{ "ticker": { "uuid": "de19c0e6-0450-4325-9e55-4a7d07e4ceda", "symbol": "TTGT", "name": "TechTarget, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/de19c0e6-0450-4325-9e55-4a7d07e4ceda/", "api_url": "https://sharemaestro.com/factors/api/tickers/de19c0e6-0450-4325-9e55-4a7d07e4ceda/" }, "ticker_metadata": { "id": 8656, "uuid": "de19c0e6-0450-4325-9e55-4a7d07e4ceda", "symbol": "TTGT", "name": "TechTarget, Inc. Common Stock", "asset_type": "equity", "market_cap": 331854000, "stock_exchange_id": 2, "industry": "Information Technology Services", "sector": "Technology", "description": "TechTarget, Inc. provides business impact sales and marketing services for business technology companies in North America and internationally. The company is headquartered in Newton, Massachusetts.", "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": "de19c0e6-0450-4325-9e55-4a7d07e4ceda", "symbol": "TTGT", "name": "TechTarget, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/de19c0e6-0450-4325-9e55-4a7d07e4ceda/", "api_url": "https://sharemaestro.com/factors/api/tickers/de19c0e6-0450-4325-9e55-4a7d07e4ceda/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.33, "value": 0.7, "quality": 0.17, "momentum": 0.07, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.87, "market_cap": 279775040.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.0594, "piotroski_f_score": 4, "momentum_12_1": -0.1492, "volatility_252d": 0.7293 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.346986+00:00", "batch_id": "" }, "size": { "price_close": 3.87, "market_cap": 279775040.04, "market_cap_usd": 279775040.04, "enterprise_value": 357740040.04, "shares_outstanding": 72293292, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5334, "ptbv_ratio": null, "ps_ratio": 0.7625, "pcf_ratio": 69.1656, "pfcf_ratio": 22.6943, "ev_ebitda": null, "ev_ebit": -0.6739, "ev_sales": 0.9749, "ev_fcf": 29.0185, "earnings_yield": null, "fcf_yield": 0.0345, "price_to_sales": 0.7625, "price_to_book": 0.5334, "price_to_cashflow": 69.1656, "ebitda_to_ev": null, "sales_yield": 1.0257 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7328, "operating_margin": -1.4466, "net_margin": -1.5144, "ebitda_margin": -1.1618, "fcf_margin": 0.0336, "roe": -1.0594, "roa": -0.633, "roic": -0.6608, "roc_greenblatt": null, "asset_turnover": 0.418, "cash_conversion": -0.0222, "accruals_ratio": -0.6376, "sbc_to_revenue": 0.0472, "piotroski_f_score": 4, "altman_z_score": -2.9173, "earnings_stability_5y": 1.4879, "revenue_stability_5y": 0.4761, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3063, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6736, "net_debt_to_ebitda": -0.1829, "debt_to_assets": 0.1432, "interest_coverage": -55.2877, "current_ratio": 1.1545, "quick_ratio": 1.1545, "net_debt": 77965000, "local_beta": 0.0002, "volatility_252d": 0.7293, "volatility_60d": 1.6272, "max_drawdown_12m": -0.5904, "risk_adjusted_momentum": -0.2046 }, "growth": { "revenue_growth_1y": 0.1234, "revenue_growth_3y_cagr": 0.3517, "revenue_growth_5y_cagr": 0.2682, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8477, "revenue_growth": 0.1234, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3656, "price_return_3m": 0.0078, "price_return_6m": -0.282, "price_return_9m": -0.3138, "price_return_12m": -0.4603, "price_return_12m_ex1m": -0.1492, "momentum_6m": -0.282, "momentum_12m": -0.4603, "momentum_12_1": -0.1492, "distance_from_52w_high": -0.5484, "distance_from_52w_low": 0.1026, "relative_strength": -0.6182 }, "raw_ttm": { "revenue_ttm": 366940000, "gross_profit_ttm": 268906000, "ebit_ttm": -530817000, "ebitda_ttm": -426317000, "net_income_ttm": -555699000, "eps_diluted_ttm": -7.6867, "operating_cash_flow_ttm": 4045000, "capital_expenditure_ttm": 8283000, "fcf_ttm": 12328000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9601000, "cash_and_equivalents": 47711000, "total_current_assets": 147947000, "total_current_liabilities": 128144000, "net_ppe": null, "total_assets": 877860000, "total_debt": 125676000, "total_equity": 524546000, "net_working_capital": -22323000, "book_value_per_share": 7.2558, "retained_earnings": -1155024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182083000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 96, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 63, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 95, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 18, "rank_fcf_margin": 83, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 94 }, "composites": { "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 27, "yield_composite": 76, "svqf_composite": 71, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "quality_value_composite": 0.345, "os_score": 0.33, "value_percentile": 0.7, "quality_percentile": 0.17, "momentum_percentile": 0.07, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 40, "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": 2942, "ticker_id": 8656, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.346986+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.87, "market_cap": 279775040.04, "market_cap_usd": 279775040.04, "enterprise_value": 357740040.04, "shares_outstanding": 72293292, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.53336607, "ptbv_ratio": null, "ps_ratio": 0.76245446, "pcf_ratio": 69.16564649, "pfcf_ratio": 22.69427645, "ev_ebitda": null, "ev_ebit": -0.67394232, "ev_sales": 0.97492789, "ev_fcf": 29.01849773, "earnings_yield": null, "fcf_yield": 0.03446078, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.73283371, "operating_margin": -1.44660435, "net_margin": -1.5144138, "ebitda_margin": -1.16181665, "fcf_margin": 0.03359677, "roe": -1.05939041, "roa": -0.63301552, "roic": -0.66075599, "roc_greenblatt": null, "asset_turnover": 0.41799376, "cash_conversion": -0.02218467, "accruals_ratio": -0.63762331, "sbc_to_revenue": 0.04719028, "debt_to_equity": 0.67356152, "net_debt_to_ebitda": -0.18288034, "debt_to_assets": 0.14316178, "interest_coverage": -55.28767837, "current_ratio": 1.15453708, "quick_ratio": 1.15453708, "net_debt": 77965000, "revenue_growth_1y": 0.12339118, "revenue_growth_3y_cagr": 0.35172925, "revenue_growth_5y_cagr": 0.26822344, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.84774834, "piotroski_f_score": 4, "altman_z_score": -2.91725451, "earnings_stability_5y": 1.487853, "revenue_stability_5y": 0.476069, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.36557377, "price_return_3m": 0.0078125, "price_return_6m": -0.28200371, "price_return_9m": -0.31382979, "price_return_12m": -0.46025105, "price_return_12m_ex1m": -0.14923291, "distance_from_52w_high": -0.54842474, "distance_from_52w_low": 0.1025641, "relative_strength": -0.6181921, "local_beta": 0.0002, "volatility_252d": 0.729274, "volatility_60d": 1.627183, "max_drawdown_12m": -0.59043174, "revenue_ttm": 366940000, "gross_profit_ttm": 268906000, "ebit_ttm": -530817000, "ebitda_ttm": -426317000, "net_income_ttm": -555699000, "eps_diluted_ttm": -7.68672977, "operating_cash_flow_ttm": 4045000, "capital_expenditure_ttm": 8283000, "fcf_ttm": 12328000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9601000, "cash_and_equivalents": 47711000, "total_current_assets": 147947000, "total_current_liabilities": 128144000, "net_ppe": null, "total_assets": 877860000, "total_debt": 125676000, "total_equity": 524546000, "net_working_capital": -22323000, "book_value_per_share": 7.25580459, "retained_earnings": -1155024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182083000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 96, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 63, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 95, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 18, "rank_fcf_margin": 83, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 94, "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 27, "yield_composite": 76, "svqf_composite": 71, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 40, "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": 3.87, "os": 0.33, "value": 0.7, "quality": 0.17, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.0594, "momentum_12_1": -0.1492, "complete_fields": { "id": 2942, "ticker_id": 8656, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:56.346986+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.87, "market_cap": 279775040.04, "market_cap_usd": 279775040.04, "enterprise_value": 357740040.04, "shares_outstanding": 72293292, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.53336607, "ptbv_ratio": null, "ps_ratio": 0.76245446, "pcf_ratio": 69.16564649, "pfcf_ratio": 22.69427645, "ev_ebitda": null, "ev_ebit": -0.67394232, "ev_sales": 0.97492789, "ev_fcf": 29.01849773, "earnings_yield": null, "fcf_yield": 0.03446078, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.73283371, "operating_margin": -1.44660435, "net_margin": -1.5144138, "ebitda_margin": -1.16181665, "fcf_margin": 0.03359677, "roe": -1.05939041, "roa": -0.63301552, "roic": -0.66075599, "roc_greenblatt": null, "asset_turnover": 0.41799376, "cash_conversion": -0.02218467, "accruals_ratio": -0.63762331, "sbc_to_revenue": 0.04719028, "debt_to_equity": 0.67356152, "net_debt_to_ebitda": -0.18288034, "debt_to_assets": 0.14316178, "interest_coverage": -55.28767837, "current_ratio": 1.15453708, "quick_ratio": 1.15453708, "net_debt": 77965000, "revenue_growth_1y": 0.12339118, "revenue_growth_3y_cagr": 0.35172925, "revenue_growth_5y_cagr": 0.26822344, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.84774834, "piotroski_f_score": 4, "altman_z_score": -2.91725451, "earnings_stability_5y": 1.487853, "revenue_stability_5y": 0.476069, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.36557377, "price_return_3m": 0.0078125, "price_return_6m": -0.28200371, "price_return_9m": -0.31382979, "price_return_12m": -0.46025105, "price_return_12m_ex1m": -0.14923291, "distance_from_52w_high": -0.54842474, "distance_from_52w_low": 0.1025641, "relative_strength": -0.6181921, "local_beta": 0.0002, "volatility_252d": 0.729274, "volatility_60d": 1.627183, "max_drawdown_12m": -0.59043174, "revenue_ttm": 366940000, "gross_profit_ttm": 268906000, "ebit_ttm": -530817000, "ebitda_ttm": -426317000, "net_income_ttm": -555699000, "eps_diluted_ttm": -7.68672977, "operating_cash_flow_ttm": 4045000, "capital_expenditure_ttm": 8283000, "fcf_ttm": 12328000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9601000, "cash_and_equivalents": 47711000, "total_current_assets": 147947000, "total_current_liabilities": 128144000, "net_ppe": null, "total_assets": 877860000, "total_debt": 125676000, "total_equity": 524546000, "net_working_capital": -22323000, "book_value_per_share": 7.25580459, "retained_earnings": -1155024000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -182083000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 96, "rank_ev_ebitda": 50, "rank_ev_ebit": 23, "rank_earnings_yield": 50, "rank_fcf_yield": 75, "rank_dividend_yield": 63, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 95, "rank_roc": 50, "rank_roic": 97, "rank_gross_margin": 18, "rank_fcf_margin": 83, "rank_piotroski": 70, "rank_accruals": 2, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 94, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 94, "value_composite": 30, "quality_composite": 83, "momentum_composite": 93, "growth_composite": 27, "yield_composite": 76, "svqf_composite": 71, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 67, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": 40, "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 486791000, "cost_of_revenue": 285753000, "gross_profit": 201038000, "ebit": -32208000, "ebitda": 72818000, "pretax_income": -1041729000, "tax_provision": -33423000, "net_income": -1008306000, "net_income_to_common": -1008306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40626000, "total_current_assets": 155385000, "total_assets": 937308000, "short_term_debt": 3112000, "long_term_debt": 106714000, "total_debt": 109826000, "total_liabilities": 342689000, "total_equity": 594619000, "shares_outstanding": 71726763, "goodwill_and_intangibles": 771075000 }, "cash_flow": { "operating_cash_flow": 16337000, "capital_expenditure": 387000, "free_cash_flow": 16724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188172, "ticker_id": 8656, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32208000", "ebitda": "72818000", "netIncome": "-1008306000", "grossProfit": "201038000", "depreciation": "None", "totalRevenue": "486791000", "costOfRevenue": "285753000", "interestIncome": "936000", "incomeBeforeTax": "-1041729000", "interestExpense": "9280000", "operatingIncome": "-32208000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33423000", "reportedCurrency": "USD", "netInterestIncome": "-8344000", "nonInterestIncome": "None", "operatingExpenses": "233246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105026000", "sellingGeneralAndAdministrative": "83086000", "netIncomeFromContinuingOperations": "-1008306000" }, "balance": { "goodwill": "45550000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "937308000", "longTermDebt": "106714000", "shortTermDebt": "3112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "725525000", "reportedCurrency": "USD", "retainedEarnings": "-1084243000", "totalLiabilities": "342689000", "otherCurrentAssets": "26921000", "totalCurrentAssets": "155385000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781923000", "currentAccountsPayable": "26831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111252000", "totalShareholderEquity": "594619000", "capitalLeaseObligations": "4538000", "otherCurrentLiabilities": "92325000", "totalCurrentLiabilities": "126617000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "216072000", "cashAndShortTermInvestments": "40626000", "commonStockSharesOutstanding": "71726763", "intangibleAssetsExcludingGoodwill": "725525000", "cashAndCashEquivalentsAtCarryingValue": "40626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1008306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16337000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311008000", "cashflowFromInvestment": "58130000", "stockBasedCompensation": "19132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486791000, "cost_of_revenue": 285753000, "gross_profit": 201038000, "research_and_development": 10837000, "selling_general_admin": 83086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32208000, "depreciation_amortisation": 105026000, "ebitda": 72818000, "interest_expense": 9280000, "interest_income": null, "other_non_operating": null, "pretax_income": -1041729000, "tax_provision": -33423000, "effective_tax_rate": null, "net_income": -1008306000, "net_income_continuing_ops": -1008306000, "net_income_to_common": -1008306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40626000, "short_term_investments": 0, "net_receivables": 87838000, "inventory": null, "other_current_assets": null, "total_current_assets": 155385000, "net_ppe": null, "goodwill": 45550000, "intangible_assets": 725525000, "goodwill_and_intangibles": 771075000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 781923000, "total_assets": 937308000, "short_term_debt": 3112000, "accounts_payable": 26831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126617000, "long_term_debt": 106714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 216072000, "total_liabilities": 342689000, "total_debt": 109826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1084243000, "total_equity": 594619000, "shares_outstanding": 71726763, "operating_cash_flow": 16337000, "stock_based_compensation": 19132000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311008000, "free_cash_flow": 16724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32208000", "ebitda": "72818000", "netIncome": "-1008306000", "grossProfit": "201038000", "depreciation": "None", "totalRevenue": "486791000", "costOfRevenue": "285753000", "interestIncome": "936000", "incomeBeforeTax": "-1041729000", "interestExpense": "9280000", "operatingIncome": "-32208000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-33423000", "reportedCurrency": "USD", "netInterestIncome": "-8344000", "nonInterestIncome": "None", "operatingExpenses": "233246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10837000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105026000", "sellingGeneralAndAdministrative": "83086000", "netIncomeFromContinuingOperations": "-1008306000" }, "balance": { "goodwill": "45550000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "937308000", "longTermDebt": "106714000", "shortTermDebt": "3112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "725525000", "reportedCurrency": "USD", "retainedEarnings": "-1084243000", "totalLiabilities": "342689000", "otherCurrentAssets": "26921000", "totalCurrentAssets": "155385000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781923000", "currentAccountsPayable": "26831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111252000", "totalShareholderEquity": "594619000", "capitalLeaseObligations": "4538000", "otherCurrentLiabilities": "92325000", "totalCurrentLiabilities": "126617000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "216072000", "cashAndShortTermInvestments": "40626000", "commonStockSharesOutstanding": "71726763", "intangibleAssetsExcludingGoodwill": "725525000", "cashAndCashEquivalentsAtCarryingValue": "40626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1008306000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16337000", "capitalExpenditures": "387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311008000", "cashflowFromInvestment": "58130000", "stockBasedCompensation": "19132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2379000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 