000", "sellingGeneralAndAdministrative": "50152000", "netIncomeFromContinuingOperations": "-11350000" }, "balance": { "goodwill": "21208000", "inventory": "13381000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "233772000", "longTermDebt": "120918000", "shortTermDebt": "1041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "46275000", "reportedCurrency": "USD", "retainedEarnings": "-583438000", "totalLiabilities": "214458000", "otherCurrentAssets": "7933000", "totalCurrentAssets": "158134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75638000", "currentAccountsPayable": "10281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126752000", "totalShareholderEquity": "19314000", "capitalLeaseObligations": "5834000", "otherCurrentLiabilities": "31007000", "totalCurrentLiabilities": "54118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160340000", "cashAndShortTermInvestments": "93671000", "commonStockSharesOutstanding": "62724604", "intangibleAssetsExcludingGoodwill": "46275000", "cashAndCashEquivalentsAtCarryingValue": "93671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1560000", "operatingCashflow": "-6470000", "capitalExpenditures": "1254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4481000", "cashflowFromInvestment": "-1254000", "stockBasedCompensation": "5784000", "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": "1580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66909000, "cost_of_revenue": 19841000, "gross_profit": 47068000, "research_and_development": 2350000, "selling_general_admin": 50152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6611000, "depreciation_amortisation": 1580000, "ebitda": -5031000, "interest_expense": 4696000, "interest_income": null, "other_non_operating": null, "pretax_income": -11307000, "tax_provision": 43000, "effective_tax_rate": null, "net_income": -11350000, "net_income_continuing_ops": -11350000, "net_income_to_common": -11350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93671000, "short_term_investments": null, "net_receivables": 43149000, "inventory": 13381000, "other_current_assets": null, "total_current_assets": 158134000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 46275000, "goodwill_and_intangibles": 67483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75638000, "total_assets": 233772000, "short_term_debt": 1041000, "accounts_payable": 10281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 54118000, "long_term_debt": 120918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160340000, "total_liabilities": 214458000, "total_debt": 121959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583438000, "total_equity": 19314000, "shares_outstanding": 62724604, "operating_cash_flow": -6470000, "stock_based_compensation": 5784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4481000, "free_cash_flow": -5216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6611000", "ebitda": "-5031000", "netIncome": "-11350000", "grossProfit": "47068000", "depreciation": "None", "totalRevenue": "66909000", "costOfRevenue": "19841000", "interestIncome": "1029000", "incomeBeforeTax": "-11307000", "interestExpense": "4696000", "operatingIncome": "-7702000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-3667000", "nonInterestIncome": "None", "operatingExpenses": "54770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2350000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1580000", "sellingGeneralAndAdministrative": "50152000", "netIncomeFromContinuingOperations": "-11350000" }, "balance": { "goodwill": "21208000", "inventory": "13381000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "233772000", "longTermDebt": "120918000", "shortTermDebt": "1041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "46275000", "reportedCurrency": "USD", "retainedEarnings": "-583438000", "totalLiabilities": "214458000", "otherCurrentAssets": "7933000", "totalCurrentAssets": "158134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75638000", "currentAccountsPayable": "10281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126752000", "totalShareholderEquity": "19314000", "capitalLeaseObligations": "5834000", "otherCurrentLiabilities": "31007000", "totalCurrentLiabilities": "54118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160340000", "cashAndShortTermInvestments": "93671000", "commonStockSharesOutstanding": "62724604", "intangibleAssetsExcludingGoodwill": "46275000", "cashAndCashEquivalentsAtCarryingValue": "93671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1560000", "operatingCashflow": "-6470000", "capitalExpenditures": "1254000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4481000", "cashflowFromInvestment": "-1254000", "stockBasedCompensation": "5784000", "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": "1580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 59333000, "cost_of_revenue": 18830000, "gross_profit": 40503000, "ebit": -8360000, "ebitda": -6803000, "pretax_income": -13062000, "tax_provision": 