284897000, "cost_of_revenue": 107256000, "gross_profit": 177641000, "ebit": -111658000, "ebitda": -61434000, "pretax_income": -129398000, "tax_provision": -12535000, "net_income": -116863000, "net_income_to_common": -116863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275983000, "total_current_assets": 455617000, "total_assets": 2266487000, "short_term_debt": 420876000, "long_term_debt": null, "total_debt": 420876000, "total_liabilities": 694633000, "total_equity": 1571854000, "shares_outstanding": 28868000, "goodwill_and_intangibles": 1782130000 }, "cash_flow": { "operating_cash_flow": -64854000, "capital_expenditure": 6759000, "free_cash_flow": -58095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188177, "ticker_id": 8656, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-111658000", "ebitda": "-61434000", "netIncome": "-116863000", "grossProfit": "177641000", "depreciation": "None", "totalRevenue": "284897000", "costOfRevenue": "107256000", "interestIncome": "4138000", "incomeBeforeTax": "-129398000", "interestExpense": "17740000", "operatingIncome": "-119109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12535000", "reportedCurrency": "USD", "netInterestIncome": "-13602000", "nonInterestIncome": "None", "operatingExpenses": "296750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50224000", "sellingGeneralAndAdministrative": "79029000", "netIncomeFromContinuingOperations": "-116863000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "None", "shortTermDebt": "420876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "19990000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "415690000", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "81939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435983000", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "20293000", "otherCurrentLiabilities": "52216000", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "28868000", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64854000", "capitalExpenditures": "6759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409633000", "cashflowFromInvestment": "-79363000", "stockBasedCompensation": "2395000", "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": "50224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284897000, "cost_of_revenue": 107256000, "gross_profit": 177641000, "research_and_development": 11420000, "selling_general_admin": 79029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -111658000, "depreciation_amortisation": 50224000, "ebitda": -61434000, "interest_expense": 17740000, "interest_income": null, "other_non_operating": null, "pretax_income": -129398000, "tax_provision": -12535000, "effective_tax_rate": null, "net_income": -116863000, "net_income_continuing_ops": -116863000, "net_income_to_common": -116863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275983000, "short_term_investments": 77705000, "net_receivables": 81939000, "inventory": null, "other_current_assets": null, "total_current_assets": 455617000, "net_ppe": null, "goodwill": 973398000, "intangible_assets": 808732000, "goodwill_and_intangibles": 1782130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1810870000, "total_assets": 2266487000, "short_term_debt": 420876000, "accounts_payable": 10639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535257000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159376000, "total_liabilities": 694633000, "total_debt": 420876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75937000, "total_equity": 1571854000, "shares_outstanding": 28868000, "operating_cash_flow": -64854000, "stock_based_compensation": 2395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 409633000, "free_cash_flow": -58095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-111658000", "ebitda": "-61434000", "netIncome": "-116863000", "grossProfit": "177641000", "depreciation": "None", "totalRevenue": "284897000", "costOfRevenue": "107256000", "interestIncome": "4138000", "incomeBeforeTax": "-129398000", "interestExpense": "17740000", "operatingIncome": "-119109000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12535000", "reportedCurrency": "USD", "netInterestIncome": "-13602000", "nonInterestIncome": "None", "operatingExpenses": "296750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11420000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50224000", "sellingGeneralAndAdministrative": "79029000", "netIncomeFromContinuingOperations": "-116863000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "None", "shortTermDebt": "420876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "19990000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "415690000", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "81939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435983000", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "20293000", "otherCurrentLiabilities": "52216000", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "28868000", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116863000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-64854000", "capitalExpenditures": "6759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409633000", "cashflowFromInvestment": "-79363000", "stockBasedCompensation": "2395000", "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": "50224000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 229963000, "cost_of_revenue": 75537, "gross_profit": 154426, "ebit": -2269, "ebitda": -2269, "pretax_income": 14419, "tax_provision": 9958, "net_income": 4461, "net_income_to_common": 4461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226668000, "total_current_assets": 371473000, "total_assets": 699888000, "short_term_debt": 4049000, "long_term_debt": 410500000, "total_debt": 414549000, "total_liabilities": 476961000, "total_equity": 222927000, "shares_outstanding": 28494544, "goodwill_and_intangibles": 283237000 }, "cash_flow": { "operating_cash_flow": 72489000, "capital_expenditure": 14635000, "free_cash_flow": 87124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188182, "ticker_id": 8656, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2269", "ebitda": "-2269", "netIncome": "4461", "grossProfit": "154426", "depreciation": "None", "totalRevenue": "229963000", "costOfRevenue": "75537", "interestIncome": "11655000", "incomeBeforeTax": "14419", "interestExpense": "11655", "operatingIncome": "-2269", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9958", "reportedCurrency": "USD", "netInterestIncome": "10977000", "nonInterestIncome": "None", "operatingExpenses": "142169", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10911", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21133000", "sellingGeneralAndAdministrative": "34097", "netIncomeFromContinuingOperations": "13251000" }, "balance": { "goodwill": "194074000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "699888000", "longTermDebt": "410500000", "shortTermDebt": "4049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89163000", "reportedCurrency": "USD", "retainedEarnings": "84832000", "totalLiabilities": "476961000", "otherCurrentAssets": "5965000", "totalCurrentAssets": "371473000", "currentLongTermDebt": "502872000", "longTermInvestments": "None", "shortTermInvestments": "99601000", "currentNetReceivables": "39239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328415000", "currentAccountsPayable": "5312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431164000", "totalShareholderEquity": "222927000", "capitalLeaseObligations": "20664000", "otherCurrentLiabilities": "10386000", "totalCurrentLiabilities": "36990000", "otherNonCurrentLiabilities": "49580000", "totalNonCurrentLiabilities": "439971000", "cashAndShortTermInvestments": "226668000", "commonStockSharesOutstanding": "28494544", "intangibleAssetsExcludingGoodwill": "89163000", "cashAndCashEquivalentsAtCarryingValue": "226668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72489000", "capitalExpenditures": "14635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98138000", "cashflowFromInvestment": "-93021000", "stockBasedCompensation": "47648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229963000, "cost_of_revenue": 75537, "gross_profit": 154426, "research_and_development": 10911, "selling_general_admin": 34097, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2269, "depreciation_amortisation": 21133000, "ebitda": -2269, "interest_expense": 11655, "interest_income": null, "other_non_operating": null, "pretax_income": 14419, "tax_provision": 9958, "effective_tax_rate": null, "net_income": 4461, "net_income_continuing_ops": 13251000, "net_income_to_common": 4461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226668000, "short_term_investments": 99601000, "net_receivables": 39239000, "inventory": null, "other_current_assets": null, "total_current_assets": 371473000, "net_ppe": null, "goodwill": 194074000, "intangible_assets": 89163000, "goodwill_and_intangibles": 283237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328415000, "total_assets": 699888000, "short_term_debt": 4049000, "accounts_payable": 5312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36990000, "long_term_debt": 410500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439971000, "total_liabilities": 476961000, "total_debt": 414549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84832000, "total_equity": 222927000, "shares_outstanding": 28494544, "operating_cash_flow": 72489000, "stock_based_compensation": 47648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98138000, "free_cash_flow": 87124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2269", "ebitda": "-2269", "netIncome": "4461", "grossProfit": "154426", "depreciation": "None", "totalRevenue": "229963000", "costOfRevenue": "75537", "interestIncome": "11655000", "incomeBeforeTax": "14419", "interestExpense": "11655", "operatingIncome": "-2269", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9958", "reportedCurrency": "USD", "netInterestIncome": "10977000", "nonInterestIncome": "None", "operatingExpenses": "142169", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10911", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75537", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21133000", "sellingGeneralAndAdministrative": "34097", "netIncomeFromContinuingOperations": "13251000" }, "balance": { "goodwill": "194074000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "699888000", "longTermDebt": "410500000", "shortTermDebt": "4049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89163000", "reportedCurrency": "USD", "retainedEarnings": "84832000", "totalLiabilities": "476961000", "otherCurrentAssets": "5965000", "totalCurrentAssets": "371473000", "currentLongTermDebt": "502872000", "longTermInvestments": "None", "shortTermInvestments": "99601000", "currentNetReceivables": "39239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328415000", "currentAccountsPayable": "5312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431164000", "totalShareholderEquity": "222927000", "capitalLeaseObligations": "20664000", "otherCurrentLiabilities": "10386000", "totalCurrentLiabilities": "36990000", "otherNonCurrentLiabilities": "49580000", "totalNonCurrentLiabilities": "439971000", "cashAndShortTermInvestments": "226668000", "commonStockSharesOutstanding": "28494544", "intangibleAssetsExcludingGoodwill": "89163000", "cashAndCashEquivalentsAtCarryingValue": "226668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4461000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72489000", "capitalExpenditures": "14635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98138000", "cashflowFromInvestment": "-93021000", "stockBasedCompensation": "47648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21133000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 197094000, "cost_of_revenue": 72308000, "gross_profit": 124786000, "ebit": -10382000, "ebitda": 11783000, "pretax_income": -21142000, "tax_provision": -16857000, "net_income": -4285000, "net_income_to_common": -4285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344523000, "total_current_assets": 430837000, "total_assets": 764717000, "short_term_debt": 4099000, "long_term_debt": 455694000, "total_debt": 459793000, "total_liabilities": 547243000, "total_equity": 217474000, "shares_outstanding": 34072131, "goodwill_and_intangibles": 287744000 }, "cash_flow": { "operating_cash_flow": 28060000, "capital_expenditure": 3364000, "free_cash_flow": 31424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188187, "ticker_id": 8656, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10382000", "ebitda": "11783000", "netIncome": "-4285000", "grossProfit": "124786000", "depreciation": "None", "totalRevenue": "197094000", "costOfRevenue": "72308000", "interestIncome": "861000", "incomeBeforeTax": "-21142000", "interestExpense": "10760000", "operatingIncome": "-11100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16857000", "reportedCurrency": "USD", "netInterestIncome": "861000", "nonInterestIncome": "None", "operatingExpenses": "135886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7944000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22165000", "sellingGeneralAndAdministrative": "48982000", "netIncomeFromContinuingOperations": "41609000" }, "balance": { "goodwill": "192227000", "inventory": "1", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "764717000", "longTermDebt": "455694000", "shortTermDebt": "4099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95517000", "reportedCurrency": "USD", "retainedEarnings": "80371000", "totalLiabilities": "547243000", "otherCurrentAssets": "5745000", "totalCurrentAssets": "430837000", "currentLongTermDebt": "392848000", "longTermInvestments": "None", "shortTermInvestments": "20210000", "currentNetReceivables": "60359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333880000", "currentAccountsPayable": "3298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42546000", "shortLongTermDebtTotal": "480164000", "totalShareholderEquity": "217474000", "capitalLeaseObligations": "24470000", "otherCurrentLiabilities": "15578000", "totalCurrentLiabilities": "57888000", "otherNonCurrentLiabilities": "163810000", "totalNonCurrentLiabilities": "489355000", "cashAndShortTermInvestments": "344523000", "commonStockSharesOutstanding": "34072131", "intangibleAssetsExcludingGoodwill": "95517000", "cashAndCashEquivalentsAtCarryingValue": "344523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4285000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28060000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330315000", "cashflowFromInvestment": "-354697000", "stockBasedCompensation": "914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197094000, "cost_of_revenue": 72308000, "gross_profit": 124786000, "research_and_development": 7944000, "selling_general_admin": 48982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10382000, "depreciation_amortisation": 22165000, "ebitda": 11783000, "interest_expense": 10760000, "interest_income": null, "other_non_operating": null, "pretax_income": -21142000, "tax_provision": -16857000, "effective_tax_rate": null, "net_income": -4285000, "net_income_continuing_ops": 41609000, "net_income_to_common": -4285000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344523000, "short_term_investments": 20210000, "net_receivables": 60359000, "inventory": 1, "other_current_assets": null, "total_current_assets": 430837000, "net_ppe": null, "goodwill": 192227000, "intangible_assets": 95517000, "goodwill_and_intangibles": 287744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333880000, "total_assets": 764717000, "short_term_debt": 4099000, "accounts_payable": 3298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57888000, "long_term_debt": 455694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 489355000, "total_liabilities": 547243000, "total_debt": 459793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80371000, "total_equity": 217474000, "shares_outstanding": 34072131, "operating_cash_flow": 28060000, "stock_based_compensation": 914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354697000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 330315000, "free_cash_flow": 