47000, "net_income": -13109000, "net_income_to_common": -13109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96958000, "total_current_assets": 150265000, "total_assets": 226176000, "short_term_debt": 1152000, "long_term_debt": 120636000, "total_debt": 121788000, "total_liabilities": 207733000, "total_equity": 18443000, "shares_outstanding": 58797311, "goodwill_and_intangibles": 67799000 }, "cash_flow": { "operating_cash_flow": -10615000, "capital_expenditure": 797000, "free_cash_flow": -9818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64483, "ticker_id": 5874, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8360000", "ebitda": "-6803000", "netIncome": "-13109000", "grossProfit": "40503000", "depreciation": "None", "totalRevenue": "59333000", "costOfRevenue": "18830000", "interestIncome": "517000", "incomeBeforeTax": "-13062000", "interestExpense": "4702000", "operatingIncome": "-8922000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-4185000", "nonInterestIncome": "None", "operatingExpenses": "49425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2078000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1557000", "sellingGeneralAndAdministrative": "45123000", "netIncomeFromContinuingOperations": "-13109000" }, "balance": { "goodwill": "21208000", "inventory": "11547000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "226176000", "longTermDebt": "120636000", "shortTermDebt": "1152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46591000", "reportedCurrency": "USD", "retainedEarnings": "-572088000", "totalLiabilities": "207733000", "otherCurrentAssets": "7520000", "totalCurrentAssets": "150265000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75911000", "currentAccountsPayable": "11216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126652000", "totalShareholderEquity": "18443000", "capitalLeaseObligations": "6016000", "otherCurrentLiabilities": "25725000", "totalCurrentLiabilities": "46801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160932000", "cashAndShortTermInvestments": "96958000", "commonStockSharesOutstanding": "58797311", "intangibleAssetsExcludingGoodwill": "46591000", "cashAndCashEquivalentsAtCarryingValue": "96958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5309000", "operatingCashflow": "-10615000", "capitalExpenditures": "797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45662000", "cashflowFromInvestment": "-797000", "stockBasedCompensation": "5079000", "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": "1557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59333000, "cost_of_revenue": 18830000, "gross_profit": 40503000, "research_and_development": 2078000, "selling_general_admin": 45123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8360000, "depreciation_amortisation": 1557000, "ebitda": -6803000, "interest_expense": 4702000, "interest_income": null, "other_non_operating": null, "pretax_income": -13062000, "tax_provision": 47000, "effective_tax_rate": null, "net_income": -13109000, "net_income_continuing_ops": -13109000, "net_income_to_common": -13109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96958000, "short_term_investments": null, "net_receivables": 34240000, "inventory": 11547000, "other_current_assets": null, "total_current_assets": 150265000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 46591000, "goodwill_and_intangibles": 67799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75911000, "total_assets": 226176000, "short_term_debt": 1152000, "accounts_payable": 11216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46801000, "long_term_debt": 120636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160932000, "total_liabilities": 207733000, "total_debt": 121788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -572088000, "total_equity": 18443000, "shares_outstanding": 58797311, "operating_cash_flow": -10615000, "stock_based_compensation": 5079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -797000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45662000, "free_cash_flow": -9818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8360000", "ebitda": "-6803000", "netIncome": "-13109000", "grossProfit": "40503000", "depreciation": "None", "totalRevenue": "59333000", "costOfRevenue": "18830000", "interestIncome": "517000", "incomeBeforeTax": "-13062000", "interestExpense": "4702000", "operatingIncome": "-8922000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-4185000", "nonInterestIncome": "None", "operatingExpenses": "49425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2078000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1557000", "sellingGeneralAndAdministrative": "45123000", "netIncomeFromContinuingOperations": "-13109000" }, "balance": { "goodwill": "21208000", "inventory": "11547000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "226176000", "longTermDebt": "120636000", "shortTermDebt": "1152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "46591000", "reportedCurrency": "USD", "retainedEarnings": "-572088000", "totalLiabilities": "207733000", "otherCurrentAssets": "7520000", "totalCurrentAssets": "150265000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75911000", "currentAccountsPayable": "11216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126652000", "totalShareholderEquity": "18443000", "capitalLeaseObligations": "6016000", "otherCurrentLiabilities": "25725000", "totalCurrentLiabilities": "46801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160932000", "cashAndShortTermInvestments": "96958000", "commonStockSharesOutstanding": "58797311", "intangibleAssetsExcludingGoodwill": "46591000", "cashAndCashEquivalentsAtCarryingValue": "96958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13109000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5309000", "operatingCashflow": "-10615000", "capitalExpenditures": "797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45662000", "cashflowFromInvestment": "-797000", "stockBasedCompensation": "5079000", "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": "1557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 60999000, "cost_of_revenue": 22225000, "gross_profit": 38774000, "ebit": -5082000, "ebitda": -3709000, "pretax_income": -11725000, "tax_provision": 106000, "net_income": -11831000, "net_income_to_common": -11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62838000, "total_current_assets": 112421000, "total_assets": 188998000, "short_term_debt": 1377000, "long_term_debt": 120359000, "total_debt": 121736000, "total_liabilities": 209687000, "total_equity": -20689000, "shares_outstanding": 57246000, "goodwill_and_intangibles": 68318000 }, "cash_flow": { "operating_cash_flow": 813000, "capital_expenditure": 361000, "free_cash_flow": 1174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64484, "ticker_id": 5874, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5082000", "ebitda": "-3709000", "netIncome": "-11831000", "grossProfit": "38774000", "depreciation": "None", "totalRevenue": "60999000", "costOfRevenue": "22225000", "interestIncome": "291000", "incomeBeforeTax": "-11725000", "interestExpense": "4075000", "operatingIncome": "-8635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-3784000", "nonInterestIncome": "None", "operatingExpenses": "47409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1373000", "sellingGeneralAndAdministrative": "35568000", "netIncomeFromContinuingOperations": "-11831000" }, "balance": { "goodwill": "21208000", "inventory": "10998000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188998000", "longTermDebt": "120359000", "shortTermDebt": "1377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47110000", "reportedCurrency": "USD", "retainedEarnings": "-558979000", "totalLiabilities": "209687000", "otherCurrentAssets": "8056000", "totalCurrentAssets": "112421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76577000", "currentAccountsPayable": "4271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126546000", "totalShareholderEquity": "-20689000", "capitalLeaseObligations": "6187000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "48291000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161396000", "cashAndShortTermInvestments": "62838000", "commonStockSharesOutstanding": "57246000", "intangibleAssetsExcludingGoodwill": "47110000", "cashAndCashEquivalentsAtCarryingValue": "62838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4847000", "operatingCashflow": "813000", "capitalExpenditures": "361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23522000", "cashflowFromInvestment": "-361000", "stockBasedCompensation": "4397000", "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": "1517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60999000, "cost_of_revenue": 22225000, "gross_profit": 38774000, "research_and_development": 6808000, "selling_general_admin": 35568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5082000, "depreciation_amortisation": 1373000, "ebitda": -3709000, "interest_expense": 4075000, "interest_income": null, "other_non_operating": null, "pretax_income": -11725000, "tax_provision": 106000, "effective_tax_rate": null, "net_income": -11831000, "net_income_continuing_ops": -11831000, "net_income_to_common": -11831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62838000, "short_term_investments": null, "net_receivables": 30529000, "inventory": 10998000, "other_current_assets": null, "total_current_assets": 112421000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 47110000, "goodwill_and_intangibles": 68318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76577000, "total_assets": 188998000, "short_term_debt": 1377000, "accounts_payable": 4271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48291000, "long_term_debt": 120359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161396000, "total_liabilities": 209687000, "total_debt": 121736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -558979000, "total_equity": -20689000, "shares_outstanding": 