31424000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10382000", "ebitda": "11783000", "netIncome": "-4285000", "grossProfit": "124786000", "depreciation": "None", "totalRevenue": "197094000", "costOfRevenue": "72308000", "interestIncome": "861000", "incomeBeforeTax": "-21142000", "interestExpense": "10760000", "operatingIncome": "-11100000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-16857000", "reportedCurrency": "USD", "netInterestIncome": "861000", "nonInterestIncome": "None", "operatingExpenses": "135886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7944000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22165000", "sellingGeneralAndAdministrative": "48982000", "netIncomeFromContinuingOperations": "41609000" }, "balance": { "goodwill": "192227000", "inventory": "1", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "764717000", "longTermDebt": "455694000", "shortTermDebt": "4099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95517000", "reportedCurrency": "USD", "retainedEarnings": "80371000", "totalLiabilities": "547243000", "otherCurrentAssets": "5745000", "totalCurrentAssets": "430837000", "currentLongTermDebt": "392848000", "longTermInvestments": "None", "shortTermInvestments": "20210000", "currentNetReceivables": "60359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333880000", "currentAccountsPayable": "3298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42546000", "shortLongTermDebtTotal": "480164000", "totalShareholderEquity": "217474000", "capitalLeaseObligations": "24470000", "otherCurrentLiabilities": "15578000", "totalCurrentLiabilities": "57888000", "otherNonCurrentLiabilities": "163810000", "totalNonCurrentLiabilities": "489355000", "cashAndShortTermInvestments": "344523000", "commonStockSharesOutstanding": "34072131", "intangibleAssetsExcludingGoodwill": "95517000", "cashAndCashEquivalentsAtCarryingValue": "344523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4285000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28060000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "330315000", "cashflowFromInvestment": "-354697000", "stockBasedCompensation": "914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79080000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22165000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 263427000, "cost_of_revenue": 71208000, "gross_profit": 192219000, "ebit": 34354000, "ebitda": 54804000, "pretax_income": 11079000, "tax_provision": 10130000, "net_income": 949000, "net_income_to_common": 949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361623000, "total_current_assets": 438111000, "total_assets": 789000000, "short_term_debt": 4073000, "long_term_debt": 453194000, "total_debt": 457267000, "total_liabilities": 566243000, "total_equity": 222757000, "shares_outstanding": 29473891, "goodwill_and_intangibles": 307463000 }, "cash_flow": { "operating_cash_flow": 35209000, "capital_expenditure": 663000, "free_cash_flow": 35872000, "dividends_paid": 354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188192, "ticker_id": 8656, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34354000", "ebitda": "54804000", "netIncome": "949000", "grossProfit": "192219000", "depreciation": "None", "totalRevenue": "263427000", "costOfRevenue": "71208000", "interestIncome": "61000", "incomeBeforeTax": "11079000", "interestExpense": "23275000", "operatingIncome": "34354000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10130000", "reportedCurrency": "USD", "netInterestIncome": "-23275000", "nonInterestIncome": "None", "operatingExpenses": "157865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20450000", "sellingGeneralAndAdministrative": "34975000", "netIncomeFromContinuingOperations": "949000" }, "balance": { "goodwill": "197073000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "789000000", "longTermDebt": "453194000", "shortTermDebt": "4073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "110390000", "reportedCurrency": "USD", "retainedEarnings": "38762000", "totalLiabilities": "566243000", "otherCurrentAssets": "5317000", "totalCurrentAssets": "438111000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20076000", "currentNetReceivables": "51095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350889000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42059000", "shortLongTermDebtTotal": "481288000", "totalShareholderEquity": "222757000", "capitalLeaseObligations": "28094000", "otherCurrentLiabilities": "31178000", "totalCurrentLiabilities": "70000000", "otherNonCurrentLiabilities": "2779000", "totalNonCurrentLiabilities": "496243000", "cashAndShortTermInvestments": "361623000", "commonStockSharesOutstanding": "29473891", "intangibleAssetsExcludingGoodwill": "110390000", "cashAndCashEquivalentsAtCarryingValue": "361623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17943000", "profitLoss": "None", "dividendPayout": "354000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7077000", "operatingCashflow": "35209000", "capitalExpenditures": "663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23210000", "cashflowFromInvestment": "-57460000", "stockBasedCompensation": "542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263427000, "cost_of_revenue": 71208000, "gross_profit": 192219000, "research_and_development": 11639000, "selling_general_admin": 34975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34354000, "depreciation_amortisation": 20450000, "ebitda": 54804000, "interest_expense": 23275000, "interest_income": null, "other_non_operating": null, "pretax_income": 11079000, "tax_provision": 10130000, "effective_tax_rate": null, "net_income": 949000, "net_income_continuing_ops": 949000, "net_income_to_common": 949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361623000, "short_term_investments": 20076000, "net_receivables": 51095000, "inventory": null, "other_current_assets": null, "total_current_assets": 438111000, "net_ppe": null, "goodwill": 197073000, "intangible_assets": 110390000, "goodwill_and_intangibles": 307463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350889000, "total_assets": 789000000, "short_term_debt": 4073000, "accounts_payable": 3783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70000000, "long_term_debt": 453194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 496243000, "total_liabilities": 566243000, "total_debt": 457267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38762000, "total_equity": 222757000, "shares_outstanding": 29473891, "operating_cash_flow": 35209000, "stock_based_compensation": 542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57460000, "dividends_paid": 354000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23210000, "free_cash_flow": 35872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34354000", "ebitda": "54804000", "netIncome": "949000", "grossProfit": "192219000", "depreciation": "None", "totalRevenue": "263427000", "costOfRevenue": "71208000", "interestIncome": "61000", "incomeBeforeTax": "11079000", "interestExpense": "23275000", "operatingIncome": "34354000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10130000", "reportedCurrency": "USD", "netInterestIncome": "-23275000", "nonInterestIncome": "None", "operatingExpenses": "157865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11639000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20450000", "sellingGeneralAndAdministrative": "34975000", "netIncomeFromContinuingOperations": "949000" }, "balance": { "goodwill": "197073000", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "789000000", "longTermDebt": "453194000", "shortTermDebt": "4073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "110390000", "reportedCurrency": "USD", "retainedEarnings": "38762000", "totalLiabilities": "566243000", "otherCurrentAssets": "5317000", "totalCurrentAssets": "438111000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "20076000", "currentNetReceivables": "51095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350889000", "currentAccountsPayable": "3783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42059000", "shortLongTermDebtTotal": "481288000", "totalShareholderEquity": "222757000", "capitalLeaseObligations": "28094000", "otherCurrentLiabilities": "31178000", "totalCurrentLiabilities": "70000000", "otherNonCurrentLiabilities": "2779000", "totalNonCurrentLiabilities": "496243000", "cashAndShortTermInvestments": "361623000", "commonStockSharesOutstanding": "29473891", "intangibleAssetsExcludingGoodwill": "110390000", "cashAndCashEquivalentsAtCarryingValue": "361623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17943000", "profitLoss": "None", "dividendPayout": "354000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7077000", "operatingCashflow": "35209000", "capitalExpenditures": "663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23210000", "cashflowFromInvestment": "-57460000", "stockBasedCompensation": "542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8695000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 148376000, "cost_of_revenue": 37344000, "gross_profit": 111032000, "ebit": 22821000, "ebitda": 29758000, "pretax_income": 22504000, "tax_provision": 5436000, "net_income": 17068000, "net_income_to_common": 17068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82616000, "total_current_assets": 127763000, "total_assets": 456568000, "short_term_debt": 3611000, "long_term_debt": 153882000, "total_debt": 157493000, "total_liabilities": 254062000, "total_equity": 202506000, "shares_outstanding": 28674547, "goodwill_and_intangibles": 287990000 }, "cash_flow": { "operating_cash_flow": 52453000, "capital_expenditure": 6660000, "free_cash_flow": 59113000, "dividends_paid": 551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188197, "ticker_id": 8656, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22821000", "ebitda": "29758000", "netIncome": "17068000", "grossProfit": "111032000", "depreciation": "None", "totalRevenue": "148376000", "costOfRevenue": "37344000", "interestIncome": "None", "incomeBeforeTax": "22504000", "interestExpense": "317000", "operatingIncome": "22821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5436000", "reportedCurrency": "USD", "netInterestIncome": "-317000", "nonInterestIncome": "None", "operatingExpenses": "88211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7827000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6937000", "sellingGeneralAndAdministrative": "18983000", "netIncomeFromContinuingOperations": "17068000" }, "balance": { "goodwill": "179118000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "456568000", "longTermDebt": "153882000", "shortTermDebt": "3611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "108872000", "reportedCurrency": "USD", "retainedEarnings": "37580000", "totalLiabilities": "254062000", "otherCurrentAssets": "4880000", "totalCurrentAssets": "127763000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "84000", "currentNetReceivables": "40183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328805000", "currentAccountsPayable": "4303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39692000", "shortLongTermDebtTotal": "184436000", "totalShareholderEquity": "202506000", "capitalLeaseObligations": "30554000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "46418000", "otherNonCurrentLiabilities": "2971000", "totalNonCurrentLiabilities": "207644000", "cashAndShortTermInvestments": "82616000", "commonStockSharesOutstanding": "28674547", "intangibleAssetsExcludingGoodwill": "108872000", "cashAndCashEquivalentsAtCarryingValue": "82616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17068000", "profitLoss": "None", "dividendPayout": "551000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10054000", "operatingCashflow": "52453000", "capitalExpenditures": "6660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153366000", "cashflowFromInvestment": "-175747000", "stockBasedCompensation": "16809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148376000, "cost_of_revenue": 37344000, "gross_profit": 111032000, "research_and_development": 7827000, "selling_general_admin": 18983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22821000, "depreciation_amortisation": 6937000, "ebitda": 29758000, "interest_expense": 317000, "interest_income": null, "other_non_operating": null, "pretax_income": 22504000, "tax_provision": 5436000, "effective_tax_rate": null, "net_income": 17068000, "net_income_continuing_ops": 17068000, "net_income_to_common": 17068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82616000, "short_term_investments": 84000, "net_receivables": 40183000, "inventory": null, "other_current_assets": null, "total_current_assets": 127763000, "net_ppe": null, "goodwill": 179118000, "intangible_assets": 108872000, "goodwill_and_intangibles": 287990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328805000, "total_assets": 456568000, "short_term_debt": 3611000, "accounts_payable": 4303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46418000, "long_term_debt": 153882000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207644000, "total_liabilities": 254062000, "total_debt": 157493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37580000, "total_equity": 202506000, "shares_outstanding": 28674547, "operating_cash_flow": 52453000, "stock_based_compensation": 16809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6660000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175747000, "dividends_paid": 551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 153366000, "free_cash_flow": 59113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22821000", "ebitda": "29758000", "netIncome": "17068000", "grossProfit": "111032000", "depreciation": "None", "totalRevenue": "148376000", "costOfRevenue": "37344000", "interestIncome": "None", "incomeBeforeTax": "22504000", "interestExpense": "317000", "operatingIncome": "22821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5436000", "reportedCurrency": "USD", "netInterestIncome": "-317000", "nonInterestIncome": "None", "operatingExpenses": "88211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7827000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6937000", "sellingGeneralAndAdministrative": "18983000", "netIncomeFromContinuingOperations": "17068000" }, "balance": { "goodwill": "179118000", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "456568000", "longTermDebt": "153882000", "shortTermDebt": "3611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "108872000", "reportedCurrency": "USD", "retainedEarnings": "37580000", "totalLiabilities": "254062000", "otherCurrentAssets": "4880000", "totalCurrentAssets": "127763000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "84000", "currentNetReceivables": "40183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328805000", "currentAccountsPayable": "4303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39692000", "shortLongTermDebtTotal": "184436000", "totalShareholderEquity": "202506000", "capitalLeaseObligations": "30554000", "otherCurrentLiabilities": "22328000", "totalCurrentLiabilities": "46418000", "otherNonCurrentLiabilities": "2971000", "totalNonCurrentLiabilities": "207644000", "cashAndShortTermInvestments": "82616000", "commonStockSharesOutstanding": "28674547", "intangibleAssetsExcludingGoodwill": "108872000", "cashAndCashEquivalentsAtCarryingValue": "82616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17068000", "profitLoss": "None", "dividendPayout": "551000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "10054000", "operatingCashflow": "52453000", "capitalExpenditures": "6660000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153366000", "cashflowFromInvestment": "-175747000", "stockBasedCompensation": "16809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6937000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 133957000, "cost_of_revenue": 31858000, "gross_profit": 102099000, "ebit": 22739000, "ebitda": 27738000, "pretax_income": 22048000, "tax_provision": 5173000, "net_income": 16875000, "net_income_to_common": 16875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52487000, "total_current_assets": 87431000, "total_assets": 221608000, "short_term_debt": 3812000, "long_term_debt": 22473000, "total_debt": 26285000, "total_liabilities": 68657000, "total_equity": 152951000, "shares_outstanding": 28311687, "goodwill_and_intangibles": 94349000 }, "cash_flow": { "operating_cash_flow": 39449000, "capital_expenditure": 6335000, "free_cash_flow": 45784000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188202, "ticker_id": 8656, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22739000", "ebitda": "27738000", "netIncome": "16875000", "grossProfit": "102099000", "depreciation": "None", "totalRevenue": "133957000", "costOfRevenue": "31858000", "interestIncome": "691000", "incomeBeforeTax": "22048000", "interestExpense": "691000", "operatingIncome": "22739000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5173000", "reportedCurrency": "USD", "netInterestIncome": "-691000", "nonInterestIncome": "None", "operatingExpenses": "79360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8107000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4999000", "sellingGeneralAndAdministrative": "14088000", "netIncomeFromContinuingOperations": "16875000" }, "balance": { "goodwill": "93639000", "inventory": "1", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "221608000", "longTermDebt": "22473000", "shortTermDebt": "3812000", "treasuryStock": "-184972000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "710000", "reportedCurrency": "USD", "retainedEarnings": "20512000", "totalLiabilities": "68657000", "otherCurrentAssets": "2830000", "totalCurrentAssets": "87431000", "currentLongTermDebt": "1241000", "longTermInvestments": "None", "shortTermInvestments": "5012000", "currentNetReceivables": "27102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "134177000", "currentAccountsPayable": "2036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38756000", "shortLongTermDebtTotal": "54455000", "totalShareholderEquity": "152951000", "capitalLeaseObligations": "30741000", "otherCurrentLiabilities": "6155000", "totalCurrentLiabilities": "16403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "52254000", "cashAndShortTermInvestments": "52487000", "commonStockSharesOutstanding": "28311687", "intangibleAssetsExcludingGoodwill": "710000", "cashAndCashEquivalentsAtCarryingValue": "52487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16875000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2485000", "operatingCashflow": "39449000", "capitalExpenditures": "6335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10721000", "cashflowFromInvestment": "-10847000", "stockBasedCompensation": "14217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133957000, "cost_of_revenue": 31858000, "gross_profit": 102099000, "research_and_development": 8107000, "selling_general_admin": 14088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22739000, "depreciation_amortisation": 4999000, "ebitda": 27738000, "interest_expense": 691000, "interest_income": null, "other_non_operating": null, "pretax_income": 22048000, "tax_provision": 5173000, "effective_tax_rate": null, "net_income": 16875000, "net_income_continuing_ops": 16875000, "net_income_to_common": 16875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52487000, "short_term_investments": 5012000, "net_receivables": 27102000, "inventory": 1, "other_current_assets": null, "total_current_assets": 87431000, "net_ppe": null, "goodwill": 93639000, "intangible_assets": 710000, "goodwill_and_intangibles": 94349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 134177000, "total_assets": 221608000, "short_term_debt": 3812000, "accounts_payable": 2036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16403000, "long_term_debt": 22473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52254000, "total_liabilities": 68657000, "total_debt": 26285000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20512000, "total_equity": 152951000, "shares_outstanding": 28311687, "operating_cash_flow": 39449000, "stock_based_compensation": 14217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10847000, "dividends_paid": 386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10721000, "free_cash_flow": 45784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22739000", "ebitda": "27738000", "netIncome": "16875000", "grossProfit": "102099000", "depreciation": "None", "totalRevenue": "133957000", "costOfRevenue": "31858000", "interestIncome": "691000", "incomeBeforeTax": "22048000", "interestExpense": "691000", "operatingIncome": "22739000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5173000", "reportedCurrency": "USD", "netInterestIncome": "-691000", "nonInterestIncome": "None", "operatingExpenses": "79360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8107000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4999000", "sellingGeneralAndAdministrative": "14088000", "netIncomeFromContinuingOperations": "16875000" }, "balance": { "goodwill": "93639000", "inventory": "1", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "221608000", "longTermDebt": "22473000", "shortTermDebt": "3812000", "treasuryStock": "-184972000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "710000", "reportedCurrency": "USD", "retainedEarnings": "20512000", "totalLiabilities": "68657000", "otherCurrentAssets": "2830000", "totalCurrentAssets": "87431000", "currentLongTermDebt": "1241000", "longTermInvestments": "None", "shortTermInvestments": "5012000", "currentNetReceivables": "27102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "134177000", "currentAccountsPayable": "2036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38756000", "shortLongTermDebtTotal": "54455000", "totalShareholderEquity": "152951000", "capitalLeaseObligations": "30741000", "otherCurrentLiabilities": "6155000", "totalCurrentLiabilities": "16403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "52254000", "cashAndShortTermInvestments": "52487000", "commonStockSharesOutstanding": "28311687", "intangibleAssetsExcludingGoodwill": "710000", "cashAndCashEquivalentsAtCarryingValue": "52487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16875000", "profitLoss": "None", "dividendPayout": "386000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2485000", "operatingCashflow": "39449000", "capitalExpenditures": "6335000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10721000", "cashflowFromInvestment": "-10847000", "stockBasedCompensation": "14217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7067000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4999000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 121333000, "cost_of_revenue": 28959000, "gross_profit": 92374000, "ebit": 16621000, "ebitda": 21169000, "pretax_income": 14843000, "tax_provision": 1888000, "net_income": 12955000, "net_income_to_common": 12955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34672000, "total_current_assets": 70118000, "total_assets": 176463000, "short_term_debt": 1241000, "long_term_debt": 23714000, "total_debt": 24955000, "total_liabilities": 43878000, "total_equity": 132585000, "shares_outstanding": 28653000, "goodwill_and_intangibles": 94536000 }, "cash_flow": { "operating_cash_flow": 23877000, "capital_expenditure": 5538000, "free_cash_flow": 29415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188207, "ticker_id": 8656, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16621000", "ebitda": "21169000", "netIncome": "12955000", "grossProfit": "92374000", "depreciation": "None", "totalRevenue": "121333000", "costOfRevenue": "28959000", "interestIncome": "1778000", "incomeBeforeTax": "14843000", "interestExpense": "1778000", "operatingIncome": "16621000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1888000", "reportedCurrency": "USD", "netInterestIncome": "-1778000", "nonInterestIncome": "None", "operatingExpenses": "75753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8869000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4548000", "sellingGeneralAndAdministrative": "14557000", "netIncomeFromContinuingOperations": "12955000" }, "balance": { "goodwill": "93687000", "inventory": "1000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "176463000", "longTermDebt": "23714000", "shortTermDebt": "1241000", "treasuryStock": "-177905000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "849000", "reportedCurrency": "USD", "retainedEarnings": "3637000", "totalLiabilities": "43878000", "otherCurrentAssets": "4903000", "totalCurrentAssets": "70118000", "currentLongTermDebt": "1241000", "longTermInvestments": "0", "shortTermInvestments": "500000", "currentNetReceivables": "30042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106345000", "currentAccountsPayable": "1871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10901000", "shortLongTermDebtTotal": "24955000", "totalShareholderEquity": "132585000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5692000", "totalCurrentLiabilities": "14553000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29325000", "cashAndShortTermInvestments": "34672000", "commonStockSharesOutstanding": "28653000", "intangibleAssetsExcludingGoodwill": "849000", "cashAndCashEquivalentsAtCarryingValue": "34672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1054000", "operatingCashflow": "23877000", "capitalExpenditures": "5538000", "changeInReceivables": "-1548000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16778000", "cashflowFromInvestment": "1692000", "stockBasedCompensation": "9113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8791000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121333000, "cost_of_revenue": 28959000, "gross_profit": 92374000, "research_and_development": 8869000, "selling_general_admin": 14557000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16621000, "depreciation_amortisation": 4548000, "ebitda": 21169000, "interest_expense": 1778000, "interest_income": null, "other_non_operating": null, "pretax_income": 14843000, "tax_provision": 1888000, "effective_tax_rate": null, "net_income": 12955000, "net_income_continuing_ops": 12955000, "net_income_to_common": 12955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34672000, "short_term_investments": 500000, "net_receivables": 30042000, "inventory": 1000, "other_current_assets": null, "total_current_assets": 70118000, "net_ppe": null, "goodwill": 93687000, "intangible_assets": 849000, "goodwill_and_intangibles": 94536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 106345000, "total_assets": 176463000, "short_term_debt": 1241000, "accounts_payable": 1871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14553000, "long_term_debt": 23714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29325000, "total_liabilities": 43878000, "total_debt": 24955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3637000, "total_equity": 132585000, "shares_outstanding": 28653000, "operating_cash_flow": 23877000, "stock_based_compensation": 9113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16778000, "free_cash_flow": 29415000, "net_change_in_cash": 8791000 }, "raw_data": { "income": { "ebit": "16621000", "ebitda": "21169000", "netIncome": "12955000", "grossProfit": "92374000", "depreciation": "None", "totalRevenue": "121333000", "costOfRevenue": "28959000", "interestIncome": "1778000", "incomeBeforeTax": "14843000", "interestExpense": "1778000", "operatingIncome": "16621000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1888000", "reportedCurrency": "USD", "netInterestIncome": "-1778000", "nonInterestIncome": "None", "operatingExpenses": "75753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8869000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4548000", "sellingGeneralAndAdministrative": "14557000", "netIncomeFromContinuingOperations": "12955000" }, "balance": { "goodwill": "93687000", "inventory": "1000", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "176463000", "longTermDebt": "23714000", "shortTermDebt": "1241000", "treasuryStock": "-177905000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "849000", "reportedCurrency": "USD", "retainedEarnings": "3637000", "totalLiabilities": "43878000", "otherCurrentAssets": "4903000", "totalCurrentAssets": "70118000", "currentLongTermDebt": "1241000", "longTermInvestments": "0", "shortTermInvestments": "500000", "currentNetReceivables": "30042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106345000", "currentAccountsPayable": "1871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10901000", "shortLongTermDebtTotal": "24955000", "totalShareholderEquity": "132585000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5692000", "totalCurrentLiabilities": "14553000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29325000", "cashAndShortTermInvestments": "34672000", "commonStockSharesOutstanding": "28653000", "intangibleAssetsExcludingGoodwill": "849000", "cashAndCashEquivalentsAtCarryingValue": "34672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12955000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1054000", "operatingCashflow": "23877000", "capitalExpenditures": "5538000", "changeInReceivables": "-1548000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16778000", "cashflowFromInvestment": "1692000", "stockBasedCompensation": "9113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8791000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4548000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 106048000, "cost_of_revenue": 70677000, "gross_profit": 35371000, "ebit": -20549000, "ebitda": 5218000, "pretax_income": -82140000, "tax_provision": -11359000, "net_income": -70781000, "net_income_to_common": -70781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47711000, "total_current_assets": 147947000, "total_assets": 877860000, "short_term_debt": 5585000, "long_term_debt": 120091000, "total_debt": 125676000, "total_liabilities": 353314000, "total_equity": 524546000, "shares_outstanding": 72293292, "goodwill_and_intangibles": 706629000 }, "cash_flow": { "operating_cash_flow": -57000, "capital_expenditure": 53000, "free_cash_flow": -4000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188170, "ticker_id": 8656, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20549000", "ebitda": "5218000", "netIncome": "-70781000", "grossProfit": "35371000", "depreciation": "None", "totalRevenue": "106048000", "costOfRevenue": "70677000", "interestIncome": "52000", "incomeBeforeTax": "-82140000", "interestExpense": "2134000", "operatingIncome": "-20549000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11359000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "55920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3663000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25767000", "sellingGeneralAndAdministrative": "18830000", "netIncomeFromContinuingOperations": "-70781000" }, "balance": { "goodwill": "1077000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "877860000", "longTermDebt": "120091000", "shortTermDebt": "5585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "705552000", "reportedCurrency": "USD", "retainedEarnings": "-1155024000", "totalLiabilities": "353314000", "otherCurrentAssets": "33866000", "totalCurrentAssets": "147947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729913000", "currentAccountsPayable": "12570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14901000", "totalShareholderEquity": "524546000", "capitalLeaseObligations": "14901000", "otherCurrentLiabilities": "106324000", "totalCurrentLiabilities": "128144000", "otherNonCurrentLiabilities": "6778000", "totalNonCurrentLiabilities": "225170000", "cashAndShortTermInvestments": "47711000", "commonStockSharesOutstanding": "72293292", "intangibleAssetsExcludingGoodwill": "705552000", "cashAndCashEquivalentsAtCarryingValue": "47711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57000", "capitalExpenditures": "53000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13115000", "cashflowFromInvestment": "-5927000", "stockBasedCompensation": "2143000", "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": "714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106048000, "cost_of_revenue": 70677000, "gross_profit": 35371000, "research_and_development": 3663000, "selling_general_admin": 18830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20549000, "depreciation_amortisation": 25767000, "ebitda": 5218000, "interest_expense": 2134000, "interest_income": null, "other_non_operating": null, "pretax_income": -82140000, "tax_provision": -11359000, "effective_tax_rate": null, "net_income": -70781000, "net_income_continuing_ops": -70781000, "net_income_to_common": -70781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47711000, "short_term_investments": null, "net_receivables": 66370000, "inventory": null, "other_current_assets": null, "total_current_assets": 147947000, "net_ppe": null, "goodwill": 1077000, "intangible_assets": 705552000, "goodwill_and_intangibles": 706629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 729913000, "total_assets": 877860000, "short_term_debt": 5585000, "accounts_payable": 12570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128144000, "long_term_debt": 120091000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 225170000, "total_liabilities": 353314000, "total_debt": 125676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1155024000, "total_equity": 524546000, "shares_outstanding": 72293292, "operating_cash_flow": -57000, "stock_based_compensation": 2143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13115000, "free_cash_flow": -4000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20549000", "ebitda": "5218000", "netIncome": "-70781000", "grossProfit": "35371000", "depreciation": "None", "totalRevenue": "106048000", "costOfRevenue": "70677000", "interestIncome": "52000", "incomeBeforeTax": "-82140000", "interestExpense": "2134000", "operatingIncome": "-20549000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11359000", "reportedCurrency": "USD", "netInterestIncome": "-2082000", "nonInterestIncome": "None", "operatingExpenses": "55920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3663000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25767000", "sellingGeneralAndAdministrative": "18830000", "netIncomeFromContinuingOperations": "-70781000" }, "balance": { "goodwill": "1077000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "877860000", "longTermDebt": "120091000", "shortTermDebt": "5585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "705552000", "reportedCurrency": "USD", "retainedEarnings": "-1155024000", "totalLiabilities": "353314000", "otherCurrentAssets": "33866000", "totalCurrentAssets": "147947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729913000", "currentAccountsPayable": "12570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14901000", "totalShareholderEquity": "524546000", "capitalLeaseObligations": "14901000", "otherCurrentLiabilities": "106324000", "totalCurrentLiabilities": "128144000", "otherNonCurrentLiabilities": "6778000", "totalNonCurrentLiabilities": "225170000", "cashAndShortTermInvestments": "47711000", "commonStockSharesOutstanding": "72293292", "intangibleAssetsExcludingGoodwill": "705552000", "cashAndCashEquivalentsAtCarryingValue": "47711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57000", "capitalExpenditures": "53000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13115000", "cashflowFromInvestment": "-5927000", "stockBasedCompensation": "2143000", "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": "714000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 140675000, "cost_of_revenue": 50855000, "gross_profit": 89820000, "ebit": 12484000, "ebitda": 38547000, "pretax_income": -16738000, "tax_provision": -7260000, "net_income": -9478000, "net_income_to_common": -9478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40626000, "total_current_assets": 155385000, "total_assets": 937308000, "short_term_debt": 3112000, "long_term_debt": 106714000, "total_debt": 109826000, "total_liabilities": 342689000, "total_equity": 594619000, "shares_outstanding": 72291454, "goodwill_and_intangibles": 771075000 }, "cash_flow": { "operating_cash_flow": 11753000, "capital_expenditure": 4186000, "free_cash_flow": 15939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188171, "ticker_id": 8656, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12484000", "ebitda": "38547000", "netIncome": "-9478000", "grossProfit": "89820000", "depreciation": "None", "totalRevenue": "140675000", "costOfRevenue": "50855000", "interestIncome": "22000", "incomeBeforeTax": "-16738000", "interestExpense": "2213000", "operatingIncome": "12484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7260000", "reportedCurrency": "USD", "netInterestIncome": "-2191000", "nonInterestIncome": "None", "operatingExpenses": "77336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26063000", "sellingGeneralAndAdministrative": "18842000", "netIncomeFromContinuingOperations": "-9478000" }, "balance": { "goodwill": "45550000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "937308000", "longTermDebt": "106714000", "shortTermDebt": "3112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "725525000", "reportedCurrency": "USD", "retainedEarnings": "-1084243000", "totalLiabilities": "342689000", "otherCurrentAssets": "26921000", "totalCurrentAssets": "155385000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781923000", "currentAccountsPayable": "26831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111252000", "totalShareholderEquity": "594619000", "capitalLeaseObligations": "4538000", "otherCurrentLiabilities": "92325000", "totalCurrentLiabilities": "126617000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "216072000", "cashAndShortTermInvestments": "40626000", "commonStockSharesOutstanding": "72291454", "intangibleAssetsExcludingGoodwill": "725525000", "cashAndCashEquivalentsAtCarryingValue": "40626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11753000", "capitalExpenditures": "4186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13347000", "cashflowFromInvestment": "-4462000", "stockBasedCompensation": "3414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140675000, "cost_of_revenue": 50855000, "gross_profit": 89820000, "research_and_development": 2558000, "selling_general_admin": 18842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12484000, "depreciation_amortisation": 26063000, "ebitda": 38547000, "interest_expense": 2213000, "interest_income": null, "other_non_operating": null, "pretax_income": -16738000, "tax_provision": -7260000, "effective_tax_rate": null, "net_income": -9478000, "net_income_continuing_ops": -9478000, "net_income_to_common": -9478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40626000, "short_term_investments": 0, "net_receivables": 87838000, "inventory": null, "other_current_assets": null, "total_current_assets": 155385000, "net_ppe": null, "goodwill": 45550000, "intangible_assets": 725525000, "goodwill_and_intangibles": 771075000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 781923000, "total_assets": 937308000, "short_term_debt": 3112000, "accounts_payable": 26831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126617000, "long_term_debt": 106714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 216072000, "total_liabilities": 342689000, "total_debt": 109826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1084243000, "total_equity": 594619000, "shares_outstanding": 72291454, "operating_cash_flow": 11753000, "stock_based_compensation": 3414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13347000, "free_cash_flow": 15939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12484000", "ebitda": "38547000", "netIncome": "-9478000", "grossProfit": "89820000", "depreciation": "None", "totalRevenue": "140675000", "costOfRevenue": "50855000", "interestIncome": "22000", "incomeBeforeTax": "-16738000", "interestExpense": "2213000", "operatingIncome": "12484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7260000", "reportedCurrency": "USD", "netInterestIncome": "-2191000", "nonInterestIncome": "None", "operatingExpenses": "77336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2558000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26063000", "sellingGeneralAndAdministrative": "18842000", "netIncomeFromContinuingOperations": "-9478000" }, "balance": { "goodwill": "45550000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "937308000", "longTermDebt": "106714000", "shortTermDebt": "3112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "725525000", "reportedCurrency": "USD", "retainedEarnings": "-1084243000", "totalLiabilities": "342689000", "otherCurrentAssets": "26921000", "totalCurrentAssets": "155385000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "87838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "781923000", "currentAccountsPayable": "26831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "111252000", "totalShareholderEquity": "594619000", "capitalLeaseObligations": "4538000", "otherCurrentLiabilities": "92325000", "totalCurrentLiabilities": "126617000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "216072000", "cashAndShortTermInvestments": "40626000", "commonStockSharesOutstanding": "72291454", "intangibleAssetsExcludingGoodwill": "725525000", "cashAndCashEquivalentsAtCarryingValue": "40626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11753000", "capitalExpenditures": "4186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13347000", "cashflowFromInvestment": "-4462000", "stockBasedCompensation": "3414000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52396000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 274000, "cost_of_revenue": -74662000, "gross_profit": 74936000, "ebit": -107303000, "ebitda": -81012000, "pretax_income": -109742000, "tax_provision": -32964000, "net_income": -76778000, "net_income_to_common": -76778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46301000, "total_current_assets": 161849000, "total_assets": 987424000, "short_term_debt": 4919000, "long_term_debt": 120000000, "total_debt": 124919000, "total_liabilities": 389492000, "total_equity": 597932000, "shares_outstanding": 71756180, "goodwill_and_intangibles": 801965000 }, "cash_flow": { "operating_cash_flow": -9122000, "capital_expenditure": 3993000, "free_cash_flow": -5129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188173, "ticker_id": 8656, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107303000", "ebitda": "-81012000", "netIncome": "-76778000", "grossProfit": "74936000", "depreciation": "None", "totalRevenue": "274000", "costOfRevenue": "-74662000", "interestIncome": "26000", "incomeBeforeTax": "-109742000", "interestExpense": "2439000", "operatingIncome": "-182516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-32964000", "reportedCurrency": "USD", "netInterestIncome": "-2413000", "nonInterestIncome": "None", "operatingExpenses": "257452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2894000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-74662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26291000", "sellingGeneralAndAdministrative": "21039000", "netIncomeFromContinuingOperations": "-76778000" }, "balance": { "goodwill": "55444000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "987424000", "longTermDebt": "120000000", "shortTermDebt": "4919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "746521000", "reportedCurrency": "USD", "retainedEarnings": "-1074765000", "totalLiabilities": "389492000", "otherCurrentAssets": "33215000", "totalCurrentAssets": "161849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "82333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825575000", "currentAccountsPayable": "19835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136379000", "totalShareholderEquity": "597932000", "capitalLeaseObligations": "16379000", "otherCurrentLiabilities": "113743000", "totalCurrentLiabilities": "143259000", "otherNonCurrentLiabilities": "6310000", "totalNonCurrentLiabilities": "246233000", "cashAndShortTermInvestments": "46301000", "commonStockSharesOutstanding": "71756180", "intangibleAssetsExcludingGoodwill": "746521000", "cashAndCashEquivalentsAtCarryingValue": "46301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9122000", "capitalExpenditures": "3993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628000", "cashflowFromInvestment": "-5343000", "stockBasedCompensation": "7599000", "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": "26291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274000, "cost_of_revenue": -74662000, "gross_profit": 74936000, "research_and_development": 2894000, "selling_general_admin": 21039000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107303000, "depreciation_amortisation": 26291000, "ebitda": -81012000, "interest_expense": 2439000, "interest_income": null, "other_non_operating": null, "pretax_income": -109742000, "tax_provision": -32964000, "effective_tax_rate": null, "net_income": -76778000, "net_income_continuing_ops": -76778000, "net_income_to_common": -76778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46301000, "short_term_investments": 0, "net_receivables": 82333000, "inventory": null, "other_current_assets": null, "total_current_assets": 161849000, "net_ppe": null, "goodwill": 55444000, "intangible_assets": 746521000, "goodwill_and_intangibles": 801965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 825575000, "total_assets": 987424000, "short_term_debt": 4919000, "accounts_payable": 19835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143259000, "long_term_debt": 120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246233000, "total_liabilities": 389492000, "total_debt": 124919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1074765000, "total_equity": 597932000, "shares_outstanding": 71756180, "operating_cash_flow": -9122000, "stock_based_compensation": 7599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5343000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -628000, "free_cash_flow": -5129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107303000", "ebitda": "-81012000", "netIncome": "-76778000", "grossProfit": "74936000", "depreciation": "None", "totalRevenue": "274000", "costOfRevenue": "-74662000", "interestIncome": "26000", "incomeBeforeTax": "-109742000", "interestExpense": "2439000", "operatingIncome": "-182516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-32964000", "reportedCurrency": "USD", "netInterestIncome": "-2413000", "nonInterestIncome": "None", "operatingExpenses": "257452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2894000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-74662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26291000", "sellingGeneralAndAdministrative": "21039000", "netIncomeFromContinuingOperations": "-76778000" }, "balance": { "goodwill": "55444000", "inventory": "None", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "987424000", "longTermDebt": "120000000", "shortTermDebt": "4919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "746521000", "reportedCurrency": "USD", "retainedEarnings": "-1074765000", "totalLiabilities": "389492000", "otherCurrentAssets": "33215000", "totalCurrentAssets": "161849000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "82333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825575000", "currentAccountsPayable": "19835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136379000", "totalShareholderEquity": "597932000", "capitalLeaseObligations": "16379000", "otherCurrentLiabilities": "113743000", "totalCurrentLiabilities": "143259000", "otherNonCurrentLiabilities": "6310000", "totalNonCurrentLiabilities": "246233000", "cashAndShortTermInvestments": "46301000", "commonStockSharesOutstanding": "71756180", "intangibleAssetsExcludingGoodwill": "746521000", "cashAndCashEquivalentsAtCarryingValue": "46301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76778000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9122000", "capitalExpenditures": "3993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-628000", "cashflowFromInvestment": "-5343000", "stockBasedCompensation": "7599000", "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": "26291000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 119943000, "cost_of_revenue": 51164000, "gross_profit": 68779000, "ebit": -415449000, "ebitda": -389070000, "pretax_income": -418264000, "tax_provision": -19602000, "net_income": -398662000, "net_income_to_common": -398662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61732000, "total_current_assets": 168346000, "total_assets": 1096519000, "short_term_debt": 5240000, "long_term_debt": 120000000, "total_debt": 125240000, "total_liabilities": 427838000, "total_equity": 668681000, "shares_outstanding": 71487725, "goodwill_and_intangibles": 902874000 }, "cash_flow": { "operating_cash_flow": 1471000, "capital_expenditure": 51000, "free_cash_flow": 1522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188174, "ticker_id": 8656, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-415449000", "ebitda": "-389070000", "netIncome": "-398662000", "grossProfit": "68779000", "depreciation": "None", "totalRevenue": "119943000", "costOfRevenue": "51164000", "interestIncome": "62000", "incomeBeforeTax": "-418264000", "interestExpense": "2815000", "operatingIncome": "-410289000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-19602000", "reportedCurrency": "USD", "netInterestIncome": "-2753000", "nonInterestIncome": "None", "operatingExpenses": "479068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26379000", "sellingGeneralAndAdministrative": "18921000", "netIncomeFromContinuingOperations": "-398662000" }, "balance": { "goodwill": "134978000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "1096519000", "longTermDebt": "120000000", "shortTermDebt": "5240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "767896000", "reportedCurrency": "USD", "retainedEarnings": "-997987000", "totalLiabilities": "427838000", "otherCurrentAssets": "21749000", "totalCurrentAssets": "168346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "84865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928173000", "currentAccountsPayable": "10186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137606000", "totalShareholderEquity": "668681000", "capitalLeaseObligations": "17606000", "otherCurrentLiabilities": "61662000", "totalCurrentLiabilities": "175070000", "otherNonCurrentLiabilities": "5326000", "totalNonCurrentLiabilities": "252768000", "cashAndShortTermInvestments": "61732000", "commonStockSharesOutstanding": "71487725", "intangibleAssetsExcludingGoodwill": "767896000", "cashAndCashEquivalentsAtCarryingValue": "61732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1471000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-4155999", "stockBasedCompensation": "4160000", "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": "26379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119943000, "cost_of_revenue": 51164000, "gross_profit": 68779000, "research_and_development": 2596000, "selling_general_admin": 18921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -415449000, "depreciation_amortisation": 26379000, "ebitda": -389070000, "interest_expense": 2815000, "interest_income": null, "other_non_operating": null, "pretax_income": -418264000, "tax_provision": -19602000, "effective_tax_rate": null, "net_income": -398662000, "net_income_continuing_ops": -398662000, "net_income_to_common": -398662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61732000, "short_term_investments": 0, "net_receivables": 84865000, "inventory": null, "other_current_assets": null, "total_current_assets": 168346000, "net_ppe": null, "goodwill": 134978000, "intangible_assets": 767896000, "goodwill_and_intangibles": 902874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 928173000, "total_assets": 1096519000, "short_term_debt": 5240000, "accounts_payable": 10186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175070000, "long_term_debt": 120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252768000, "total_liabilities": 427838000, "total_debt": 125240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997987000, "total_equity": 668681000, "shares_outstanding": 71487725, "operating_cash_flow": 1471000, "stock_based_compensation": 4160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4155999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 1522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-415449000", "ebitda": "-389070000", "netIncome": "-398662000", "grossProfit": "68779000", "depreciation": "None", "totalRevenue": "119943000", "costOfRevenue": "51164000", "interestIncome": "62000", "incomeBeforeTax": "-418264000", "interestExpense": "2815000", "operatingIncome": "-410289000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-19602000", "reportedCurrency": "USD", "netInterestIncome": "-2753000", "nonInterestIncome": "None", "operatingExpenses": "479068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26379000", "sellingGeneralAndAdministrative": "18921000", "netIncomeFromContinuingOperations": "-398662000" }, "balance": { "goodwill": "134978000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "1096519000", "longTermDebt": "120000000", "shortTermDebt": "5240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "767896000", "reportedCurrency": "USD", "retainedEarnings": "-997987000", "totalLiabilities": "427838000", "otherCurrentAssets": "21749000", "totalCurrentAssets": "168346000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "84865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "928173000", "currentAccountsPayable": "10186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137606000", "totalShareholderEquity": "668681000", "capitalLeaseObligations": "17606000", "otherCurrentLiabilities": "61662000", "totalCurrentLiabilities": "175070000", "otherNonCurrentLiabilities": "5326000", "totalNonCurrentLiabilities": "252768000", "cashAndShortTermInvestments": "61732000", "commonStockSharesOutstanding": "71487725", "intangibleAssetsExcludingGoodwill": "767896000", "cashAndCashEquivalentsAtCarryingValue": "61732000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398662000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1471000", "capitalExpenditures": "51000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-4155999", "stockBasedCompensation": "4160000", "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": "26379000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 104798000, "cost_of_revenue": 34565000, "gross_profit": 70233000, "ebit": -58414000, "ebitda": -37185000, "pretax_income": -64715000, "tax_provision": -9280000, "net_income": -55435000, "net_income_to_common": -55435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275983000, "total_current_assets": 455617000, "total_assets": 2266487000, "short_term_debt": 420876000, "long_term_debt": 135000000, "total_debt": 555876000, "total_liabilities": 694633000, "total_equity": 1571854000, "shares_outstanding": 28868000, "goodwill_and_intangibles": 1782130000 }, "cash_flow": { "operating_cash_flow": -29207000, "capital_expenditure": 1826000, "free_cash_flow": -27381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188175, "ticker_id": 8656, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58414000", "ebitda": "-37185000", "netIncome": "-55435000", "grossProfit": "70233000", "depreciation": "None", "totalRevenue": "104798000", "costOfRevenue": "34565000", "interestIncome": "826000", "incomeBeforeTax": "-64715000", "interestExpense": "17740000", "operatingIncome": "-60385000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9280000", "reportedCurrency": "USD", "netInterestIncome": "-987000", "nonInterestIncome": "None", "operatingExpenses": "130618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2544000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21229000", "sellingGeneralAndAdministrative": "36850000", "netIncomeFromContinuingOperations": "-523388000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "135000000", "shortTermDebt": "420876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "19990000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "81939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435983000", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "18816000", "otherCurrentLiabilities": "52216000", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "5327000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "28868000", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29207000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358622000", "cashflowFromInvestment": "-74430000", "stockBasedCompensation": "1516000", "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": "15610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104798000, "cost_of_revenue": 34565000, "gross_profit": 70233000, "research_and_development": 2544000, "selling_general_admin": 36850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58414000, "depreciation_amortisation": 21229000, "ebitda": -37185000, "interest_expense": 17740000, "interest_income": null, "other_non_operating": null, "pretax_income": -64715000, "tax_provision": -9280000, "effective_tax_rate": null, "net_income": -55435000, "net_income_continuing_ops": -523388000, "net_income_to_common": -55435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275983000, "short_term_investments": 77705000, "net_receivables": 81939000, "inventory": null, "other_current_assets": null, "total_current_assets": 455617000, "net_ppe": null, "goodwill": 973398000, "intangible_assets": 808732000, "goodwill_and_intangibles": 1782130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1810870000, "total_assets": 2266487000, "short_term_debt": 420876000, "accounts_payable": 10639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535257000, "long_term_debt": 135000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159376000, "total_liabilities": 694633000, "total_debt": 555876000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75937000, "total_equity": 1571854000, "shares_outstanding": 28868000, "operating_cash_flow": -29207000, "stock_based_compensation": 1516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358622000, "free_cash_flow": -27381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58414000", "ebitda": "-37185000", "netIncome": "-55435000", "grossProfit": "70233000", "depreciation": "None", "totalRevenue": "104798000", "costOfRevenue": "34565000", "interestIncome": "826000", "incomeBeforeTax": "-64715000", "interestExpense": "17740000", "operatingIncome": "-60385000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9280000", "reportedCurrency": "USD", "netInterestIncome": "-987000", "nonInterestIncome": "None", "operatingExpenses": "130618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2544000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21229000", "sellingGeneralAndAdministrative": "36850000", "netIncomeFromContinuingOperations": "-523388000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "71000", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "135000000", "shortTermDebt": "420876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "19990000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "81939000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "435983000", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "18816000", "otherCurrentLiabilities": "52216000", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "5327000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "28868000", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29207000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358622000", "cashflowFromInvestment": "-74430000", "stockBasedCompensation": "1516000", "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": "15610000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 100398000, "cost_of_revenue": 32772000, "gross_profit": 67626000, "ebit": 3695000, "ebitda": null, "pretax_income": -41958000, "tax_provision": null, "net_income": -39721000, "net_income_to_common": -39721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275983000, "total_current_assets": 455617000, "total_assets": 2266487000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 694633000, "total_equity": 1571854000, "shares_outstanding": 71460169, "goodwill_and_intangibles": 1782130000 }, "cash_flow": { "operating_cash_flow": -29207000, "capital_expenditure": 1826000, "free_cash_flow": -27381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188176, "ticker_id": 8656, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-39721000", "grossProfit": "67626000", "depreciation": "None", "totalRevenue": "100398000", "costOfRevenue": "32772000", "interestIncome": "800000", "incomeBeforeTax": "-41958000", "interestExpense": "424000", "operatingIncome": "3695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1224000", "nonInterestIncome": "None", "operatingExpenses": "96703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2921000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "45589000", "netIncomeFromContinuingOperations": "-39721000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "13547000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "415690000", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "79039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "20293000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "71460169", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29207000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358622000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1516000", "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": "15610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100398000, "cost_of_revenue": 32772000, "gross_profit": 67626000, "research_and_development": 2921000, "selling_general_admin": 45589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3695000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 424000, "interest_income": null, "other_non_operating": null, "pretax_income": -41958000, "tax_provision": null, "effective_tax_rate": null, "net_income": -39721000, "net_income_continuing_ops": -39721000, "net_income_to_common": -39721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275983000, "short_term_investments": 77705000, "net_receivables": 79039000, "inventory": null, "other_current_assets": null, "total_current_assets": 455617000, "net_ppe": null, "goodwill": 973398000, "intangible_assets": 808732000, "goodwill_and_intangibles": 1782130000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1810870000, "total_assets": 2266487000, "short_term_debt": null, "accounts_payable": 10639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535257000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159376000, "total_liabilities": 694633000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75937000, "total_equity": 1571854000, "shares_outstanding": 71460169, "operating_cash_flow": -29207000, "stock_based_compensation": 1516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358622000, "free_cash_flow": -27381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-39721000", "grossProfit": "67626000", "depreciation": "None", "totalRevenue": "100398000", "costOfRevenue": "32772000", "interestIncome": "800000", "incomeBeforeTax": "-41958000", "interestExpense": "424000", "operatingIncome": "3695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "1224000", "nonInterestIncome": "None", "operatingExpenses": "96703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2921000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "45589000", "netIncomeFromContinuingOperations": "-39721000" }, "balance": { "goodwill": "973398000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2266487000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "808732000", "reportedCurrency": "USD", "retainedEarnings": "-75937000", "totalLiabilities": "694633000", "otherCurrentAssets": "13547000", "totalCurrentAssets": "455617000", "currentLongTermDebt": "415690000", "longTermInvestments": "None", "shortTermInvestments": "77705000", "currentNetReceivables": "79039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1810870000", "currentAccountsPayable": "10639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1571854000", "capitalLeaseObligations": "20293000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "535257000", "otherNonCurrentLiabilities": "4913000", "totalNonCurrentLiabilities": "159376000", "cashAndShortTermInvestments": "275983000", "commonStockSharesOutstanding": "71460169", "intangibleAssetsExcludingGoodwill": "808732000", "cashAndCashEquivalentsAtCarryingValue": "275983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39721000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29207000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358622000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1516000", "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": "15610000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 58472000, "cost_of_revenue": 22021000, "gross_profit": 36451000, "ebit": 797000, "ebitda": 6730000, "pretax_income": 1761000, "tax_provision": 3477000, "net_income": -1716000, "net_income_to_common": -1716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278519000, "total_current_assets": 405855000, "total_assets": 732970000, "short_term_debt": 3556000, "long_term_debt": 412154000, "total_debt": 415710000, "total_liabilities": 483494000, "total_equity": 249476000, "shares_outstanding": 28867873, "goodwill_and_intangibles": 280759000 }, "cash_flow": { "operating_cash_flow": -4580000, "capital_expenditure": 1281000, "free_cash_flow": -3299000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188178, "ticker_id": 8656, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "797000", "ebitda": "6730000", "netIncome": "-1716000", "grossProfit": "36451000", "depreciation": "None", "totalRevenue": "58472000", "costOfRevenue": "22021000", "interestIncome": "3609000", "incomeBeforeTax": "1761000", "interestExpense": "5761000", "operatingIncome": "-1848000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3477000", "reportedCurrency": "USD", "netInterestIncome": "3609000", "nonInterestIncome": "None", "operatingExpenses": "38299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5933000", "sellingGeneralAndAdministrative": "6607000", "netIncomeFromContinuingOperations": "-1716000" }, "balance": { "goodwill": "196004000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "732970000", "longTermDebt": "412154000", "shortTermDebt": "3556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "84755000", "reportedCurrency": "USD", "retainedEarnings": "74340000", "totalLiabilities": "483494000", "otherCurrentAssets": "9588000", "totalCurrentAssets": "405855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77310000", "currentNetReceivables": "40438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327115000", "currentAccountsPayable": "6616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429643000", "totalShareholderEquity": "249476000", "capitalLeaseObligations": "17489000", "otherCurrentLiabilities": "27304000", "totalCurrentLiabilities": "38677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "444817000", "cashAndShortTermInvestments": "278519000", "commonStockSharesOutstanding": "28867873", "intangibleAssetsExcludingGoodwill": "84755000", "cashAndCashEquivalentsAtCarryingValue": "278519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4580000", "capitalExpenditures": "1281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18798000", "cashflowFromInvestment": "-1281000", "stockBasedCompensation": "313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58472000, "cost_of_revenue": 22021000, "gross_profit": 36451000, "research_and_development": 2948000, "selling_general_admin": 6607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 797000, "depreciation_amortisation": 5933000, "ebitda": 6730000, "interest_expense": 5761000, "interest_income": null, "other_non_operating": null, "pretax_income": 1761000, "tax_provision": 3477000, "effective_tax_rate": null, "net_income": -1716000, "net_income_continuing_ops": -1716000, "net_income_to_common": -1716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278519000, "short_term_investments": 77310000, "net_receivables": 40438000, "inventory": null, "other_current_assets": null, "total_current_assets": 405855000, "net_ppe": null, "goodwill": 196004000, "intangible_assets": 84755000, "goodwill_and_intangibles": 280759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 327115000, "total_assets": 732970000, "short_term_debt": 3556000, "accounts_payable": 6616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38677000, "long_term_debt": 412154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 444817000, "total_liabilities": 483494000, "total_debt": 415710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74340000, "total_equity": 249476000, "shares_outstanding": 28867873, "operating_cash_flow": -4580000, "stock_based_compensation": 313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18798000, "free_cash_flow": -3299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "797000", "ebitda": "6730000", "netIncome": "-1716000", "grossProfit": "36451000", "depreciation": "None", "totalRevenue": "58472000", "costOfRevenue": "22021000", "interestIncome": "3609000", "incomeBeforeTax": "1761000", "interestExpense": "5761000", "operatingIncome": "-1848000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3477000", "reportedCurrency": "USD", "netInterestIncome": "3609000", "nonInterestIncome": "None", "operatingExpenses": "38299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2948000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5933000", "sellingGeneralAndAdministrative": "6607000", "netIncomeFromContinuingOperations": "-1716000" }, "balance": { "goodwill": "196004000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "732970000", "longTermDebt": "412154000", "shortTermDebt": "3556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "84755000", "reportedCurrency": "USD", "retainedEarnings": "74340000", "totalLiabilities": "483494000", "otherCurrentAssets": "9588000", "totalCurrentAssets": "405855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "77310000", "currentNetReceivables": "40438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "327115000", "currentAccountsPayable": "6616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "429643000", "totalShareholderEquity": "249476000", "capitalLeaseObligations": "17489000", "otherCurrentLiabilities": "27304000", "totalCurrentLiabilities": "38677000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "444817000", "cashAndShortTermInvestments": "278519000", "commonStockSharesOutstanding": "28867873", "intangibleAssetsExcludingGoodwill": "84755000", "cashAndCashEquivalentsAtCarryingValue": "278519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17430000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4580000", "capitalExpenditures": "1281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18798000", "cashflowFromInvestment": "-1281000", "stockBasedCompensation": "313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11552000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 62968000, "cost_of_revenue": 26701000, "gross_profit": 36267000, "ebit": -33035000, "ebitda": -21314000, "pretax_income": -39237000, "tax_provision": 966000, "net_income": -40203000, "net_income_to_common": -40203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237405000, "total_current_assets": 388693000, "total_assets": 717148000, "short_term_debt": 3697000, "long_term_debt": 411602000, "total_debt": 415299000, "total_liabilities": 480338000, "total_equity": 236810000, "shares_outstanding": 28828000, "goodwill_and_intangibles": 278241000 }, "cash_flow": { "operating_cash_flow": -29314000, "capital_expenditure": 1880000, "free_cash_flow": -27434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188179, "ticker_id": 8656, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33035000", "ebitda": "-21314000", "netIncome": "-40203000", "grossProfit": "36267000", "depreciation": "None", "totalRevenue": "62968000", "costOfRevenue": "26701000", "interestIncome": "3277000", "incomeBeforeTax": "-39237000", "interestExpense": "6202000", "operatingIncome": "-34418000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "966000", "reportedCurrency": "USD", "netInterestIncome": "3277000", "nonInterestIncome": "None", "operatingExpenses": "70685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11721000", "sellingGeneralAndAdministrative": "17394000", "netIncomeFromContinuingOperations": "1312000" }, "balance": { "goodwill": "193791000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "717148000", "longTermDebt": "411602000", "shortTermDebt": "3697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84450000", "reportedCurrency": "USD", "retainedEarnings": "76056000", "totalLiabilities": "480338000", "otherCurrentAssets": "6534000", "totalCurrentAssets": "388693000", "currentLongTermDebt": "546267000", "longTermInvestments": "None", "shortTermInvestments": "101980000", "currentNetReceivables": "42774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328455000", "currentAccountsPayable": "6073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430071000", "totalShareholderEquity": "236810000", "capitalLeaseObligations": "18469000", "otherCurrentLiabilities": "8660000", "totalCurrentLiabilities": "41570000", "otherNonCurrentLiabilities": "51948000", "totalNonCurrentLiabilities": "438768000", "cashAndShortTermInvestments": "237405000", "commonStockSharesOutstanding": "28828000", "intangibleAssetsExcludingGoodwill": "84450000", "cashAndCashEquivalentsAtCarryingValue": "237405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29314000", "capitalExpenditures": "1880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29812000", "cashflowFromInvestment": "-1880000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62968000, "cost_of_revenue": 26701000, "gross_profit": 36267000, "research_and_development": 2909000, "selling_general_admin": 17394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33035000, "depreciation_amortisation": 11721000, "ebitda": -21314000, "interest_expense": 6202000, "interest_income": null, "other_non_operating": null, "pretax_income": -39237000, "tax_provision": 966000, "effective_tax_rate": null, "net_income": -40203000, "net_income_continuing_ops": 1312000, "net_income_to_common": -40203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237405000, "short_term_investments": 101980000, "net_receivables": 42774000, "inventory": null, "other_current_assets": null, "total_current_assets": 388693000, "net_ppe": null, "goodwill": 193791000, "intangible_assets": 84450000, "goodwill_and_intangibles": 278241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328455000, "total_assets": 717148000, "short_term_debt": 3697000, "accounts_payable": 6073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41570000, "long_term_debt": 411602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 438768000, "total_liabilities": 480338000, "total_debt": 415299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76056000, "total_equity": 236810000, "shares_outstanding": 28828000, "operating_cash_flow": -29314000, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29812000, "free_cash_flow": -27434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33035000", "ebitda": "-21314000", "netIncome": "-40203000", "grossProfit": "36267000", "depreciation": "None", "totalRevenue": "62968000", "costOfRevenue": "26701000", "interestIncome": "3277000", "incomeBeforeTax": "-39237000", "interestExpense": "6202000", "operatingIncome": "-34418000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "966000", "reportedCurrency": "USD", "netInterestIncome": "3277000", "nonInterestIncome": "None", "operatingExpenses": "70685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2909000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11721000", "sellingGeneralAndAdministrative": "17394000", "netIncomeFromContinuingOperations": "1312000" }, "balance": { "goodwill": "193791000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "717148000", "longTermDebt": "411602000", "shortTermDebt": "3697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "84450000", "reportedCurrency": "USD", "retainedEarnings": "76056000", "totalLiabilities": "480338000", "otherCurrentAssets": "6534000", "totalCurrentAssets": "388693000", "currentLongTermDebt": "546267000", "longTermInvestments": "None", "shortTermInvestments": "101980000", "currentNetReceivables": "42774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328455000", "currentAccountsPayable": "6073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430071000", "totalShareholderEquity": "236810000", "capitalLeaseObligations": "18469000", "otherCurrentLiabilities": "8660000", "totalCurrentLiabilities": "41570000", "otherNonCurrentLiabilities": "51948000", "totalNonCurrentLiabilities": "438768000", "cashAndShortTermInvestments": "237405000", "commonStockSharesOutstanding": "28828000", "intangibleAssetsExcludingGoodwill": "84450000", "cashAndCashEquivalentsAtCarryingValue": "237405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-29314000", "capitalExpenditures": "1880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29812000", "cashflowFromInvestment": "-1880000", "stockBasedCompensation": "300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11721000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 58659000, "cost_of_revenue": 23969000, "gross_profit": 34690000, "ebit": -21006000, "ebitda": -9665000, "pretax_income": -27207000, "tax_provision": -7698000, "net_income": -19509000, "net_income_to_common": -19509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230436000, "total_current_assets": 374449000, "total_assets": 706157000, "short_term_debt": 4160999, "long_term_debt": 411051000, "total_debt": 415211999, "total_liabilities": 482663000, "total_equity": 223494000, "shares_outstanding": 28510395, "goodwill_and_intangibles": 280312000 }, "cash_flow": { "operating_cash_flow": -1753000, "capital_expenditure": 1772000, "free_cash_flow": 19000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188180, "ticker_id": 8656, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21006000", "ebitda": "-9665000", "netIncome": "-19509000", "grossProfit": "34690000", "depreciation": "None", "totalRevenue": "58659000", "costOfRevenue": "23969000", "interestIncome": "3072000", "incomeBeforeTax": "-27207000", "interestExpense": "6074000", "operatingIncome": "-22458000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7698000", "reportedCurrency": "USD", "netInterestIncome": "3072000", "nonInterestIncome": "None", "operatingExpenses": "57148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3019000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11341000", "sellingGeneralAndAdministrative": "18178000", "netIncomeFromContinuingOperations": "-10088000" }, "balance": { "goodwill": "193737000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "706157000", "longTermDebt": "411051000", "shortTermDebt": "4160999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86575000", "reportedCurrency": "USD", "retainedEarnings": "74744000", "totalLiabilities": "482663000", "otherCurrentAssets": "6384000", "totalCurrentAssets": "374449000", "currentLongTermDebt": "519917000", "longTermInvestments": "None", "shortTermInvestments": "100749000", "currentNetReceivables": "36880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331708000", "currentAccountsPayable": "4357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430870000", "totalShareholderEquity": "223494000", "capitalLeaseObligations": "19819000", "otherCurrentLiabilities": "9182000", "totalCurrentLiabilities": "43552000", "otherNonCurrentLiabilities": "50527000", "totalNonCurrentLiabilities": "439111000", "cashAndShortTermInvestments": "230436000", "commonStockSharesOutstanding": "28510395", "intangibleAssetsExcludingGoodwill": "86575000", "cashAndCashEquivalentsAtCarryingValue": "230436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1753000", "capitalExpenditures": "1772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2401000", "cashflowFromInvestment": "-1772000", "stockBasedCompensation": "266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58659000, "cost_of_revenue": 23969000, "gross_profit": 34690000, "research_and_development": 3019000, "selling_general_admin": 18178000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21006000, "depreciation_amortisation": 11341000, "ebitda": -9665000, "interest_expense": 6074000, "interest_income": null, "other_non_operating": null, "pretax_income": -27207000, "tax_provision": -7698000, "effective_tax_rate": null, "net_income": -19509000, "net_income_continuing_ops": -10088000, "net_income_to_common": -19509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230436000, "short_term_investments": 100749000, "net_receivables": 36880000, "inventory": null, "other_current_assets": null, "total_current_assets": 374449000, "net_ppe": null, "goodwill": 193737000, "intangible_assets": 86575000, "goodwill_and_intangibles": 280312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331708000, "total_assets": 706157000, "short_term_debt": 4160999, "accounts_payable": 4357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43552000, "long_term_debt": 411051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439111000, "total_liabilities": 482663000, "total_debt": 415211999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74744000, "total_equity": 223494000, "shares_outstanding": 28510395, "operating_cash_flow": -1753000, "stock_based_compensation": 266000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2401000, "free_cash_flow": 19000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21006000", "ebitda": "-9665000", "netIncome": "-19509000", "grossProfit": "34690000", "depreciation": "None", "totalRevenue": "58659000", "costOfRevenue": "23969000", "interestIncome": "3072000", "incomeBeforeTax": "-27207000", "interestExpense": "6074000", "operatingIncome": "-22458000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7698000", "reportedCurrency": "USD", "netInterestIncome": "3072000", "nonInterestIncome": "None", "operatingExpenses": "57148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3019000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11341000", "sellingGeneralAndAdministrative": "18178000", "netIncomeFromContinuingOperations": "-10088000" }, "balance": { "goodwill": "193737000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "706157000", "longTermDebt": "411051000", "shortTermDebt": "4160999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86575000", "reportedCurrency": "USD", "retainedEarnings": "74744000", "totalLiabilities": "482663000", "otherCurrentAssets": "6384000", "totalCurrentAssets": "374449000", "currentLongTermDebt": "519917000", "longTermInvestments": "None", "shortTermInvestments": "100749000", "currentNetReceivables": "36880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331708000", "currentAccountsPayable": "4357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "430870000", "totalShareholderEquity": "223494000", "capitalLeaseObligations": "19819000", "otherCurrentLiabilities": "9182000", "totalCurrentLiabilities": "43552000", "otherNonCurrentLiabilities": "50527000", "totalNonCurrentLiabilities": "439111000", "cashAndShortTermInvestments": "230436000", "commonStockSharesOutstanding": "28510395", "intangibleAssetsExcludingGoodwill": "86575000", "cashAndCashEquivalentsAtCarryingValue": "230436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1753000", "capitalExpenditures": "1772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2401000", "cashflowFromInvestment": "-1772000", "stockBasedCompensation": "266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11341000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 57292000, "cost_of_revenue": 23214000, "gross_profit": 34078000, "ebit": -3703000, "ebitda": 1827000, "pretax_income": -511000, "tax_provision": 1090000, "net_income": -1601000, "net_income_to_common": -1601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226668000, "total_current_assets": 371473000, "total_assets": 699888000, "short_term_debt": 4049000, "long_term_debt": 410500000, "total_debt": 414549000, "total_liabilities": 476961000, "total_equity": 222927000, "shares_outstanding": 28424000, "goodwill_and_intangibles": 283237000 }, "cash_flow": { "operating_cash_flow": 18689000, "capital_expenditure": 3729000, "free_cash_flow": 22418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188181, "ticker_id": 8656, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3703000", "ebitda": "1827000", "netIncome": "-1601000", "grossProfit": "34078000", "depreciation": "None", "totalRevenue": "57292000", "costOfRevenue": "23214000", "interestIncome": "None", "incomeBeforeTax": "-511000", "interestExpense": "3192", "operatingIncome": "-3703000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1090000", "reportedCurrency": "USD", "netInterestIncome": "3192000", "nonInterestIncome": "None", "operatingExpenses": "37781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5530000", "sellingGeneralAndAdministrative": "11090000", "netIncomeFromContinuingOperations": "-1601000" }, "balance": { "goodwill": "194074000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "699888000", "longTermDebt": "410500000", "shortTermDebt": "4049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89163000", "reportedCurrency": "USD", "retainedEarnings": "84832000", "totalLiabilities": "476961000", "otherCurrentAssets": "5965000", "totalCurrentAssets": "371473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "99601000", "currentNetReceivables": "39239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328415000", "currentAccountsPayable": "5312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431164000", "totalShareholderEquity": "222927000", "capitalLeaseObligations": "20664000", "otherCurrentLiabilities": "10386000", "totalCurrentLiabilities": "36990000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "439971000", "cashAndShortTermInvestments": "226668000", "commonStockSharesOutstanding": "28424000", "intangibleAssetsExcludingGoodwill": "89163000", "cashAndCashEquivalentsAtCarryingValue": "226668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18689000", "capitalExpenditures": "3729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "572000", "cashflowFromInvestment": "-4854000", "stockBasedCompensation": "11162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57292000, "cost_of_revenue": 23214000, "gross_profit": 34078000, "research_and_development": 3145000, "selling_general_admin": 11090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3703000, "depreciation_amortisation": 5530000, "ebitda": 1827000, "interest_expense": 3192, "interest_income": null, "other_non_operating": null, "pretax_income": -511000, "tax_provision": 1090000, "effective_tax_rate": null, "net_income": -1601000, "net_income_continuing_ops": -1601000, "net_income_to_common": -1601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226668000, "short_term_investments": 99601000, "net_receivables": 39239000, "inventory": null, "other_current_assets": null, "total_current_assets": 371473000, "net_ppe": null, "goodwill": 194074000, "intangible_assets": 89163000, "goodwill_and_intangibles": 283237000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 328415000, "total_assets": 699888000, "short_term_debt": 4049000, "accounts_payable": 5312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36990000, "long_term_debt": 410500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439971000, "total_liabilities": 476961000, "total_debt": 414549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84832000, "total_equity": 222927000, "shares_outstanding": 28424000, "operating_cash_flow": 18689000, "stock_based_compensation": 11162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 572000, "free_cash_flow": 22418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3703000", "ebitda": "1827000", "netIncome": "-1601000", "grossProfit": "34078000", "depreciation": "None", "totalRevenue": "57292000", "costOfRevenue": "23214000", "interestIncome": "None", "incomeBeforeTax": "-511000", "interestExpense": "3192", "operatingIncome": "-3703000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1090000", "reportedCurrency": "USD", "netInterestIncome": "3192000", "nonInterestIncome": "None", "operatingExpenses": "37781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5530000", "sellingGeneralAndAdministrative": "11090000", "netIncomeFromContinuingOperations": "-1601000" }, "balance": { "goodwill": "194074000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "699888000", "longTermDebt": "410500000", "shortTermDebt": "4049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "89163000", "reportedCurrency": "USD", "retainedEarnings": "84832000", "totalLiabilities": "476961000", "otherCurrentAssets": "5965000", "totalCurrentAssets": "371473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "99601000", "currentNetReceivables": "39239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "328415000", "currentAccountsPayable": "5312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431164000", "totalShareholderEquity": "222927000", "capitalLeaseObligations": "20664000", "otherCurrentLiabilities": "10386000", "totalCurrentLiabilities": "36990000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "439971000", "cashAndShortTermInvestments": "226668000", "commonStockSharesOutstanding": "28424000", "intangibleAssetsExcludingGoodwill": "89163000", "cashAndCashEquivalentsAtCarryingValue": "226668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18689000", "capitalExpenditures": "3729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "572000", "cashflowFromInvestment": "-4854000", "stockBasedCompensation": "11162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5530000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 57128000, "cost_of_revenue": 18950000, "gross_profit": 38178000, "ebit": 469000, "ebitda": 5847000, "pretax_income": 8293000, "tax_provision": 6551000, "net_income": 1742000, "net_income_to_common": 1742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212106000, "total_current_assets": 358423000, "total_assets": 687600000, "short_term_debt": 4011000, "long_term_debt": 409951000, "total_debt": 413962000, "total_liabilities": 478592000, "total_equity": 209008000, "shares_outstanding": 28206336, "goodwill_and_intangibles": 281915000 }, "cash_flow": { "operating_cash_flow": 25826000, "capital_expenditure": 3615000, "free_cash_flow": 29441000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188183, "ticker_id": 8656, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "469000", "ebitda": "5847000", "netIncome": "1742000", "grossProfit": "38178000", "depreciation": "None", "totalRevenue": "57128000", "costOfRevenue": "18950000", "interestIncome": "2791000", "incomeBeforeTax": "8293000", "interestExpense": "2791000", "operatingIncome": "469000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6551000", "reportedCurrency": "USD", "netInterestIncome": "2791000", "nonInterestIncome": "None", "operatingExpenses": "37709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5378000", "sellingGeneralAndAdministrative": "7383000", "netIncomeFromContinuingOperations": "1742000" }, "balance": { "goodwill": "192500000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "687600000", "longTermDebt": "409951000", "shortTermDebt": "4011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "89415000", "reportedCurrency": "USD", "retainedEarnings": "86433000", "totalLiabilities": "478592000", "otherCurrentAssets": "5583000", "totalCurrentAssets": "358423000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "97392000", "currentNetReceivables": "43342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329177000", "currentAccountsPayable": "4915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431564000", "totalShareholderEquity": "209008000", "capitalLeaseObligations": "21613000", "otherCurrentLiabilities": "8260000", "totalCurrentLiabilities": "38658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "439934000", "cashAndShortTermInvestments": "212106000", "commonStockSharesOutstanding": "28206336", "intangibleAssetsExcludingGoodwill": "89415000", "cashAndCashEquivalentsAtCarryingValue": "212106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "378000", "operatingCashflow": "25826000", "capitalExpenditures": "3615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46934000", "cashflowFromInvestment": "-4705000", "stockBasedCompensation": "11526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57128000, "cost_of_revenue": 18950000, "gross_profit": 38178000, "research_and_development": 2700000, "selling_general_admin": 7383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 469000, "depreciation_amortisation": 5378000, "ebitda": 5847000, "interest_expense": 2791000, "interest_income": null, "other_non_operating": null, "pretax_income": 8293000, "tax_provision": 6551000, "effective_tax_rate": null, "net_income": 1742000, "net_income_continuing_ops": 1742000, "net_income_to_common": 1742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212106000, "short_term_investments": 97392000, "net_receivables": 43342000, "inventory": null, "other_current_assets": null, "total_current_assets": 358423000, "net_ppe": null, "goodwill": 192500000, "intangible_assets": 89415000, "goodwill_and_intangibles": 281915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329177000, "total_assets": 687600000, "short_term_debt": 4011000, "accounts_payable": 4915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38658000, "long_term_debt": 409951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 439934000, "total_liabilities": 478592000, "total_debt": 413962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86433000, "total_equity": 209008000, "shares_outstanding": 28206336, "operating_cash_flow": 25826000, "stock_based_compensation": 11526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46934000, "free_cash_flow": 29441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "469000", "ebitda": "5847000", "netIncome": "1742000", "grossProfit": "38178000", "depreciation": "None", "totalRevenue": "57128000", "costOfRevenue": "18950000", "interestIncome": "2791000", "incomeBeforeTax": "8293000", "interestExpense": "2791000", "operatingIncome": "469000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6551000", "reportedCurrency": "USD", "netInterestIncome": "2791000", "nonInterestIncome": "None", "operatingExpenses": "37709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5378000", "sellingGeneralAndAdministrative": "7383000", "netIncomeFromContinuingOperations": "1742000" }, "balance": { "goodwill": "192500000", "inventory": "None", "commonStock": "59000", "currentDebt": "None", "investments": "None", "totalAssets": "687600000", "longTermDebt": "409951000", "shortTermDebt": "4011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "89415000", "reportedCurrency": "USD", "retainedEarnings": "86433000", "totalLiabilities": "478592000", "otherCurrentAssets": "5583000", "totalCurrentAssets": "358423000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "97392000", "currentNetReceivables": "43342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329177000", "currentAccountsPayable": "4915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431564000", "totalShareholderEquity": "209008000", "capitalLeaseObligations": "21613000", "otherCurrentLiabilities": "8260000", "totalCurrentLiabilities": "38658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "439934000", "cashAndShortTermInvestments": "212106000", "commonStockSharesOutstanding": "28206336", "intangibleAssetsExcludingGoodwill": "89415000", "cashAndCashEquivalentsAtCarryingValue": "212106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "378000", "operatingCashflow": "25826000", "capitalExpenditures": "3615000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46934000", "cashflowFromInvestment": "-4705000", "stockBasedCompensation": "11526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5378000", "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": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "income_statement": { "revenue": 60832000, "cost_of_revenue": 24573000, "gross_profit": 36259000, "ebit": -122665000, "ebitda": -114942000, "pretax_income": -128737000, "tax_provision": -1114000, "net_income": -127623000, "net_income_to_common": -127623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238022000, "total_current_assets": 391407000, "total_assets": 730617000, "short_term_debt": 3968000, "long_term_debt": 456949000, "total_debt": 460917000, "total_liabilities": 528320000, "total_equity": 202297000, "shares_outstanding": 32162078, "goodwill_and_intangibles": 286994000 }, "cash_flow": { "operating_cash_flow": 9434000, "capital_expenditure": 1826000, "free_cash_flow": 11260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 188184, "ticker_id": 8656, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:01:17.214349+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122665000", "ebitda": "-114942000", "netIncome": "-127623000", "grossProfit": "36259000", "depreciation": "None", "totalRevenue": "60832000", "costOfRevenue": "24573000", "interestIncome": "2915000", "incomeBeforeTax": "-128737000", "interestExpense": "2915000", "operatingIncome": "-122610000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1114000", "reportedCurrency": "USD", "netInterestIncome": "2915000", "nonInterestIncome": "None", "operatingExpenses": "158869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7723000", "sellingGeneralAndAdministrative": "15092000", "netIncomeFromContinuingOperations": "2675000" }, "balance": { "goodwill": "193774000", "inventory": "1", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "730617000", "longTermDebt": "456949000", "shortTermDebt": "3968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "93220000", "reportedCurrency": "USD", "retainedEarnings": "84691000", "totalLiabilities": "528320000", "otherCurrentAssets": "6118000", "totalCurrentAssets": "391407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96279000", "currentNetReceivables": "50988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339210000", "currentAccountsPayable": "3329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42716000", "shortLongTermDebtTotal": "479447000", "totalShareholderEquity": "202297000", "capitalLeaseObligations": "22498000", "otherCurrentLiabilities": "7567000", "totalCurrentLiabilities": "39765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "488555000", "cashAndShortTermInvestments": "238022000", "commonStockSharesOutstanding": "32162078", "intangibleAssetsExcludingGoodwill": "93220000", "cashAndCashEquivalentsAtCarryingValue": "238022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5711000", "operatingCashflow": "9434000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7639000", "cashflowFromInvestment": "-1826000", "stockBasedCompensation": "269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60832000, "cost_of_revenue": 24573000, "gross_profit": 36259000, "research_and_development": 3188000, "selling_general_admin": 15092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122665000, "depreciation_amortisation": 7723000, "ebitda": -114942000, "interest_expense": 2915000, "interest_income": null, "other_non_operating": null, "pretax_income": -128737000, "tax_provision": -1114000, "effective_tax_rate": null, "net_income": -127623000, "net_income_continuing_ops": 2675000, "net_income_to_common": -127623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238022000, "short_term_investments": 96279000, "net_receivables": 50988000, "inventory": 1, "other_current_assets": null, "total_current_assets": 391407000, "net_ppe": null, "goodwill": 193774000, "intangible_assets": 93220000, "goodwill_and_intangibles": 286994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339210000, "total_assets": 730617000, "short_term_debt": 3968000, "accounts_payable": 3329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39765000, "long_term_debt": 456949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 488555000, "total_liabilities": 528320000, "total_debt": 460917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84691000, "total_equity": 202297000, "shares_outstanding": 32162078, "operating_cash_flow": 9434000, "stock_based_compensation": 269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7639000, "free_cash_flow": 11260000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-122665000", "ebitda": "-114942000", "netIncome": "-127623000", "grossProfit": "36259000", "depreciation": "None", "totalRevenue": "60832000", "costOfRevenue": "24573000", "interestIncome": "2915000", "incomeBeforeTax": "-128737000", "interestExpense": "2915000", "operatingIncome": "-122610000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-1114000", "reportedCurrency": "USD", "netInterestIncome": "2915000", "nonInterestIncome": "None", "operatingExpenses": "158869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3188000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7723000", "sellingGeneralAndAdministrative": "15092000", "netIncomeFromContinuingOperations": "2675000" }, "balance": { "goodwill": "193774000", "inventory": "1", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "730617000", "longTermDebt": "456949000", "shortTermDebt": "3968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "93220000", "reportedCurrency": "USD", "retainedEarnings": "84691000", "totalLiabilities": "528320000", "otherCurrentAssets": "6118000", "totalCurrentAssets": "391407000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "96279000", "currentNetReceivables": "50988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339210000", "currentAccountsPayable": "3329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42716000", "shortLongTermDebtTotal": "479447000", "totalShareholderEquity": "202297000", "capitalLeaseObligations": "22498000", "otherCurrentLiabilities": "7567000", "totalCurrentLiabilities": "39765000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "488555000", "cashAndShortTermInvestments": "238022000", "commonStockSharesOutstanding": "32162078", "intangibleAssetsExcludingGoodwill": "93220000", "cashAndCashEquivalentsAtCarryingValue": "238022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5711000", "operatingCashflow": "9434000", "capitalExpenditures": "1826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7639000", "cashflowFromInvestment": "-1826000", "stockBasedCompensation": "269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7723000", "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" ] } } }