57246000, "operating_cash_flow": 813000, "stock_based_compensation": 4397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23522000, "free_cash_flow": 1174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5082000", "ebitda": "-3709000", "netIncome": "-11831000", "grossProfit": "38774000", "depreciation": "None", "totalRevenue": "60999000", "costOfRevenue": "22225000", "interestIncome": "291000", "incomeBeforeTax": "-11725000", "interestExpense": "4075000", "operatingIncome": "-8635000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-3784000", "nonInterestIncome": "None", "operatingExpenses": "47409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22225000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1373000", "sellingGeneralAndAdministrative": "35568000", "netIncomeFromContinuingOperations": "-11831000" }, "balance": { "goodwill": "21208000", "inventory": "10998000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188998000", "longTermDebt": "120359000", "shortTermDebt": "1377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "47110000", "reportedCurrency": "USD", "retainedEarnings": "-558979000", "totalLiabilities": "209687000", "otherCurrentAssets": "8056000", "totalCurrentAssets": "112421000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76577000", "currentAccountsPayable": "4271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "126546000", "totalShareholderEquity": "-20689000", "capitalLeaseObligations": "6187000", "otherCurrentLiabilities": "31610000", "totalCurrentLiabilities": "48291000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "161396000", "cashAndShortTermInvestments": "62838000", "commonStockSharesOutstanding": "57246000", "intangibleAssetsExcludingGoodwill": "47110000", "cashAndCashEquivalentsAtCarryingValue": "62838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11831000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4847000", "operatingCashflow": "813000", "capitalExpenditures": "361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23522000", "cashflowFromInvestment": "-361000", "stockBasedCompensation": "4397000", "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": "1517000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 50019000, "cost_of_revenue": 15431000, "gross_profit": 34588000, "ebit": -13113000, "ebitda": -11636000, "pretax_income": -16899000, "tax_provision": 24000, "net_income": -16923000, "net_income_to_common": -16923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38685000, "total_current_assets": 91999000, "total_assets": 167971000, "short_term_debt": 1363000, "long_term_debt": 95094000, "total_debt": 96457000, "total_liabilities": 187339000, "total_equity": -19368000, "shares_outstanding": 57023151, "goodwill_and_intangibles": 67713000 }, "cash_flow": { "operating_cash_flow": -924000, "capital_expenditure": 539000, "free_cash_flow": -385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64486, "ticker_id": 5874, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13113000", "ebitda": "-11636000", "netIncome": "-16923000", "grossProfit": "34588000", "depreciation": "None", "totalRevenue": "50019000", "costOfRevenue": "15431000", "interestIncome": "306000", "incomeBeforeTax": "-16899000", "interestExpense": "3786000", "operatingIncome": "-13440000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-3480000", "nonInterestIncome": "None", "operatingExpenses": "48028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1587000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1477000", "sellingGeneralAndAdministrative": "43328000", "netIncomeFromContinuingOperations": "-16923000" }, "balance": { "goodwill": "21208000", "inventory": "17626000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "167971000", "longTermDebt": "95094000", "shortTermDebt": "1363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46505000", "reportedCurrency": "USD", "retainedEarnings": "-547148000", "totalLiabilities": "187339000", "otherCurrentAssets": "5224000", "totalCurrentAssets": "91999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75972000", "currentAccountsPayable": "11760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101440000", "totalShareholderEquity": "-19368000", "capitalLeaseObligations": "6346000", "otherCurrentLiabilities": "26637000", "totalCurrentLiabilities": "48540000", "otherNonCurrentLiabilities": "43705000", "totalNonCurrentLiabilities": "138799000", "cashAndShortTermInvestments": "38685000", "commonStockSharesOutstanding": "57023151", "intangibleAssetsExcludingGoodwill": "46505000", "cashAndCashEquivalentsAtCarryingValue": "38685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4956000", "operatingCashflow": "-924000", "capitalExpenditures": "539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1419000", "cashflowFromInvestment": "-539000", "stockBasedCompensation": "4596000", "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": "1477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50019000, "cost_of_revenue": 15431000, "gross_profit": 34588000, "research_and_development": 1587000, "selling_general_admin": 43328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13113000, "depreciation_amortisation": 1477000, "ebitda": -11636000, "interest_expense": 3786000, "interest_income": null, "other_non_operating": null, "pretax_income": -16899000, "tax_provision": 24000, "effective_tax_rate": null, "net_income": -16923000, "net_income_continuing_ops": -16923000, "net_income_to_common": -16923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38685000, "short_term_investments": null, "net_receivables": 30464000, "inventory": 17626000, "other_current_assets": null, "total_current_assets": 91999000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 46505000, "goodwill_and_intangibles": 67713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75972000, "total_assets": 167971000, "short_term_debt": 1363000, "accounts_payable": 11760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48540000, "long_term_debt": 95094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138799000, "total_liabilities": 187339000, "total_debt": 96457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -547148000, "total_equity": -19368000, "shares_outstanding": 57023151, "operating_cash_flow": -924000, "stock_based_compensation": 4596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1419000, "free_cash_flow": -385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13113000", "ebitda": "-11636000", "netIncome": "-16923000", "grossProfit": "34588000", "depreciation": "None", "totalRevenue": "50019000", "costOfRevenue": "15431000", "interestIncome": "306000", "incomeBeforeTax": "-16899000", "interestExpense": "3786000", "operatingIncome": "-13440000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-3480000", "nonInterestIncome": "None", "operatingExpenses": "48028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1587000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1477000", "sellingGeneralAndAdministrative": "43328000", "netIncomeFromContinuingOperations": "-16923000" }, "balance": { "goodwill": "21208000", "inventory": "17626000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "167971000", "longTermDebt": "95094000", "shortTermDebt": "1363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46505000", "reportedCurrency": "USD", "retainedEarnings": "-547148000", "totalLiabilities": "187339000", "otherCurrentAssets": "5224000", "totalCurrentAssets": "91999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75972000", "currentAccountsPayable": "11760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101440000", "totalShareholderEquity": "-19368000", "capitalLeaseObligations": "6346000", "otherCurrentLiabilities": "26637000", "totalCurrentLiabilities": "48540000", "otherNonCurrentLiabilities": "43705000", "totalNonCurrentLiabilities": "138799000", "cashAndShortTermInvestments": "38685000", "commonStockSharesOutstanding": "57023151", "intangibleAssetsExcludingGoodwill": "46505000", "cashAndCashEquivalentsAtCarryingValue": "38685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4956000", "operatingCashflow": "-924000", "capitalExpenditures": "539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1419000", "cashflowFromInvestment": "-539000", "stockBasedCompensation": "4596000", "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": "1477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "income_statement": { "revenue": 49346000, "cost_of_revenue": 14712000, "gross_profit": 34634000, "ebit": -14935000, "ebitda": -13473000, "pretax_income": -18117000, "tax_provision": 23000, "net_income": -18140000, "net_income_to_common": -18140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41705000, "total_current_assets": 96460000, "total_assets": 168983000, "short_term_debt": 1349000, "long_term_debt": 94829000, "total_debt": 96178000, "total_liabilities": 175946000, "total_equity": -6963000, "shares_outstanding": 56920260, "goodwill_and_intangibles": 68424000 }, "cash_flow": { "operating_cash_flow": -13310000, "capital_expenditure": 8000, "free_cash_flow": -13302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64487, "ticker_id": 5874, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:33.932908+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14935000", "ebitda": "-13473000", "netIncome": "-18140000", "grossProfit": "34634000", "depreciation": "None", "totalRevenue": "49346000", "costOfRevenue": "14712000", "interestIncome": "164000", "incomeBeforeTax": "-18117000", "interestExpense": "3182000", "operatingIncome": "-15118000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "-3018000", "nonInterestIncome": "None", "operatingExpenses": "49752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5649000", "otherNonOperatingIncome": "183000", "costofGoodsAndServicesSold": "14712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1462000", "sellingGeneralAndAdministrative": "42856000", "netIncomeFromContinuingOperations": "-18140000" }, "balance": { "goodwill": "21208000", "inventory": "19859000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "168983000", "longTermDebt": "94829000", "shortTermDebt": "1349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "47216000", "reportedCurrency": "USD", "retainedEarnings": "-530225000", "totalLiabilities": "175946000", "otherCurrentAssets": "5900000", "totalCurrentAssets": "96460000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72523000", "currentAccountsPayable": "7835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2353000", "shortLongTermDebtTotal": "96824000", "totalShareholderEquity": "-6963000", "capitalLeaseObligations": "1995000", "otherCurrentLiabilities": "23224000", "totalCurrentLiabilities": "41349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "134597000", "cashAndShortTermInvestments": "41705000", "commonStockSharesOutstanding": "56920260", "intangibleAssetsExcludingGoodwill": "47216000", "cashAndCashEquivalentsAtCarryingValue": "41705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "848000", "operatingCashflow": "-13310000", "capitalExpenditures": "8000", "changeInReceivables": "-5610000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23820000", "cashflowFromInvestment": "-216000", "stockBasedCompensation": "4171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49346000, "cost_of_revenue": 14712000, "gross_profit": 34634000, "research_and_development": 5649000, "selling_general_admin": 42856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14935000, "depreciation_amortisation": 1462000, "ebitda": -13473000, "interest_expense": 3182000, "interest_income": null, "other_non_operating": null, "pretax_income": -18117000, "tax_provision": 23000, "effective_tax_rate": null, "net_income": -18140000, "net_income_continuing_ops": -18140000, "net_income_to_common": -18140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41705000, "short_term_investments": null, "net_receivables": 28996000, "inventory": 19859000, "other_current_assets": null, "total_current_assets": 96460000, "net_ppe": null, "goodwill": 21208000, "intangible_assets": 47216000, "goodwill_and_intangibles": 68424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72523000, "total_assets": 168983000, "short_term_debt": 1349000, "accounts_payable": 7835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41349000, "long_term_debt": 94829000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134597000, "total_liabilities": 175946000, "total_debt": 96178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530225000, "total_equity": -6963000, "shares_outstanding": 56920260, "operating_cash_flow": -13310000, "stock_based_compensation": 4171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23820000, "free_cash_flow": -13302000, "net_change_in_cash": 10294000 }, "raw_data": { "income": { "ebit": "-14935000", "ebitda": "-13473000", "netIncome": "-18140000", "grossProfit": "34634000", "depreciation": "None", "totalRevenue": "49346000", "costOfRevenue": "14712000", "interestIncome": "164000", "incomeBeforeTax": "-18117000", "interestExpense": "3182000", "operatingIncome": "-15118000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000", "reportedCurrency": "USD", "netInterestIncome": "-3018000", "nonInterestIncome": "None", "operatingExpenses": "49752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5649000", "otherNonOperatingIncome": "183000", "costofGoodsAndServicesSold": "14712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1462000", "sellingGeneralAndAdministrative": "42856000", "netIncomeFromContinuingOperations": "-18140000" }, "balance": { "goodwill": "21208000", "inventory": "19859000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "168983000", "longTermDebt": "94829000", "shortTermDebt": "1349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "47216000", "reportedCurrency": "USD", "retainedEarnings": "-530225000", "totalLiabilities": "175946000", "otherCurrentAssets": "5900000", "totalCurrentAssets": "96460000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72523000", "currentAccountsPayable": "7835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2353000", "shortLongTermDebtTotal": "96824000", "totalShareholderEquity": "-6963000", "capitalLeaseObligations": "1995000", "otherCurrentLiabilities": "23224000", "totalCurrentLiabilities": "41349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "134597000", "cashAndShortTermInvestments": "41705000", "commonStockSharesOutstanding": "56920260", "intangibleAssetsExcludingGoodwill": "47216000", "cashAndCashEquivalentsAtCarryingValue": "41705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18140000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "848000", "operatingCashflow": "-13310000", "capitalExpenditures": "8000", "changeInReceivables": "-5610000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23820000", "cashflowFromInvestment": "-216000", "stockBasedCompensation": "4171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }