{ "ticker": { "uuid": "e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061", "symbol": "ONL", "name": "Orion Office Reit Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061/" }, "ticker_metadata": { "id": 3011, "uuid": "e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061", "symbol": "ONL", "name": "Orion Office Reit Inc", "asset_type": "equity", "market_cap": 167080000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Orion REIT Inc. (NYSE: ONL.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061", "symbol": "ONL", "name": "Orion Office Reit Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061/", "api_url": "https://sharemaestro.com/factors/api/tickers/e2531ccb-ada8-4ddb-ae1d-ccd8c23d8061/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.87, "value": 0.9, "quality": 0.27, "momentum": 0.81, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 2.82, "market_cap": 159800000.94, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0282, "roe": -0.2359, "piotroski_f_score": 4, "momentum_12_1": 0.42, "volatility_252d": 0.5193 }, "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": "2026-06-07T06:54:07.240610+00:00", "batch_id": "" }, "size": { "price_close": 2.82, "market_cap": 159800000.94, "market_cap_usd": 159800000.94, "enterprise_value": 643453000.94, "shares_outstanding": 56666667, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2626, "ptbv_ratio": 0.3033, "ps_ratio": 1.0949, "pcf_ratio": 8.8297, "pfcf_ratio": 1.9734, "ev_ebitda": null, "ev_ebit": -5.8577, "ev_sales": 4.4088, "ev_fcf": 7.9463, "earnings_yield": null, "fcf_yield": 0.1258, "price_to_sales": 1.0949, "price_to_book": 0.2626, "price_to_cashflow": 8.8297, "ebitda_to_ev": null, "sales_yield": 0.2268 }, "yield": { "dividend_yield": 0.0282, "buyback_yield": 0, "shareholder_yield": 0.0282, "debt_paydown_yield": null, "total_yield": 0.0282 }, "quality": { "gross_margin": 0.5651, "operating_margin": -0.7527, "net_margin": -0.9836, "ebitda_margin": -0.3698, "fcf_margin": 0.5548, "roe": -0.2359, "roa": -0.1208, "roic": -0.0754, "roc_greenblatt": null, "asset_turnover": 0.1228, "cash_conversion": -0.5641, "accruals_ratio": -0.136, "sbc_to_revenue": 0.027, "piotroski_f_score": 4, "altman_z_score": -0.7089, "earnings_stability_5y": 0.6811, "revenue_stability_5y": 0.5116, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0694, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9507, "net_debt_to_ebitda": -8.9623, "debt_to_assets": 0.4157, "interest_coverage": -3.2672, "current_ratio": 0.6842, "quick_ratio": 0.6842, "net_debt": 483653000, "local_beta": 0.0013, "volatility_252d": 0.5193, "volatility_60d": 1.1828, "max_drawdown_12m": -0.3618, "risk_adjusted_momentum": 0.8087 }, "growth": { "revenue_growth_1y": -0.0624, "revenue_growth_3y_cagr": -0.1081, "revenue_growth_5y_cagr": 0.2252, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2499, "book_value_growth_1y": -0.189, "revenue_growth": -0.0624, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0208, "price_return_3m": 0.1617, "price_return_6m": 0.3939, "price_return_9m": -0.039, "price_return_12m": 0.3904, "price_return_12m_ex1m": 0.42, "momentum_6m": 0.3939, "momentum_12m": 0.3904, "momentum_12_1": 0.42, "distance_from_52w_high": -0.06, "distance_from_52w_low": 0.5287, "relative_strength": 0.2904 }, "raw_ttm": { "revenue_ttm": 145946000, "gross_profit_ttm": 82468000, "ebit_ttm": -109848000, "ebitda_ttm": -53965000, "net_income_ttm": -143548000, "eps_diluted_ttm": -2.5332, "operating_cash_flow_ttm": 18098000, "capital_expenditure_ttm": 62877000, "fcf_ttm": 80975000, "dividends_paid_ttm": 4505000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33621000, "cash_and_equivalents": 10274000, "total_current_assets": 111833000, "total_current_liabilities": 163455000, "net_ppe": null, "total_assets": 1188291000, "total_debt": 493927000, "total_equity": 608517000, "net_working_capital": 65104000, "book_value_per_share": 10.7385, "retained_earnings": -543432000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 526826000, "tangible_book_per_share": 9.2969 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 30, "rank_pcf": 37, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 28, "rank_roe": 86, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 37, "rank_fcf_margin": 13, "rank_piotroski": 84, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 28 }, "composites": { "value_composite": 10, "quality_composite": 73, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 19, "svqf_composite": 31, "vc1_composite": 16, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 13, "quality_value_composite": 0.493, "os_score": 0.87, "value_percentile": 0.9, "quality_percentile": 0.27, "momentum_percentile": 0.81, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 17, "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": 4694, "ticker_id": 3011, "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": "2026-06-07T06:54:07.240610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.82, "market_cap": 159800000.94, "market_cap_usd": 159800000.94, "enterprise_value": 643453000.94, "shares_outstanding": 56666667, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26260565, "ptbv_ratio": 0.30332596, "ps_ratio": 1.09492553, "pcf_ratio": 8.82970499, "pfcf_ratio": 1.97344861, "ev_ebitda": null, "ev_ebit": -5.85766697, "ev_sales": 4.408843, "ev_fcf": 7.94631678, "earnings_yield": null, "fcf_yield": 0.12584447, "dividend_yield": 0.02819149, "buyback_yield": 0, "shareholder_yield": 0.02819149, "debt_paydown_yield": null, "total_yield": 0.02819149, "gross_margin": 0.56505831, "operating_margin": -0.75266194, "net_margin": -0.98356927, "ebitda_margin": -0.36976005, "fcf_margin": 0.5548285, "roe": -0.23589809, "roa": -0.12080206, "roic": -0.07543331, "roc_greenblatt": null, "asset_turnover": 0.12282008, "cash_conversion": -0.56409703, "accruals_ratio": -0.13603234, "sbc_to_revenue": 0.02699629, "debt_to_equity": 0.95067352, "net_debt_to_ebitda": -8.96234596, "debt_to_assets": 0.41566165, "interest_coverage": -3.26724369, "current_ratio": 0.68418219, "quick_ratio": 0.68418219, "net_debt": 483653000, "revenue_growth_1y": -0.06244138, "revenue_growth_3y_cagr": -0.10812294, "revenue_growth_5y_cagr": 0.22522653, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24990353, "book_value_growth_1y": -0.18895961, "piotroski_f_score": 4, "altman_z_score": -0.70888175, "earnings_stability_5y": 0.681065, "revenue_stability_5y": 0.511572, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02083333, "price_return_3m": 0.16173684, "price_return_6m": 0.39390045, "price_return_9m": -0.03898582, "price_return_12m": 0.39039542, "price_return_12m_ex1m": 0.41997831, "distance_from_52w_high": -0.06, "distance_from_52w_low": 0.52870385, "relative_strength": 0.29043184, "local_beta": 0.0013, "volatility_252d": 0.519327, "volatility_60d": 1.182834, "max_drawdown_12m": -0.36184569, "revenue_ttm": 145946000, "gross_profit_ttm": 82468000, "ebit_ttm": -109848000, "ebitda_ttm": -53965000, "net_income_ttm": -143548000, "eps_diluted_ttm": -2.53319999, "operating_cash_flow_ttm": 18098000, "capital_expenditure_ttm": 62877000, "fcf_ttm": 80975000, "dividends_paid_ttm": 4505000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33621000, "cash_and_equivalents": 10274000, "total_current_assets": 111833000, "total_current_liabilities": 163455000, "net_ppe": null, "total_assets": 1188291000, "total_debt": 493927000, "total_equity": 608517000, "net_working_capital": 65104000, "book_value_per_share": 10.73853523, "retained_earnings": -543432000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 526826000, "tangible_book_per_share": 9.29692936, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 30, "rank_pcf": 37, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 28, "rank_roe": 86, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 37, "rank_fcf_margin": 13, "rank_piotroski": 84, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 28, "value_composite": 10, "quality_composite": 73, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 19, "svqf_composite": 31, "vc1_composite": 16, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 17, "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": 2.82, "os": 0.87, "value": 0.9, "quality": 0.27, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0282, "roe": -0.2359, "momentum_12_1": 0.42, "complete_fields": { "id": 4694, "ticker_id": 3011, "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": "2026-06-07T06:54:07.240610+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.82, "market_cap": 159800000.94, "market_cap_usd": 159800000.94, "enterprise_value": 643453000.94, "shares_outstanding": 56666667, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26260565, "ptbv_ratio": 0.30332596, "ps_ratio": 1.09492553, "pcf_ratio": 8.82970499, "pfcf_ratio": 1.97344861, "ev_ebitda": null, "ev_ebit": -5.85766697, "ev_sales": 4.408843, "ev_fcf": 7.94631678, "earnings_yield": null, "fcf_yield": 0.12584447, "dividend_yield": 0.02819149, "buyback_yield": 0, "shareholder_yield": 0.02819149, "debt_paydown_yield": null, "total_yield": 0.02819149, "gross_margin": 0.56505831, "operating_margin": -0.75266194, "net_margin": -0.98356927, "ebitda_margin": -0.36976005, "fcf_margin": 0.5548285, "roe": -0.23589809, "roa": -0.12080206, "roic": -0.07543331, "roc_greenblatt": null, "asset_turnover": 0.12282008, "cash_conversion": -0.56409703, "accruals_ratio": -0.13603234, "sbc_to_revenue": 0.02699629, "debt_to_equity": 0.95067352, "net_debt_to_ebitda": -8.96234596, "debt_to_assets": 0.41566165, "interest_coverage": -3.26724369, "current_ratio": 0.68418219, "quick_ratio": 0.68418219, "net_debt": 483653000, "revenue_growth_1y": -0.06244138, "revenue_growth_3y_cagr": -0.10812294, "revenue_growth_5y_cagr": 0.22522653, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24990353, "book_value_growth_1y": -0.18895961, "piotroski_f_score": 4, "altman_z_score": -0.70888175, "earnings_stability_5y": 0.681065, "revenue_stability_5y": 0.511572, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02083333, "price_return_3m": 0.16173684, "price_return_6m": 0.39390045, "price_return_9m": -0.03898582, "price_return_12m": 0.39039542, "price_return_12m_ex1m": 0.41997831, "distance_from_52w_high": -0.06, "distance_from_52w_low": 0.52870385, "relative_strength": 0.29043184, "local_beta": 0.0013, "volatility_252d": 0.519327, "volatility_60d": 1.182834, "max_drawdown_12m": -0.36184569, "revenue_ttm": 145946000, "gross_profit_ttm": 82468000, "ebit_ttm": -109848000, "ebitda_ttm": -53965000, "net_income_ttm": -143548000, "eps_diluted_ttm": -2.53319999, "operating_cash_flow_ttm": 18098000, "capital_expenditure_ttm": 62877000, "fcf_ttm": 80975000, "dividends_paid_ttm": 4505000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33621000, "cash_and_equivalents": 10274000, "total_current_assets": 111833000, "total_current_liabilities": 163455000, "net_ppe": null, "total_assets": 1188291000, "total_debt": 493927000, "total_equity": 608517000, "net_working_capital": 65104000, "book_value_per_share": 10.73853523, "retained_earnings": -543432000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 526826000, "tangible_book_per_share": 9.29692936, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 4, "rank_ptbv": 4, "rank_ps": 30, "rank_pcf": 37, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 31, "rank_dividend_yield": 27, "rank_shareholder_yield": 27, "rank_total_yield": 28, "rank_roe": 86, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 37, "rank_fcf_margin": 13, "rank_piotroski": 84, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 28, "value_composite": 10, "quality_composite": 73, "momentum_composite": 19, "growth_composite": 82, "yield_composite": 19, "svqf_composite": 31, "vc1_composite": 16, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 13, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 17, "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 147647000, "cost_of_revenue": 64828000, "gross_profit": 82819000, "ebit": -107502000, "ebitda": -48756000, "pretax_income": -139027000, "tax_provision": 259000, "net_income": -139309000, "net_income_to_common": -139309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22362000, "total_current_assets": 57695000, "total_assets": 1170502000, "short_term_debt": 92000000, "long_term_debt": 371957000, "total_debt": 463957000, "total_liabilities": 545987000, "total_equity": 623213000, "shares_outstanding": 56232000, "goodwill_and_intangibles": 75947000 }, "cash_flow": { "operating_cash_flow": 23576000, "capital_expenditure": 51692000, "free_cash_flow": 75268000, "dividends_paid": 8972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309884, "ticker_id": 3011, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-107502000", "ebitda": "-48756000", "netIncome": "-139309000", "grossProfit": "82819000", "depreciation": "None", "totalRevenue": "147647000", "costOfRevenue": "64828000", "interestIncome": "48453000", "incomeBeforeTax": "-139027000", "interestExpense": "31514000", "operatingIncome": "-2166000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-31525000", "nonInterestIncome": "None", "operatingExpenses": "84985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58746000", "sellingGeneralAndAdministrative": "20313000", "netIncomeFromContinuingOperations": "-139286000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1170502000", "longTermDebt": "371957000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75947000", "reportedCurrency": "USD", "retainedEarnings": "-528482000", "totalLiabilities": "545987000", "otherCurrentAssets": "None", "totalCurrentAssets": "57695000", "currentLongTermDebt": "92000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75947000", "currentAccountsPayable": "2807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "979426000", "shortLongTermDebtTotal": "482406000", "totalShareholderEquity": "623213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2807000", "totalCurrentLiabilities": "92000000", "otherNonCurrentLiabilities": "40603000", "totalNonCurrentLiabilities": "453987000", "cashAndShortTermInvestments": "22362000", "commonStockSharesOutstanding": "56232000", "intangibleAssetsExcludingGoodwill": "75947000", "cashAndCashEquivalentsAtCarryingValue": "22362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139286000", "profitLoss": "None", "dividendPayout": "8972000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23576000", "capitalExpenditures": "51692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36887000", "cashflowFromInvestment": "16780000", "stockBasedCompensation": "3896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147647000, "cost_of_revenue": 64828000, "gross_profit": 82819000, "research_and_development": null, "selling_general_admin": 20313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -107502000, "depreciation_amortisation": 58746000, "ebitda": -48756000, "interest_expense": 31514000, "interest_income": null, "other_non_operating": null, "pretax_income": -139027000, "tax_provision": 259000, "effective_tax_rate": null, "net_income": -139309000, "net_income_continuing_ops": -139286000, "net_income_to_common": -139309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22362000, "short_term_investments": null, "net_receivables": 35333000, "inventory": null, "other_current_assets": null, "total_current_assets": 57695000, "net_ppe": null, "goodwill": null, "intangible_assets": 75947000, "goodwill_and_intangibles": 75947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75947000, "total_assets": 1170502000, "short_term_debt": 92000000, "accounts_payable": 2807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92000000, "long_term_debt": 371957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 453987000, "total_liabilities": 545987000, "total_debt": 463957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528482000, "total_equity": 623213000, "shares_outstanding": 56232000, "operating_cash_flow": 23576000, "stock_based_compensation": 3896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16780000, "dividends_paid": 8972000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36887000, "free_cash_flow": 75268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-107502000", "ebitda": "-48756000", "netIncome": "-139309000", "grossProfit": "82819000", "depreciation": "None", "totalRevenue": "147647000", "costOfRevenue": "64828000", "interestIncome": "48453000", "incomeBeforeTax": "-139027000", "interestExpense": "31514000", "operatingIncome": "-2166000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "259000", "reportedCurrency": "USD", "netInterestIncome": "-31525000", "nonInterestIncome": "None", "operatingExpenses": "84985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58746000", "sellingGeneralAndAdministrative": "20313000", "netIncomeFromContinuingOperations": "-139286000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1170502000", "longTermDebt": "371957000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75947000", "reportedCurrency": "USD", "retainedEarnings": "-528482000", "totalLiabilities": "545987000", "otherCurrentAssets": "None", "totalCurrentAssets": "57695000", "currentLongTermDebt": "92000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75947000", "currentAccountsPayable": "2807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "979426000", "shortLongTermDebtTotal": "482406000", "totalShareholderEquity": "623213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2807000", "totalCurrentLiabilities": "92000000", "otherNonCurrentLiabilities": "40603000", "totalNonCurrentLiabilities": "453987000", "cashAndShortTermInvestments": "22362000", "commonStockSharesOutstanding": "56232000", "intangibleAssetsExcludingGoodwill": "75947000", "cashAndCashEquivalentsAtCarryingValue": "22362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139286000", "profitLoss": "None", "dividendPayout": "8972000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23576000", "capitalExpenditures": "51692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36887000", "cashflowFromInvestment": "16780000", "stockBasedCompensation": "3896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8972000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58746000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 164862000, "cost_of_revenue": 65151000, "gross_profit": 99711000, "ebit": -70125000, "ebitda": 30695000, "pretax_income": -102762000, "tax_provision": 214000, "net_income": -103012000, "net_income_to_common": -103012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 91807000, "total_assets": 1336422000, "short_term_debt": 119000000, "long_term_debt": 371222000, "total_debt": 490222000, "total_liabilities": 571166000, "total_equity": 763916000, "shares_outstanding": 55903000, "goodwill_and_intangibles": 95944000 }, "cash_flow": { "operating_cash_flow": 54260000, "capital_expenditure": 22576000, "free_cash_flow": 76836000, "dividends_paid": 22355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309889, "ticker_id": 3011, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70125000", "ebitda": "30695000", "netIncome": "-103012000", "grossProfit": "99711000", "depreciation": "None", "totalRevenue": "164862000", "costOfRevenue": "65151000", "interestIncome": "32570000", "incomeBeforeTax": "-102762000", "interestExpense": "32637000", "operatingIncome": "-21203000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "214000", "reportedCurrency": "USD", "netInterestIncome": "-32637000", "nonInterestIncome": "None", "operatingExpenses": "120914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100820000", "sellingGeneralAndAdministrative": "20094000", "netIncomeFromContinuingOperations": "-102976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1336422000", "longTermDebt": "371222000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "95944000", "reportedCurrency": "USD", "retainedEarnings": "-384348000", "totalLiabilities": "571166000", "otherCurrentAssets": "53374000", "totalCurrentAssets": "91807000", "currentLongTermDebt": "119000000", "longTermInvestments": "11822000", "shortTermInvestments": "None", "currentNetReceivables": "22833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244615000", "currentAccountsPayable": "1159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126762000", "shortLongTermDebtTotal": "510818000", "totalShareholderEquity": "763916000", "capitalLeaseObligations": "20596000", "otherCurrentLiabilities": "36059000", "totalCurrentLiabilities": "156218000", "otherNonCurrentLiabilities": "23130000", "totalNonCurrentLiabilities": "414948000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "55903000", "intangibleAssetsExcludingGoodwill": "95944000", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102976000", "profitLoss": "None", "dividendPayout": "22355000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54260000", "capitalExpenditures": "22576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3025000", "cashflowFromInvestment": "-51263000", "stockBasedCompensation": "3757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164862000, "cost_of_revenue": 65151000, "gross_profit": 99711000, "research_and_development": null, "selling_general_admin": 20094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70125000, "depreciation_amortisation": 100820000, "ebitda": 30695000, "interest_expense": 32637000, "interest_income": null, "other_non_operating": null, "pretax_income": -102762000, "tax_provision": 214000, "effective_tax_rate": null, "net_income": -103012000, "net_income_continuing_ops": -102976000, "net_income_to_common": -103012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15600000, "short_term_investments": null, "net_receivables": 22833000, "inventory": null, "other_current_assets": null, "total_current_assets": 91807000, "net_ppe": null, "goodwill": null, "intangible_assets": 95944000, "goodwill_and_intangibles": 95944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244615000, "total_assets": 1336422000, "short_term_debt": 119000000, "accounts_payable": 1159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156218000, "long_term_debt": 371222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414948000, "total_liabilities": 571166000, "total_debt": 490222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -384348000, "total_equity": 763916000, "shares_outstanding": 55903000, "operating_cash_flow": 54260000, "stock_based_compensation": 3757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51263000, "dividends_paid": 22355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3025000, "free_cash_flow": 76836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70125000", "ebitda": "30695000", "netIncome": "-103012000", "grossProfit": "99711000", "depreciation": "None", "totalRevenue": "164862000", "costOfRevenue": "65151000", "interestIncome": "32570000", "incomeBeforeTax": "-102762000", "interestExpense": "32637000", "operatingIncome": "-21203000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "214000", "reportedCurrency": "USD", "netInterestIncome": "-32637000", "nonInterestIncome": "None", "operatingExpenses": "120914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100820000", "sellingGeneralAndAdministrative": "20094000", "netIncomeFromContinuingOperations": "-102976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1336422000", "longTermDebt": "371222000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "95944000", "reportedCurrency": "USD", "retainedEarnings": "-384348000", "totalLiabilities": "571166000", "otherCurrentAssets": "53374000", "totalCurrentAssets": "91807000", "currentLongTermDebt": "119000000", "longTermInvestments": "11822000", "shortTermInvestments": "None", "currentNetReceivables": "22833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244615000", "currentAccountsPayable": "1159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126762000", "shortLongTermDebtTotal": "510818000", "totalShareholderEquity": "763916000", "capitalLeaseObligations": "20596000", "otherCurrentLiabilities": "36059000", "totalCurrentLiabilities": "156218000", "otherNonCurrentLiabilities": "23130000", "totalNonCurrentLiabilities": "414948000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "55903000", "intangibleAssetsExcludingGoodwill": "95944000", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102976000", "profitLoss": "None", "dividendPayout": "22355000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54260000", "capitalExpenditures": "22576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3025000", "cashflowFromInvestment": "-51263000", "stockBasedCompensation": "3757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100820000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 195041000, "cost_of_revenue": 60783000, "gross_profit": 134258000, "ebit": -27186000, "ebitda": 81925000, "pretax_income": -56855000, "tax_provision": 456000, "net_income": -57302000, "net_income_to_common": -57302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22473000, "total_current_assets": 83179000, "total_assets": 1423933000, "short_term_debt": 116000000, "long_term_debt": 352856000, "total_debt": 468856000, "total_liabilities": 536930000, "total_equity": 885623000, "shares_outstanding": 56409734, "goodwill_and_intangibles": 126364000 }, "cash_flow": { "operating_cash_flow": 89088000, "capital_expenditure": 18442000, "free_cash_flow": 107530000, "dividends_paid": 22578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309894, "ticker_id": 3011, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27186000", "ebitda": "81925000", "netIncome": "-57302000", "grossProfit": "134258000", "depreciation": "None", "totalRevenue": "195041000", "costOfRevenue": "60783000", "interestIncome": "29304000", "incomeBeforeTax": "-56855000", "interestExpense": "29669000", "operatingIncome": "6427000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "456000", "reportedCurrency": "USD", "netInterestIncome": "-29669000", "nonInterestIncome": "None", "operatingExpenses": "127831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109111000", "sellingGeneralAndAdministrative": "18720000", "netIncomeFromContinuingOperations": "-57311000" }, "balance": { "goodwill": "None", "inventory": "-1318000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1423933000", "longTermDebt": "352856000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "126364000", "reportedCurrency": "USD", "retainedEarnings": "-258805000", "totalLiabilities": "536930000", "otherCurrentAssets": "36043000", "totalCurrentAssets": "83179000", "currentLongTermDebt": "116000000", "longTermInvestments": "13549000", "shortTermInvestments": "None", "currentNetReceivables": "24663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340754000", "currentAccountsPayable": "1606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1188201000", "shortLongTermDebtTotal": "476930000", "totalShareholderEquity": "885623000", "capitalLeaseObligations": "8074000", "otherCurrentLiabilities": "34451000", "totalCurrentLiabilities": "152057000", "otherNonCurrentLiabilities": "23943000", "totalNonCurrentLiabilities": "384873000", "cashAndShortTermInvestments": "22473000", "commonStockSharesOutstanding": "56409734", "intangibleAssetsExcludingGoodwill": "126364000", "cashAndCashEquivalentsAtCarryingValue": "22473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57302000", "profitLoss": "None", "dividendPayout": "22578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1340000", "operatingCashflow": "89088000", "capitalExpenditures": "18442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92490000", "cashflowFromInvestment": "5289000", "stockBasedCompensation": "2728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195041000, "cost_of_revenue": 60783000, "gross_profit": 134258000, "research_and_development": 0.29, "selling_general_admin": 18720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27186000, "depreciation_amortisation": 109111000, "ebitda": 81925000, "interest_expense": 29669000, "interest_income": null, "other_non_operating": null, "pretax_income": -56855000, "tax_provision": 456000, "effective_tax_rate": null, "net_income": -57302000, "net_income_continuing_ops": -57311000, "net_income_to_common": -57302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22473000, "short_term_investments": null, "net_receivables": 24663000, "inventory": -1318000, "other_current_assets": null, "total_current_assets": 83179000, "net_ppe": null, "goodwill": null, "intangible_assets": 126364000, "goodwill_and_intangibles": 126364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1340754000, "total_assets": 1423933000, "short_term_debt": 116000000, "accounts_payable": 1606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152057000, "long_term_debt": 352856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 384873000, "total_liabilities": 536930000, "total_debt": 468856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258805000, "total_equity": 885623000, "shares_outstanding": 56409734, "operating_cash_flow": 89088000, "stock_based_compensation": 2728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5289000, "dividends_paid": 22578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92490000, "free_cash_flow": 107530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27186000", "ebitda": "81925000", "netIncome": "-57302000", "grossProfit": "134258000", "depreciation": "None", "totalRevenue": "195041000", "costOfRevenue": "60783000", "interestIncome": "29304000", "incomeBeforeTax": "-56855000", "interestExpense": "29669000", "operatingIncome": "6427000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "456000", "reportedCurrency": "USD", "netInterestIncome": "-29669000", "nonInterestIncome": "None", "operatingExpenses": "127831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109111000", "sellingGeneralAndAdministrative": "18720000", "netIncomeFromContinuingOperations": "-57311000" }, "balance": { "goodwill": "None", "inventory": "-1318000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1423933000", "longTermDebt": "352856000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "126364000", "reportedCurrency": "USD", "retainedEarnings": "-258805000", "totalLiabilities": "536930000", "otherCurrentAssets": "36043000", "totalCurrentAssets": "83179000", "currentLongTermDebt": "116000000", "longTermInvestments": "13549000", "shortTermInvestments": "None", "currentNetReceivables": "24663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340754000", "currentAccountsPayable": "1606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1188201000", "shortLongTermDebtTotal": "476930000", "totalShareholderEquity": "885623000", "capitalLeaseObligations": "8074000", "otherCurrentLiabilities": "34451000", "totalCurrentLiabilities": "152057000", "otherNonCurrentLiabilities": "23943000", "totalNonCurrentLiabilities": "384873000", "cashAndShortTermInvestments": "22473000", "commonStockSharesOutstanding": "56409734", "intangibleAssetsExcludingGoodwill": "126364000", "cashAndCashEquivalentsAtCarryingValue": "22473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57302000", "profitLoss": "None", "dividendPayout": "22578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1340000", "operatingCashflow": "89088000", "capitalExpenditures": "18442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92490000", "cashflowFromInvestment": "5289000", "stockBasedCompensation": "2728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109111000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 208118000, "cost_of_revenue": 61519000, "gross_profit": 146599000, "ebit": -67091000, "ebitda": 64276000, "pretax_income": -97262000, "tax_provision": 212000, "net_income": -97494000, "net_income_to_common": -97494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20638000, "total_current_assets": 80759000, "total_assets": 1571073000, "short_term_debt": 173815000, "long_term_debt": 352167000, "total_debt": 525982000, "total_liabilities": 595215000, "total_equity": 974469000, "shares_outstanding": 56631826, "goodwill_and_intangibles": 202832159.13 }, "cash_flow": { "operating_cash_flow": 114232000, "capital_expenditure": 11624000, "free_cash_flow": 125856000, "dividends_paid": 16991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309899, "ticker_id": 3011, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67091000", "ebitda": "64276000", "netIncome": "-97494000", "grossProfit": "146599000", "depreciation": "None", "totalRevenue": "208118000", "costOfRevenue": "61519000", "interestIncome": "29930000", "incomeBeforeTax": "-97262000", "interestExpense": "30171000", "operatingIncome": "-676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-30171000", "nonInterestIncome": "None", "operatingExpenses": "147275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "1583000", "costofGoodsAndServicesSold": "61519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131367000", "sellingGeneralAndAdministrative": "15908000", "netIncomeFromContinuingOperations": "-97474000" }, "balance": { "goodwill": "159.13", "inventory": "2502014", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1571073000", "longTermDebt": "352167000", "shortTermDebt": "173815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "202832000", "reportedCurrency": "USD", "retainedEarnings": "-178910000", "totalLiabilities": "595215000", "otherCurrentAssets": "38480000", "totalCurrentAssets": "80759000", "currentLongTermDebt": "173815000", "longTermInvestments": "2502000", "shortTermInvestments": "14.47", "currentNetReceivables": "21641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1490314000", "currentAccountsPayable": "1793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233246000", "shortLongTermDebtTotal": "540050000", "totalShareholderEquity": "974469000", "capitalLeaseObligations": "14068000", "otherCurrentLiabilities": "19841000", "totalCurrentLiabilities": "205640000", "otherNonCurrentLiabilities": "37408000", "totalNonCurrentLiabilities": "389575000", "cashAndShortTermInvestments": "20638000", "commonStockSharesOutstanding": "56631826", "intangibleAssetsExcludingGoodwill": "202832000", "cashAndCashEquivalentsAtCarryingValue": "20638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97474000", "profitLoss": "None", "dividendPayout": "16991000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2247000", "operatingCashflow": "114232000", "capitalExpenditures": "11624000", "changeInReceivables": "2247000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110716000", "cashflowFromInvestment": "22477000", "stockBasedCompensation": "1756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208118000, "cost_of_revenue": 61519000, "gross_profit": 146599000, "research_and_development": 0.47, "selling_general_admin": 15908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67091000, "depreciation_amortisation": 131367000, "ebitda": 64276000, "interest_expense": 30171000, "interest_income": null, "other_non_operating": null, "pretax_income": -97262000, "tax_provision": 212000, "effective_tax_rate": null, "net_income": -97494000, "net_income_continuing_ops": -97474000, "net_income_to_common": -97494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20638000, "short_term_investments": 14.47, "net_receivables": 21641000, "inventory": 2502014, "other_current_assets": null, "total_current_assets": 80759000, "net_ppe": null, "goodwill": 159.13, "intangible_assets": 202832000, "goodwill_and_intangibles": 202832159.13, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1490314000, "total_assets": 1571073000, "short_term_debt": 173815000, "accounts_payable": 1793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205640000, "long_term_debt": 352167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 389575000, "total_liabilities": 595215000, "total_debt": 525982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178910000, "total_equity": 974469000, "shares_outstanding": 56631826, "operating_cash_flow": 114232000, "stock_based_compensation": 1756000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22477000, "dividends_paid": 16991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110716000, "free_cash_flow": 125856000, "net_change_in_cash": 25993000 }, "raw_data": { "income": { "ebit": "-67091000", "ebitda": "64276000", "netIncome": "-97494000", "grossProfit": "146599000", "depreciation": "None", "totalRevenue": "208118000", "costOfRevenue": "61519000", "interestIncome": "29930000", "incomeBeforeTax": "-97262000", "interestExpense": "30171000", "operatingIncome": "-676000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-30171000", "nonInterestIncome": "None", "operatingExpenses": "147275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.47", "otherNonOperatingIncome": "1583000", "costofGoodsAndServicesSold": "61519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131367000", "sellingGeneralAndAdministrative": "15908000", "netIncomeFromContinuingOperations": "-97474000" }, "balance": { "goodwill": "159.13", "inventory": "2502014", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1571073000", "longTermDebt": "352167000", "shortTermDebt": "173815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "202832000", "reportedCurrency": "USD", "retainedEarnings": "-178910000", "totalLiabilities": "595215000", "otherCurrentAssets": "38480000", "totalCurrentAssets": "80759000", "currentLongTermDebt": "173815000", "longTermInvestments": "2502000", "shortTermInvestments": "14.47", "currentNetReceivables": "21641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1490314000", "currentAccountsPayable": "1793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233246000", "shortLongTermDebtTotal": "540050000", "totalShareholderEquity": "974469000", "capitalLeaseObligations": "14068000", "otherCurrentLiabilities": "19841000", "totalCurrentLiabilities": "205640000", "otherNonCurrentLiabilities": "37408000", "totalNonCurrentLiabilities": "389575000", "cashAndShortTermInvestments": "20638000", "commonStockSharesOutstanding": "56631826", "intangibleAssetsExcludingGoodwill": "202832000", "cashAndCashEquivalentsAtCarryingValue": "20638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97474000", "profitLoss": "None", "dividendPayout": "16991000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2247000", "operatingCashflow": "114232000", "capitalExpenditures": "11624000", "changeInReceivables": "2247000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110716000", "cashflowFromInvestment": "22477000", "stockBasedCompensation": "1756000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131367000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 79731000, "cost_of_revenue": 13411000, "gross_profit": 66320000, "ebit": -43040000, "ebitda": 882000, "pretax_income": -47307000, "tax_provision": 157000, "net_income": -47481000, "net_income_to_common": -47481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29318000, "total_current_assets": 47234000, "total_assets": 1759478000, "short_term_debt": 616847000, "long_term_debt": 616847000, "total_debt": 1233694000, "total_liabilities": 671190000, "total_equity": 1088288000, "shares_outstanding": 56625650, "goodwill_and_intangibles": 298107159.13 }, "cash_flow": { "operating_cash_flow": 56108000, "capital_expenditure": 9916000, "free_cash_flow": 66024000, "dividends_paid": 587156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309904, "ticker_id": 3011, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43040000", "ebitda": "882000", "netIncome": "-47481000", "grossProfit": "66320000", "depreciation": "None", "totalRevenue": "79731000", "costOfRevenue": "13411000", "interestIncome": "4052000", "incomeBeforeTax": "-47307000", "interestExpense": "4267000", "operatingIncome": "18566000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157000", "reportedCurrency": "USD", "netInterestIncome": "-4267000", "nonInterestIncome": "None", "operatingExpenses": "47754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "-3838000", "costofGoodsAndServicesSold": "13411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43922000", "sellingGeneralAndAdministrative": "3832000", "netIncomeFromContinuingOperations": "-47464000" }, "balance": { "goodwill": "159.13", "inventory": "-298999", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1759478000", "longTermDebt": "616847000", "shortTermDebt": "616847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "298107000", "reportedCurrency": "USD", "retainedEarnings": "-58715000", "totalLiabilities": "671190000", "otherCurrentAssets": "-47234000", "totalCurrentAssets": "47234000", "currentLongTermDebt": "444357000", "longTermInvestments": "18631000", "shortTermInvestments": "299000", "currentNetReceivables": "17916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1712244000", "currentAccountsPayable": "1805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1353636000", "shortLongTermDebtTotal": "637456000", "totalShareholderEquity": "1088288000", "capitalLeaseObligations": "20609000", "otherCurrentLiabilities": "15574000", "totalCurrentLiabilities": "634226000", "otherNonCurrentLiabilities": "36964000", "totalNonCurrentLiabilities": "36964000", "cashAndShortTermInvestments": "29318000", "commonStockSharesOutstanding": "56625650", "intangibleAssetsExcludingGoodwill": "298107000", "cashAndCashEquivalentsAtCarryingValue": "29318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47464000", "profitLoss": "None", "dividendPayout": "587156000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5017000", "operatingCashflow": "56108000", "capitalExpenditures": "9916000", "changeInReceivables": "-5017000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18444000", "cashflowFromInvestment": "-12261000", "stockBasedCompensation": "65000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "587156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79731000, "cost_of_revenue": 13411000, "gross_profit": 66320000, "research_and_development": 0.59, "selling_general_admin": 3832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43040000, "depreciation_amortisation": 43922000, "ebitda": 882000, "interest_expense": 4267000, "interest_income": null, "other_non_operating": null, "pretax_income": -47307000, "tax_provision": 157000, "effective_tax_rate": null, "net_income": -47481000, "net_income_continuing_ops": -47464000, "net_income_to_common": -47481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29318000, "short_term_investments": 299000, "net_receivables": 17916000, "inventory": -298999, "other_current_assets": null, "total_current_assets": 47234000, "net_ppe": null, "goodwill": 159.13, "intangible_assets": 298107000, "goodwill_and_intangibles": 298107159.13, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1712244000, "total_assets": 1759478000, "short_term_debt": 616847000, "accounts_payable": 1805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634226000, "long_term_debt": 616847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36964000, "total_liabilities": 671190000, "total_debt": 1233694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58715000, "total_equity": 1088288000, "shares_outstanding": 56625650, "operating_cash_flow": 56108000, "stock_based_compensation": 65000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12261000, "dividends_paid": 587156000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18444000, "free_cash_flow": 66024000, "net_change_in_cash": 25403000 }, "raw_data": { "income": { "ebit": "-43040000", "ebitda": "882000", "netIncome": "-47481000", "grossProfit": "66320000", "depreciation": "None", "totalRevenue": "79731000", "costOfRevenue": "13411000", "interestIncome": "4052000", "incomeBeforeTax": "-47307000", "interestExpense": "4267000", "operatingIncome": "18566000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157000", "reportedCurrency": "USD", "netInterestIncome": "-4267000", "nonInterestIncome": "None", "operatingExpenses": "47754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.59", "otherNonOperatingIncome": "-3838000", "costofGoodsAndServicesSold": "13411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43922000", "sellingGeneralAndAdministrative": "3832000", "netIncomeFromContinuingOperations": "-47464000" }, "balance": { "goodwill": "159.13", "inventory": "-298999", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1759478000", "longTermDebt": "616847000", "shortTermDebt": "616847000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "298107000", "reportedCurrency": "USD", "retainedEarnings": "-58715000", "totalLiabilities": "671190000", "otherCurrentAssets": "-47234000", "totalCurrentAssets": "47234000", "currentLongTermDebt": "444357000", "longTermInvestments": "18631000", "shortTermInvestments": "299000", "currentNetReceivables": "17916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1712244000", "currentAccountsPayable": "1805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1353636000", "shortLongTermDebtTotal": "637456000", "totalShareholderEquity": "1088288000", "capitalLeaseObligations": "20609000", "otherCurrentLiabilities": "15574000", "totalCurrentLiabilities": "634226000", "otherNonCurrentLiabilities": "36964000", "totalNonCurrentLiabilities": "36964000", "cashAndShortTermInvestments": "29318000", "commonStockSharesOutstanding": "56625650", "intangibleAssetsExcludingGoodwill": "298107000", "cashAndCashEquivalentsAtCarryingValue": "29318000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47464000", "profitLoss": "None", "dividendPayout": "587156000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5017000", "operatingCashflow": "56108000", "capitalExpenditures": "9916000", "changeInReceivables": "-5017000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18444000", "cashflowFromInvestment": "-12261000", "stockBasedCompensation": "65000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "587156000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43922000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 53474000, "cost_of_revenue": 5770000, "gross_profit": 47704000, "ebit": 1032000, "ebitda": 26982000, "pretax_income": -1899000, "tax_provision": 2931000, "net_income": -1899000, "net_income_to_common": -1899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 12245000, "total_assets": 546431000, "short_term_debt": 0, "long_term_debt": 37052000, "total_debt": 37052000, "total_liabilities": 49313000, "total_equity": 497118000, "shares_outstanding": 54172452, "goodwill_and_intangibles": 28680000 }, "cash_flow": { "operating_cash_flow": 42327000, "capital_expenditure": 464000, "free_cash_flow": 42791000, "dividends_paid": 8989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309909, "ticker_id": 3011, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1032000", "ebitda": "26982000", "netIncome": "-1899000", "grossProfit": "47704000", "depreciation": "None", "totalRevenue": "53474000", "costOfRevenue": "5770000", "interestIncome": "2931000", "incomeBeforeTax": "-1899000", "interestExpense": "2931000", "operatingIncome": "19703000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2931000", "reportedCurrency": "USD", "netInterestIncome": "-2931000", "nonInterestIncome": "None", "operatingExpenses": "28001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25950000", "sellingGeneralAndAdministrative": "2051000", "netIncomeFromContinuingOperations": "-1899000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "497118000", "currentDebt": "None", "investments": "None", "totalAssets": "546431000", "longTermDebt": "37052000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28680000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "49313000", "otherCurrentAssets": "4167000", "totalCurrentAssets": "12245000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "534186000", "currentAccountsPayable": "12000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505506000", "shortLongTermDebtTotal": "44273000", "totalShareholderEquity": "497118000", "capitalLeaseObligations": "7221000", "otherCurrentLiabilities": "400000", "totalCurrentLiabilities": "848000", "otherNonCurrentLiabilities": "4192000", "totalNonCurrentLiabilities": "48465000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "28680000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1899000", "profitLoss": "None", "dividendPayout": "8989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42327000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41667000", "cashflowFromInvestment": "-464000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53474000, "cost_of_revenue": 5770000, "gross_profit": 47704000, "research_and_development": null, "selling_general_admin": 2051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1032000, "depreciation_amortisation": 25950000, "ebitda": 26982000, "interest_expense": 2931000, "interest_income": null, "other_non_operating": null, "pretax_income": -1899000, "tax_provision": 2931000, "effective_tax_rate": null, "net_income": -1899000, "net_income_continuing_ops": -1899000, "net_income_to_common": -1899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 8078000, "inventory": null, "other_current_assets": null, "total_current_assets": 12245000, "net_ppe": null, "goodwill": null, "intangible_assets": 28680000, "goodwill_and_intangibles": 28680000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 534186000, "total_assets": 546431000, "short_term_debt": 0, "accounts_payable": 12000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848000, "long_term_debt": 37052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48465000, "total_liabilities": 49313000, "total_debt": 37052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 497118000, "shares_outstanding": 54172452, "operating_cash_flow": 42327000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -464000, "dividends_paid": 8989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41667000, "free_cash_flow": 42791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1032000", "ebitda": "26982000", "netIncome": "-1899000", "grossProfit": "47704000", "depreciation": "None", "totalRevenue": "53474000", "costOfRevenue": "5770000", "interestIncome": "2931000", "incomeBeforeTax": "-1899000", "interestExpense": "2931000", "operatingIncome": "19703000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2931000", "reportedCurrency": "USD", "netInterestIncome": "-2931000", "nonInterestIncome": "None", "operatingExpenses": "28001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25950000", "sellingGeneralAndAdministrative": "2051000", "netIncomeFromContinuingOperations": "-1899000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "497118000", "currentDebt": "None", "investments": "None", "totalAssets": "546431000", "longTermDebt": "37052000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28680000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "49313000", "otherCurrentAssets": "4167000", "totalCurrentAssets": "12245000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8078000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "534186000", "currentAccountsPayable": "12000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505506000", "shortLongTermDebtTotal": "44273000", "totalShareholderEquity": "497118000", "capitalLeaseObligations": "7221000", "otherCurrentLiabilities": "400000", "totalCurrentLiabilities": "848000", "otherNonCurrentLiabilities": "4192000", "totalNonCurrentLiabilities": "48465000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "28680000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1899000", "profitLoss": "None", "dividendPayout": "8989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42327000", "capitalExpenditures": "464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41667000", "cashflowFromInvestment": "-464000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25950000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 53465000, "cost_of_revenue": 5898000, "gross_profit": 47567000, "ebit": 18600000, "ebitda": 45523000, "pretax_income": 15284000, "tax_provision": 3316000, "net_income": 15284000, "net_income_to_common": 15284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 9168000, "total_assets": 592202000, "short_term_debt": 31986000, "long_term_debt": 70141000, "total_debt": 102127000, "total_liabilities": 84196000, "total_equity": 508006000, "shares_outstanding": 54172452, "goodwill_and_intangibles": 37381000 }, "cash_flow": { "operating_cash_flow": 39994000, "capital_expenditure": 536000, "free_cash_flow": 40530000, "dividends_paid": 37621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309913, "ticker_id": 3011, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18600000", "ebitda": "45523000", "netIncome": "15284000", "grossProfit": "47567000", "depreciation": "None", "totalRevenue": "53465000", "costOfRevenue": "5898000", "interestIncome": "3316000", "incomeBeforeTax": "15284000", "interestExpense": "3316000", "operatingIncome": "18600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-3316000", "nonInterestIncome": "None", "operatingExpenses": "28967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26923000", "sellingGeneralAndAdministrative": "2044000", "netIncomeFromContinuingOperations": "15284000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "508006000", "currentDebt": "None", "investments": "None", "totalAssets": "592202000", "longTermDebt": "70141000", "shortTermDebt": "31986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "37381000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "84196000", "otherCurrentAssets": "4776000", "totalCurrentAssets": "9168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583034000", "currentAccountsPayable": "921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "541780000", "shortLongTermDebtTotal": "102127000", "totalShareholderEquity": "508006000", "capitalLeaseObligations": "8868000", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "921000", "otherNonCurrentLiabilities": "4266000", "totalNonCurrentLiabilities": "83275000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "37381000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15284000", "profitLoss": "None", "dividendPayout": "37621000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39994000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38589000", "cashflowFromInvestment": "-536000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53465000, "cost_of_revenue": 5898000, "gross_profit": 47567000, "research_and_development": null, "selling_general_admin": 2044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18600000, "depreciation_amortisation": 26923000, "ebitda": 45523000, "interest_expense": 3316000, "interest_income": null, "other_non_operating": null, "pretax_income": 15284000, "tax_provision": 3316000, "effective_tax_rate": null, "net_income": 15284000, "net_income_continuing_ops": 15284000, "net_income_to_common": 15284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 9168000, "inventory": null, "other_current_assets": null, "total_current_assets": 9168000, "net_ppe": null, "goodwill": null, "intangible_assets": 37381000, "goodwill_and_intangibles": 37381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 583034000, "total_assets": 592202000, "short_term_debt": 31986000, "accounts_payable": 921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 921000, "long_term_debt": 70141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83275000, "total_liabilities": 84196000, "total_debt": 102127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 508006000, "shares_outstanding": 54172452, "operating_cash_flow": 39994000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -536000, "dividends_paid": 37621000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38589000, "free_cash_flow": 40530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18600000", "ebitda": "45523000", "netIncome": "15284000", "grossProfit": "47567000", "depreciation": "None", "totalRevenue": "53465000", "costOfRevenue": "5898000", "interestIncome": "3316000", "incomeBeforeTax": "15284000", "interestExpense": "3316000", "operatingIncome": "18600000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3316000", "reportedCurrency": "USD", "netInterestIncome": "-3316000", "nonInterestIncome": "None", "operatingExpenses": "28967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26923000", "sellingGeneralAndAdministrative": "2044000", "netIncomeFromContinuingOperations": "15284000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "508006000", "currentDebt": "None", "investments": "None", "totalAssets": "592202000", "longTermDebt": "70141000", "shortTermDebt": "31986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "37381000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "84196000", "otherCurrentAssets": "4776000", "totalCurrentAssets": "9168000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583034000", "currentAccountsPayable": "921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "541780000", "shortLongTermDebtTotal": "102127000", "totalShareholderEquity": "508006000", "capitalLeaseObligations": "8868000", "otherCurrentLiabilities": "-1", "totalCurrentLiabilities": "921000", "otherNonCurrentLiabilities": "4266000", "totalNonCurrentLiabilities": "83275000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "37381000", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15284000", "profitLoss": "None", "dividendPayout": "37621000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39994000", "capitalExpenditures": "536000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38589000", "cashflowFromInvestment": "-536000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37621000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26923000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 54664000, "cost_of_revenue": 5385000, "gross_profit": 49279000, "ebit": 18130000, "ebitda": 46164000, "pretax_income": 14763000, "tax_provision": 27872859, "net_income": 14763000, "net_income_to_common": 14763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 54172452, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42008000, "capital_expenditure": 2390000, "free_cash_flow": 44398000, "dividends_paid": 48643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309914, "ticker_id": 3011, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18130000", "ebitda": "46164000", "netIncome": "14763000", "grossProfit": "49279000", "depreciation": "None", "totalRevenue": "54664000", "costOfRevenue": "5385000", "interestIncome": "3367000", "incomeBeforeTax": "14763000", "interestExpense": "3367000", "operatingIncome": "18130000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27872859", "reportedCurrency": "USD", "netInterestIncome": "-3367000", "nonInterestIncome": "None", "operatingExpenses": "31149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28034000", "sellingGeneralAndAdministrative": "3115000", "netIncomeFromContinuingOperations": "14763000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14763000", "profitLoss": "None", "dividendPayout": "48643000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8247000", "operatingCashflow": "42008000", "capitalExpenditures": "2390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49559000", "cashflowFromInvestment": "-2390000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54664000, "cost_of_revenue": 5385000, "gross_profit": 49279000, "research_and_development": null, "selling_general_admin": 3115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18130000, "depreciation_amortisation": 28034000, "ebitda": 46164000, "interest_expense": 3367000, "interest_income": null, "other_non_operating": null, "pretax_income": 14763000, "tax_provision": 27872859, "effective_tax_rate": null, "net_income": 14763000, "net_income_continuing_ops": 14763000, "net_income_to_common": 14763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 54172452, "operating_cash_flow": 42008000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2390000, "dividends_paid": 48643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49559000, "free_cash_flow": 44398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18130000", "ebitda": "46164000", "netIncome": "14763000", "grossProfit": "49279000", "depreciation": "None", "totalRevenue": "54664000", "costOfRevenue": "5385000", "interestIncome": "3367000", "incomeBeforeTax": "14763000", "interestExpense": "3367000", "operatingIncome": "18130000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27872859", "reportedCurrency": "USD", "netInterestIncome": "-3367000", "nonInterestIncome": "None", "operatingExpenses": "31149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28034000", "sellingGeneralAndAdministrative": "3115000", "netIncomeFromContinuingOperations": "14763000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "54172452", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14763000", "profitLoss": "None", "dividendPayout": "48643000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8247000", "operatingCashflow": "42008000", "capitalExpenditures": "2390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49559000", "cashflowFromInvestment": "-2390000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28034000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 36300000, "cost_of_revenue": 15100000, "gross_profit": 21200000, "ebit": -3337000, "ebitda": 9822000, "pretax_income": -13600000, "tax_provision": null, "net_income": -13600000, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10274000, "total_current_assets": 111833000, "total_assets": 1188291000, "short_term_debt": 127000000, "long_term_debt": 366927000, "total_debt": 493927000, "total_liabilities": 578501000, "total_equity": 608517000, "shares_outstanding": 56666667, "goodwill_and_intangibles": 81691000 }, "cash_flow": { "operating_cash_flow": -7725000, "capital_expenditure": 16815000, "free_cash_flow": 9090000, "dividends_paid": 1128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309882, "ticker_id": 3011, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3337000", "ebitda": "9822000", "netIncome": "-13600000", "grossProfit": "21200000", "depreciation": "None", "totalRevenue": "36300000", "costOfRevenue": "15100000", "interestIncome": "None", "incomeBeforeTax": "-13600000", "interestExpense": "10263000", "operatingIncome": "-3337000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7250000", "nonInterestIncome": "None", "operatingExpenses": "24537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13159000", "sellingGeneralAndAdministrative": "4823000", "netIncomeFromContinuingOperations": "-13568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1188291000", "longTermDebt": "366927000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "81691000", "reportedCurrency": "USD", "retainedEarnings": "-543432000", "totalLiabilities": "578501000", "otherCurrentAssets": "53915000", "totalCurrentAssets": "111833000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076458000", "currentAccountsPayable": "3032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493927000", "totalShareholderEquity": "608517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33423000", "totalCurrentLiabilities": "163455000", "otherNonCurrentLiabilities": "48119000", "totalNonCurrentLiabilities": "415046000", "cashAndShortTermInvestments": "10274000", "commonStockSharesOutstanding": "56666667", "intangibleAssetsExcludingGoodwill": "81691000", "cashAndCashEquivalentsAtCarryingValue": "10274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13568000", "profitLoss": "None", "dividendPayout": "1128000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7725000", "capitalExpenditures": "16815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24302000", "cashflowFromInvestment": "-16683000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36300000, "cost_of_revenue": 15100000, "gross_profit": 21200000, "research_and_development": null, "selling_general_admin": 4823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3337000, "depreciation_amortisation": 13159000, "ebitda": 9822000, "interest_expense": 10263000, "interest_income": null, "other_non_operating": null, "pretax_income": -13600000, "tax_provision": null, "effective_tax_rate": null, "net_income": -13600000, "net_income_continuing_ops": -13568000, "net_income_to_common": -13600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10274000, "short_term_investments": null, "net_receivables": 47644000, "inventory": null, "other_current_assets": null, "total_current_assets": 111833000, "net_ppe": null, "goodwill": null, "intangible_assets": 81691000, "goodwill_and_intangibles": 81691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1076458000, "total_assets": 1188291000, "short_term_debt": 127000000, "accounts_payable": 3032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163455000, "long_term_debt": 366927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 415046000, "total_liabilities": 578501000, "total_debt": 493927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -543432000, "total_equity": 608517000, "shares_outstanding": 56666667, "operating_cash_flow": -7725000, "stock_based_compensation": 868000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16815000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16683000, "dividends_paid": 1128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24302000, "free_cash_flow": 9090000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3337000", "ebitda": "9822000", "netIncome": "-13600000", "grossProfit": "21200000", "depreciation": "None", "totalRevenue": "36300000", "costOfRevenue": "15100000", "interestIncome": "None", "incomeBeforeTax": "-13600000", "interestExpense": "10263000", "operatingIncome": "-3337000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7250000", "nonInterestIncome": "None", "operatingExpenses": "24537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13159000", "sellingGeneralAndAdministrative": "4823000", "netIncomeFromContinuingOperations": "-13568000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1188291000", "longTermDebt": "366927000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "81691000", "reportedCurrency": "USD", "retainedEarnings": "-543432000", "totalLiabilities": "578501000", "otherCurrentAssets": "53915000", "totalCurrentAssets": "111833000", "currentLongTermDebt": "127000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1076458000", "currentAccountsPayable": "3032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "493927000", "totalShareholderEquity": "608517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33423000", "totalCurrentLiabilities": "163455000", "otherNonCurrentLiabilities": "48119000", "totalNonCurrentLiabilities": "415046000", "cashAndShortTermInvestments": "10274000", "commonStockSharesOutstanding": "56666667", "intangibleAssetsExcludingGoodwill": "81691000", "cashAndCashEquivalentsAtCarryingValue": "10274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13568000", "profitLoss": "None", "dividendPayout": "1128000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7725000", "capitalExpenditures": "16815000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24302000", "cashflowFromInvestment": "-16683000", "stockBasedCompensation": "868000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13159000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 35219000, "cost_of_revenue": 15199000, "gross_profit": 20020000, "ebit": -28271000, "ebitda": -15184000, "pretax_income": -35744000, "tax_provision": 59000, "net_income": -35810000, "net_income_to_common": -35810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22362000, "total_current_assets": 57695000, "total_assets": 1170502000, "short_term_debt": 92000000, "long_term_debt": 371957000, "total_debt": 463957000, "total_liabilities": 545987000, "total_equity": 623213000, "shares_outstanding": 56316000, "goodwill_and_intangibles": 75947000 }, "cash_flow": { "operating_cash_flow": 8519000, "capital_expenditure": 19106000, "free_cash_flow": 27625000, "dividends_paid": 1127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309883, "ticker_id": 3011, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28271000", "ebitda": "-15184000", "netIncome": "-35810000", "grossProfit": "20020000", "depreciation": "None", "totalRevenue": "35219000", "costOfRevenue": "15199000", "interestIncome": "24239000", "incomeBeforeTax": "-35744000", "interestExpense": "7462000", "operatingIncome": "-4965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-7473000", "nonInterestIncome": "None", "operatingExpenses": "24985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13087000", "sellingGeneralAndAdministrative": "5972000", "netIncomeFromContinuingOperations": "-35803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1170502000", "longTermDebt": "371957000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75947000", "reportedCurrency": "USD", "retainedEarnings": "-528482000", "totalLiabilities": "545987000", "otherCurrentAssets": "None", "totalCurrentAssets": "57695000", "currentLongTermDebt": "92000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75947000", "currentAccountsPayable": "2807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "979426000", "shortLongTermDebtTotal": "482406000", "totalShareholderEquity": "623213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "92000000", "otherNonCurrentLiabilities": "40603000", "totalNonCurrentLiabilities": "453987000", "cashAndShortTermInvestments": "22362000", "commonStockSharesOutstanding": "56316000", "intangibleAssetsExcludingGoodwill": "75947000", "cashAndCashEquivalentsAtCarryingValue": "22362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35803000", "profitLoss": "None", "dividendPayout": "1127000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8519000", "capitalExpenditures": "19106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19221000", "cashflowFromInvestment": "8576000", "stockBasedCompensation": "1398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35219000, "cost_of_revenue": 15199000, "gross_profit": 20020000, "research_and_development": null, "selling_general_admin": 5972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28271000, "depreciation_amortisation": 13087000, "ebitda": -15184000, "interest_expense": 7462000, "interest_income": null, "other_non_operating": null, "pretax_income": -35744000, "tax_provision": 59000, "effective_tax_rate": null, "net_income": -35810000, "net_income_continuing_ops": -35803000, "net_income_to_common": -35810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22362000, "short_term_investments": null, "net_receivables": 35333000, "inventory": null, "other_current_assets": null, "total_current_assets": 57695000, "net_ppe": null, "goodwill": null, "intangible_assets": 75947000, "goodwill_and_intangibles": 75947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75947000, "total_assets": 1170502000, "short_term_debt": 92000000, "accounts_payable": 2807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92000000, "long_term_debt": 371957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 453987000, "total_liabilities": 545987000, "total_debt": 463957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528482000, "total_equity": 623213000, "shares_outstanding": 56316000, "operating_cash_flow": 8519000, "stock_based_compensation": 1398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8576000, "dividends_paid": 1127000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19221000, "free_cash_flow": 27625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28271000", "ebitda": "-15184000", "netIncome": "-35810000", "grossProfit": "20020000", "depreciation": "None", "totalRevenue": "35219000", "costOfRevenue": "15199000", "interestIncome": "24239000", "incomeBeforeTax": "-35744000", "interestExpense": "7462000", "operatingIncome": "-4965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59000", "reportedCurrency": "USD", "netInterestIncome": "-7473000", "nonInterestIncome": "None", "operatingExpenses": "24985000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13087000", "sellingGeneralAndAdministrative": "5972000", "netIncomeFromContinuingOperations": "-35803000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1170502000", "longTermDebt": "371957000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75947000", "reportedCurrency": "USD", "retainedEarnings": "-528482000", "totalLiabilities": "545987000", "otherCurrentAssets": "None", "totalCurrentAssets": "57695000", "currentLongTermDebt": "92000000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75947000", "currentAccountsPayable": "2807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "979426000", "shortLongTermDebtTotal": "482406000", "totalShareholderEquity": "623213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "92000000", "otherNonCurrentLiabilities": "40603000", "totalNonCurrentLiabilities": "453987000", "cashAndShortTermInvestments": "22362000", "commonStockSharesOutstanding": "56316000", "intangibleAssetsExcludingGoodwill": "75947000", "cashAndCashEquivalentsAtCarryingValue": "22362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35803000", "profitLoss": "None", "dividendPayout": "1127000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8519000", "capitalExpenditures": "19106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19221000", "cashflowFromInvestment": "8576000", "stockBasedCompensation": "1398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1127000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13087000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 37122000, "cost_of_revenue": 17284000, "gross_profit": 19838000, "ebit": -61222000, "ebitda": -46513000, "pretax_income": -69102000, "tax_provision": -67000, "net_income": -69035000, "net_income_to_common": -69035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32639000, "total_current_assets": 113759000, "total_assets": 1222793000, "short_term_debt": 110000000, "long_term_debt": 371772000, "total_debt": 481772000, "total_liabilities": 562676000, "total_equity": 658822000, "shares_outstanding": 56313000, "goodwill_and_intangibles": 80102000 }, "cash_flow": { "operating_cash_flow": 5741000, "capital_expenditure": 16955000, "free_cash_flow": 22696000, "dividends_paid": 1126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309885, "ticker_id": 3011, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61222000", "ebitda": "-46513000", "netIncome": "-69035000", "grossProfit": "19838000", "depreciation": "None", "totalRevenue": "37122000", "costOfRevenue": "17284000", "interestIncome": "7932000", "incomeBeforeTax": "-69102000", "interestExpense": "7880000", "operatingIncome": "-63290000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-67000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "83128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14709000", "sellingGeneralAndAdministrative": "4607000", "netIncomeFromContinuingOperations": "-69027000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1222793000", "longTermDebt": "371772000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80102000", "reportedCurrency": "USD", "retainedEarnings": "-491463000", "totalLiabilities": "562676000", "otherCurrentAssets": "48509000", "totalCurrentAssets": "113759000", "currentLongTermDebt": "110000000", "longTermInvestments": "11049000", "shortTermInvestments": "None", "currentNetReceivables": "32611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109034000", "currentAccountsPayable": "1874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007435000", "shortLongTermDebtTotal": "500731000", "totalShareholderEquity": "658822000", "capitalLeaseObligations": "18959000", "otherCurrentLiabilities": "39552000", "totalCurrentLiabilities": "151426000", "otherNonCurrentLiabilities": "20519000", "totalNonCurrentLiabilities": "411250000", "cashAndShortTermInvestments": "32639000", "commonStockSharesOutstanding": "56313000", "intangibleAssetsExcludingGoodwill": "80102000", "cashAndCashEquivalentsAtCarryingValue": "32639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69035000", "profitLoss": "None", "dividendPayout": "1126000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5741000", "capitalExpenditures": "16955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1165000", "cashflowFromInvestment": "4715000", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37122000, "cost_of_revenue": 17284000, "gross_profit": 19838000, "research_and_development": null, "selling_general_admin": 4607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61222000, "depreciation_amortisation": 14709000, "ebitda": -46513000, "interest_expense": 7880000, "interest_income": null, "other_non_operating": null, "pretax_income": -69102000, "tax_provision": -67000, "effective_tax_rate": null, "net_income": -69035000, "net_income_continuing_ops": -69027000, "net_income_to_common": -69035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32639000, "short_term_investments": null, "net_receivables": 32611000, "inventory": null, "other_current_assets": null, "total_current_assets": 113759000, "net_ppe": null, "goodwill": null, "intangible_assets": 80102000, "goodwill_and_intangibles": 80102000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1109034000, "total_assets": 1222793000, "short_term_debt": 110000000, "accounts_payable": 1874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151426000, "long_term_debt": 371772000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411250000, "total_liabilities": 562676000, "total_debt": 481772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -491463000, "total_equity": 658822000, "shares_outstanding": 56313000, "operating_cash_flow": 5741000, "stock_based_compensation": 852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4715000, "dividends_paid": 1126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1165000, "free_cash_flow": 22696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61222000", "ebitda": "-46513000", "netIncome": "-69035000", "grossProfit": "19838000", "depreciation": "None", "totalRevenue": "37122000", "costOfRevenue": "17284000", "interestIncome": "7932000", "incomeBeforeTax": "-69102000", "interestExpense": "7880000", "operatingIncome": "-63290000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-67000", "reportedCurrency": "USD", "netInterestIncome": "-7880000", "nonInterestIncome": "None", "operatingExpenses": "83128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14709000", "sellingGeneralAndAdministrative": "4607000", "netIncomeFromContinuingOperations": "-69027000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1222793000", "longTermDebt": "371772000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80102000", "reportedCurrency": "USD", "retainedEarnings": "-491463000", "totalLiabilities": "562676000", "otherCurrentAssets": "48509000", "totalCurrentAssets": "113759000", "currentLongTermDebt": "110000000", "longTermInvestments": "11049000", "shortTermInvestments": "None", "currentNetReceivables": "32611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1109034000", "currentAccountsPayable": "1874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007435000", "shortLongTermDebtTotal": "500731000", "totalShareholderEquity": "658822000", "capitalLeaseObligations": "18959000", "otherCurrentLiabilities": "39552000", "totalCurrentLiabilities": "151426000", "otherNonCurrentLiabilities": "20519000", "totalNonCurrentLiabilities": "411250000", "cashAndShortTermInvestments": "32639000", "commonStockSharesOutstanding": "56313000", "intangibleAssetsExcludingGoodwill": "80102000", "cashAndCashEquivalentsAtCarryingValue": "32639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69035000", "profitLoss": "None", "dividendPayout": "1126000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5741000", "capitalExpenditures": "16955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1165000", "cashflowFromInvestment": "4715000", "stockBasedCompensation": "852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14681000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 37305000, "cost_of_revenue": 15895000, "gross_profit": 21410000, "ebit": -17018000, "ebitda": -2090000, "pretax_income": -25034000, "tax_provision": 67000, "net_income": -25103000, "net_income_to_common": -25103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17384000, "total_current_assets": 83283000, "total_assets": 1288188000, "short_term_debt": 110000000, "long_term_debt": 371587000, "total_debt": 481587000, "total_liabilities": 558858000, "total_equity": 728012000, "shares_outstanding": 56254000, "goodwill_and_intangibles": 85270000 }, "cash_flow": { "operating_cash_flow": 11563000, "capital_expenditure": 10001000, "free_cash_flow": 21564000, "dividends_paid": 1124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309886, "ticker_id": 3011, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17018000", "ebitda": "-2090000", "netIncome": "-25103000", "grossProfit": "21410000", "depreciation": "None", "totalRevenue": "37305000", "costOfRevenue": "15895000", "interestIncome": "8084000", "incomeBeforeTax": "-25034000", "interestExpense": "8016000", "operatingIncome": "1644000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-8016000", "nonInterestIncome": "None", "operatingExpenses": "19766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14928000", "sellingGeneralAndAdministrative": "4838000", "netIncomeFromContinuingOperations": "-25101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1288188000", "longTermDebt": "371587000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "85270000", "reportedCurrency": "USD", "retainedEarnings": "-421302000", "totalLiabilities": "558858000", "otherCurrentAssets": "38916000", "totalCurrentAssets": "83283000", "currentLongTermDebt": "110000000", "longTermInvestments": "11305000", "shortTermInvestments": "None", "currentNetReceivables": "26983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204905000", "currentAccountsPayable": "1747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1095671000", "shortLongTermDebtTotal": "501056000", "totalShareholderEquity": "728012000", "capitalLeaseObligations": "19469000", "otherCurrentLiabilities": "35410000", "totalCurrentLiabilities": "147157000", "otherNonCurrentLiabilities": "20645000", "totalNonCurrentLiabilities": "411701000", "cashAndShortTermInvestments": "17384000", "commonStockSharesOutstanding": "56254000", "intangibleAssetsExcludingGoodwill": "85270000", "cashAndCashEquivalentsAtCarryingValue": "17384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25103000", "profitLoss": "None", "dividendPayout": "1124000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11563000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23168000", "cashflowFromInvestment": "16602000", "stockBasedCompensation": "822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37305000, "cost_of_revenue": 15895000, "gross_profit": 21410000, "research_and_development": null, "selling_general_admin": 4838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17018000, "depreciation_amortisation": 14928000, "ebitda": -2090000, "interest_expense": 8016000, "interest_income": null, "other_non_operating": null, "pretax_income": -25034000, "tax_provision": 67000, "effective_tax_rate": null, "net_income": -25103000, "net_income_continuing_ops": -25101000, "net_income_to_common": -25103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17384000, "short_term_investments": null, "net_receivables": 26983000, "inventory": null, "other_current_assets": null, "total_current_assets": 83283000, "net_ppe": null, "goodwill": null, "intangible_assets": 85270000, "goodwill_and_intangibles": 85270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204905000, "total_assets": 1288188000, "short_term_debt": 110000000, "accounts_payable": 1747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147157000, "long_term_debt": 371587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 411701000, "total_liabilities": 558858000, "total_debt": 481587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -421302000, "total_equity": 728012000, "shares_outstanding": 56254000, "operating_cash_flow": 11563000, "stock_based_compensation": 822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16602000, "dividends_paid": 1124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23168000, "free_cash_flow": 21564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17018000", "ebitda": "-2090000", "netIncome": "-25103000", "grossProfit": "21410000", "depreciation": "None", "totalRevenue": "37305000", "costOfRevenue": "15895000", "interestIncome": "8084000", "incomeBeforeTax": "-25034000", "interestExpense": "8016000", "operatingIncome": "1644000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-8016000", "nonInterestIncome": "None", "operatingExpenses": "19766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14928000", "sellingGeneralAndAdministrative": "4838000", "netIncomeFromContinuingOperations": "-25101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1288188000", "longTermDebt": "371587000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "85270000", "reportedCurrency": "USD", "retainedEarnings": "-421302000", "totalLiabilities": "558858000", "otherCurrentAssets": "38916000", "totalCurrentAssets": "83283000", "currentLongTermDebt": "110000000", "longTermInvestments": "11305000", "shortTermInvestments": "None", "currentNetReceivables": "26983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204905000", "currentAccountsPayable": "1747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1095671000", "shortLongTermDebtTotal": "501056000", "totalShareholderEquity": "728012000", "capitalLeaseObligations": "19469000", "otherCurrentLiabilities": "35410000", "totalCurrentLiabilities": "147157000", "otherNonCurrentLiabilities": "20645000", "totalNonCurrentLiabilities": "411701000", "cashAndShortTermInvestments": "17384000", "commonStockSharesOutstanding": "56254000", "intangibleAssetsExcludingGoodwill": "85270000", "cashAndCashEquivalentsAtCarryingValue": "17384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25103000", "profitLoss": "None", "dividendPayout": "1124000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11563000", "capitalExpenditures": "10001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23168000", "cashflowFromInvestment": "16602000", "stockBasedCompensation": "822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14928000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 38001000, "cost_of_revenue": 16450000, "gross_profit": 21551000, "ebit": -1133000, "ebitda": 14889000, "pretax_income": -9289000, "tax_provision": 66000, "net_income": -9361000, "net_income_to_common": -9361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9384000, "total_current_assets": 92132000, "total_assets": 1327866000, "short_term_debt": 132000000, "long_term_debt": 371403000, "total_debt": 503403000, "total_liabilities": 573070000, "total_equity": 753480000, "shares_outstanding": 56043000, "goodwill_and_intangibles": 89525000 }, "cash_flow": { "operating_cash_flow": -2247000, "capital_expenditure": 5630000, "free_cash_flow": 3383000, "dividends_paid": 5595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309887, "ticker_id": 3011, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1133000", "ebitda": "14889000", "netIncome": "-9361000", "grossProfit": "21551000", "depreciation": "None", "totalRevenue": "38001000", "costOfRevenue": "16450000", "interestIncome": "8198000", "incomeBeforeTax": "-9289000", "interestExpense": "8156000", "operatingIncome": "569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-8156000", "nonInterestIncome": "None", "operatingExpenses": "20982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16022000", "sellingGeneralAndAdministrative": "4896000", "netIncomeFromContinuingOperations": "-9355000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1327866000", "longTermDebt": "371403000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89525000", "reportedCurrency": "USD", "retainedEarnings": "-395036000", "totalLiabilities": "573070000", "otherCurrentAssets": "58620000", "totalCurrentAssets": "92132000", "currentLongTermDebt": "132000000", "longTermInvestments": "11576000", "shortTermInvestments": "None", "currentNetReceivables": "24128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235734000", "currentAccountsPayable": "1816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1117892000", "shortLongTermDebtTotal": "523391000", "totalShareholderEquity": "753480000", "capitalLeaseObligations": "19988000", "otherCurrentLiabilities": "27232000", "totalCurrentLiabilities": "161048000", "otherNonCurrentLiabilities": "20631000", "totalNonCurrentLiabilities": "412022000", "cashAndShortTermInvestments": "9384000", "commonStockSharesOutstanding": "56043000", "intangibleAssetsExcludingGoodwill": "89525000", "cashAndCashEquivalentsAtCarryingValue": "9384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9355000", "profitLoss": "None", "dividendPayout": "5595000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2247000", "capitalExpenditures": "5630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6667000", "cashflowFromInvestment": "-13113000", "stockBasedCompensation": "704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38001000, "cost_of_revenue": 16450000, "gross_profit": 21551000, "research_and_development": null, "selling_general_admin": 4896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1133000, "depreciation_amortisation": 16022000, "ebitda": 14889000, "interest_expense": 8156000, "interest_income": null, "other_non_operating": null, "pretax_income": -9289000, "tax_provision": 66000, "effective_tax_rate": null, "net_income": -9361000, "net_income_continuing_ops": -9355000, "net_income_to_common": -9361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9384000, "short_term_investments": null, "net_receivables": 24128000, "inventory": null, "other_current_assets": null, "total_current_assets": 92132000, "net_ppe": null, "goodwill": null, "intangible_assets": 89525000, "goodwill_and_intangibles": 89525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1235734000, "total_assets": 1327866000, "short_term_debt": 132000000, "accounts_payable": 1816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161048000, "long_term_debt": 371403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 412022000, "total_liabilities": 573070000, "total_debt": 503403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -395036000, "total_equity": 753480000, "shares_outstanding": 56043000, "operating_cash_flow": -2247000, "stock_based_compensation": 704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13113000, "dividends_paid": 5595000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6667000, "free_cash_flow": 3383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1133000", "ebitda": "14889000", "netIncome": "-9361000", "grossProfit": "21551000", "depreciation": "None", "totalRevenue": "38001000", "costOfRevenue": "16450000", "interestIncome": "8198000", "incomeBeforeTax": "-9289000", "interestExpense": "8156000", "operatingIncome": "569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "66000", "reportedCurrency": "USD", "netInterestIncome": "-8156000", "nonInterestIncome": "None", "operatingExpenses": "20982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16022000", "sellingGeneralAndAdministrative": "4896000", "netIncomeFromContinuingOperations": "-9355000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1327866000", "longTermDebt": "371403000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89525000", "reportedCurrency": "USD", "retainedEarnings": "-395036000", "totalLiabilities": "573070000", "otherCurrentAssets": "58620000", "totalCurrentAssets": "92132000", "currentLongTermDebt": "132000000", "longTermInvestments": "11576000", "shortTermInvestments": "None", "currentNetReceivables": "24128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1235734000", "currentAccountsPayable": "1816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1117892000", "shortLongTermDebtTotal": "523391000", "totalShareholderEquity": "753480000", "capitalLeaseObligations": "19988000", "otherCurrentLiabilities": "27232000", "totalCurrentLiabilities": "161048000", "otherNonCurrentLiabilities": "20631000", "totalNonCurrentLiabilities": "412022000", "cashAndShortTermInvestments": "9384000", "commonStockSharesOutstanding": "56043000", "intangibleAssetsExcludingGoodwill": "89525000", "cashAndCashEquivalentsAtCarryingValue": "9384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9355000", "profitLoss": "None", "dividendPayout": "5595000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2247000", "capitalExpenditures": "5630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6667000", "cashflowFromInvestment": "-13113000", "stockBasedCompensation": "704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5595000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16022000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 38363000, "cost_of_revenue": 16752000, "gross_profit": 21611000, "ebit": -24491000, "ebitda": -6702000, "pretax_income": -32754000, "tax_provision": -12000, "net_income": -32762000, "net_income_to_common": -32762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 91807000, "total_assets": 1336422000, "short_term_debt": 119000000, "long_term_debt": 371222000, "total_debt": 490222000, "total_liabilities": 571166000, "total_equity": 763916000, "shares_outstanding": 55950000, "goodwill_and_intangibles": 95944000 }, "cash_flow": { "operating_cash_flow": 12499000, "capital_expenditure": 9927000, "free_cash_flow": 22426000, "dividends_paid": 5596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309888, "ticker_id": 3011, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24491000", "ebitda": "-6702000", "netIncome": "-32762000", "grossProfit": "21611000", "depreciation": "None", "totalRevenue": "38363000", "costOfRevenue": "16752000", "interestIncome": "8304000", "incomeBeforeTax": "-32754000", "interestExpense": "8263000", "operatingIncome": "-2311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-8263000", "nonInterestIncome": "None", "operatingExpenses": "23922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17789000", "sellingGeneralAndAdministrative": "6133000", "netIncomeFromContinuingOperations": "-32742000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1336422000", "longTermDebt": "371222000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "95944000", "reportedCurrency": "USD", "retainedEarnings": "-384348000", "totalLiabilities": "571166000", "otherCurrentAssets": "53374000", "totalCurrentAssets": "91807000", "currentLongTermDebt": "119000000", "longTermInvestments": "11822000", "shortTermInvestments": "None", "currentNetReceivables": "22833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244615000", "currentAccountsPayable": "1159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126762000", "shortLongTermDebtTotal": "510818000", "totalShareholderEquity": "763916000", "capitalLeaseObligations": "20596000", "otherCurrentLiabilities": "36059000", "totalCurrentLiabilities": "156218000", "otherNonCurrentLiabilities": "23130000", "totalNonCurrentLiabilities": "414948000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "55950000", "intangibleAssetsExcludingGoodwill": "95944000", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32742000", "profitLoss": "None", "dividendPayout": "5596000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12499000", "capitalExpenditures": "9927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1375000", "cashflowFromInvestment": "-8308000", "stockBasedCompensation": "1307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38363000, "cost_of_revenue": 16752000, "gross_profit": 21611000, "research_and_development": null, "selling_general_admin": 6133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24491000, "depreciation_amortisation": 17789000, "ebitda": -6702000, "interest_expense": 8263000, "interest_income": null, "other_non_operating": null, "pretax_income": -32754000, "tax_provision": -12000, "effective_tax_rate": null, "net_income": -32762000, "net_income_continuing_ops": -32742000, "net_income_to_common": -32762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15600000, "short_term_investments": null, "net_receivables": 22833000, "inventory": null, "other_current_assets": null, "total_current_assets": 91807000, "net_ppe": null, "goodwill": null, "intangible_assets": 95944000, "goodwill_and_intangibles": 95944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244615000, "total_assets": 1336422000, "short_term_debt": 119000000, "accounts_payable": 1159000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156218000, "long_term_debt": 371222000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 414948000, "total_liabilities": 571166000, "total_debt": 490222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -384348000, "total_equity": 763916000, "shares_outstanding": 55950000, "operating_cash_flow": 12499000, "stock_based_compensation": 1307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8308000, "dividends_paid": 5596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1375000, "free_cash_flow": 22426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24491000", "ebitda": "-6702000", "netIncome": "-32762000", "grossProfit": "21611000", "depreciation": "None", "totalRevenue": "38363000", "costOfRevenue": "16752000", "interestIncome": "8304000", "incomeBeforeTax": "-32754000", "interestExpense": "8263000", "operatingIncome": "-2311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12000", "reportedCurrency": "USD", "netInterestIncome": "-8263000", "nonInterestIncome": "None", "operatingExpenses": "23922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17789000", "sellingGeneralAndAdministrative": "6133000", "netIncomeFromContinuingOperations": "-32742000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1336422000", "longTermDebt": "371222000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "95944000", "reportedCurrency": "USD", "retainedEarnings": "-384348000", "totalLiabilities": "571166000", "otherCurrentAssets": "53374000", "totalCurrentAssets": "91807000", "currentLongTermDebt": "119000000", "longTermInvestments": "11822000", "shortTermInvestments": "None", "currentNetReceivables": "22833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244615000", "currentAccountsPayable": "1159000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1126762000", "shortLongTermDebtTotal": "510818000", "totalShareholderEquity": "763916000", "capitalLeaseObligations": "20596000", "otherCurrentLiabilities": "36059000", "totalCurrentLiabilities": "156218000", "otherNonCurrentLiabilities": "23130000", "totalNonCurrentLiabilities": "414948000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "55950000", "intangibleAssetsExcludingGoodwill": "95944000", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32742000", "profitLoss": "None", "dividendPayout": "5596000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12499000", "capitalExpenditures": "9927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1375000", "cashflowFromInvestment": "-8308000", "stockBasedCompensation": "1307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17789000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 39178000, "cost_of_revenue": 16643000, "gross_profit": 22535000, "ebit": -1961000, "ebitda": 17952000, "pretax_income": -10131000, "tax_provision": 76000, "net_income": -10217000, "net_income_to_common": -10217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16564000, "total_current_assets": 78988000, "total_assets": 1368871000, "short_term_debt": 130000000, "long_term_debt": 353373000, "total_debt": 483373000, "total_liabilities": 566543000, "total_equity": 800932000, "shares_outstanding": 55948000, "goodwill_and_intangibles": 101501000 }, "cash_flow": { "operating_cash_flow": 13752000, "capital_expenditure": 4485000, "free_cash_flow": 18237000, "dividends_paid": 5593000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309890, "ticker_id": 3011, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1961000", "ebitda": "17952000", "netIncome": "-10217000", "grossProfit": "22535000", "depreciation": "None", "totalRevenue": "39178000", "costOfRevenue": "16643000", "interestIncome": "8186000", "incomeBeforeTax": "-10131000", "interestExpense": "8170000", "operatingIncome": "-1846000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-8170000", "nonInterestIncome": "None", "operatingExpenses": "24381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19913000", "sellingGeneralAndAdministrative": "4468000", "netIncomeFromContinuingOperations": "-10207000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1368871000", "longTermDebt": "353373000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101501000", "reportedCurrency": "USD", "retainedEarnings": "-345946000", "totalLiabilities": "566543000", "otherCurrentAssets": "38280000", "totalCurrentAssets": "78988000", "currentLongTermDebt": "130000000", "longTermInvestments": "12065000", "shortTermInvestments": "None", "currentNetReceivables": "24144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289883000", "currentAccountsPayable": "1113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1166543000", "shortLongTermDebtTotal": "504701000", "totalShareholderEquity": "800932000", "capitalLeaseObligations": "21328000", "otherCurrentLiabilities": "36719000", "totalCurrentLiabilities": "167832000", "otherNonCurrentLiabilities": "24010000", "totalNonCurrentLiabilities": "398711000", "cashAndShortTermInvestments": "16564000", "commonStockSharesOutstanding": "55948000", "intangibleAssetsExcludingGoodwill": "101501000", "cashAndCashEquivalentsAtCarryingValue": "16564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10207000", "profitLoss": "None", "dividendPayout": "5593000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13752000", "capitalExpenditures": "4485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17009000", "cashflowFromInvestment": "-38120000", "stockBasedCompensation": "725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5593000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39178000, "cost_of_revenue": 16643000, "gross_profit": 22535000, "research_and_development": null, "selling_general_admin": 4468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1961000, "depreciation_amortisation": 19913000, "ebitda": 17952000, "interest_expense": 8170000, "interest_income": null, "other_non_operating": null, "pretax_income": -10131000, "tax_provision": 76000, "effective_tax_rate": null, "net_income": -10217000, "net_income_continuing_ops": -10207000, "net_income_to_common": -10217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16564000, "short_term_investments": null, "net_receivables": 24144000, "inventory": null, "other_current_assets": null, "total_current_assets": 78988000, "net_ppe": null, "goodwill": null, "intangible_assets": 101501000, "goodwill_and_intangibles": 101501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1289883000, "total_assets": 1368871000, "short_term_debt": 130000000, "accounts_payable": 1113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167832000, "long_term_debt": 353373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398711000, "total_liabilities": 566543000, "total_debt": 483373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -345946000, "total_equity": 800932000, "shares_outstanding": 55948000, "operating_cash_flow": 13752000, "stock_based_compensation": 725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4485000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38120000, "dividends_paid": 5593000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17009000, "free_cash_flow": 18237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1961000", "ebitda": "17952000", "netIncome": "-10217000", "grossProfit": "22535000", "depreciation": "None", "totalRevenue": "39178000", "costOfRevenue": "16643000", "interestIncome": "8186000", "incomeBeforeTax": "-10131000", "interestExpense": "8170000", "operatingIncome": "-1846000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "76000", "reportedCurrency": "USD", "netInterestIncome": "-8170000", "nonInterestIncome": "None", "operatingExpenses": "24381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19913000", "sellingGeneralAndAdministrative": "4468000", "netIncomeFromContinuingOperations": "-10207000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1368871000", "longTermDebt": "353373000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "101501000", "reportedCurrency": "USD", "retainedEarnings": "-345946000", "totalLiabilities": "566543000", "otherCurrentAssets": "38280000", "totalCurrentAssets": "78988000", "currentLongTermDebt": "130000000", "longTermInvestments": "12065000", "shortTermInvestments": "None", "currentNetReceivables": "24144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1289883000", "currentAccountsPayable": "1113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1166543000", "shortLongTermDebtTotal": "504701000", "totalShareholderEquity": "800932000", "capitalLeaseObligations": "21328000", "otherCurrentLiabilities": "36719000", "totalCurrentLiabilities": "167832000", "otherNonCurrentLiabilities": "24010000", "totalNonCurrentLiabilities": "398711000", "cashAndShortTermInvestments": "16564000", "commonStockSharesOutstanding": "55948000", "intangibleAssetsExcludingGoodwill": "101501000", "cashAndCashEquivalentsAtCarryingValue": "16564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10207000", "profitLoss": "None", "dividendPayout": "5593000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13752000", "capitalExpenditures": "4485000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17009000", "cashflowFromInvestment": "-38120000", "stockBasedCompensation": "725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5593000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19913000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 40124000, "cost_of_revenue": 15757000, "gross_profit": 24367000, "ebit": -25670000, "ebitda": 12944000, "pretax_income": -33728000, "tax_provision": 73000, "net_income": -33801000, "net_income_to_common": -33801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24224000, "total_current_assets": 84693000, "total_assets": 1339853000, "short_term_debt": 107000000, "long_term_debt": 353200000, "total_debt": 460200000, "total_liabilities": 522362000, "total_equity": 816105000, "shares_outstanding": 55910000, "goodwill_and_intangibles": 97977000 }, "cash_flow": { "operating_cash_flow": 16987000, "capital_expenditure": 3752000, "free_cash_flow": 20739000, "dividends_paid": 5587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309891, "ticker_id": 3011, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25670000", "ebitda": "12944000", "netIncome": "-33801000", "grossProfit": "24367000", "depreciation": "None", "totalRevenue": "40124000", "costOfRevenue": "15757000", "interestIncome": "None", "incomeBeforeTax": "-33728000", "interestExpense": "8058000", "operatingIncome": "-18791000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-8058000", "nonInterestIncome": "None", "operatingExpenses": "43158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38614000", "sellingGeneralAndAdministrative": "4544000", "netIncomeFromContinuingOperations": "-33801000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1339853000", "longTermDebt": "353200000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "97977000", "reportedCurrency": "USD", "retainedEarnings": "-330136000", "totalLiabilities": "522362000", "otherCurrentAssets": "37347000", "totalCurrentAssets": "84693000", "currentLongTermDebt": "107000000", "longTermInvestments": "12382000", "shortTermInvestments": "1271074000", "currentNetReceivables": "23122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1255160000", "currentAccountsPayable": "1601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "465736000", "totalShareholderEquity": "816105000", "capitalLeaseObligations": "5536000", "otherCurrentLiabilities": "30935000", "totalCurrentLiabilities": "139536000", "otherNonCurrentLiabilities": "24090000", "totalNonCurrentLiabilities": "382826000", "cashAndShortTermInvestments": "24224000", "commonStockSharesOutstanding": "55910000", "intangibleAssetsExcludingGoodwill": "97977000", "cashAndCashEquivalentsAtCarryingValue": "24224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33801000", "profitLoss": "None", "dividendPayout": "5587000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16987000", "capitalExpenditures": "3752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15583000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40124000, "cost_of_revenue": 15757000, "gross_profit": 24367000, "research_and_development": null, "selling_general_admin": 4544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25670000, "depreciation_amortisation": 38614000, "ebitda": 12944000, "interest_expense": 8058000, "interest_income": null, "other_non_operating": null, "pretax_income": -33728000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": -33801000, "net_income_continuing_ops": -33801000, "net_income_to_common": -33801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24224000, "short_term_investments": 1271074000, "net_receivables": 23122000, "inventory": null, "other_current_assets": null, "total_current_assets": 84693000, "net_ppe": null, "goodwill": null, "intangible_assets": 97977000, "goodwill_and_intangibles": 97977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1255160000, "total_assets": 1339853000, "short_term_debt": 107000000, "accounts_payable": 1601000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139536000, "long_term_debt": 353200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382826000, "total_liabilities": 522362000, "total_debt": 460200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -330136000, "total_equity": 816105000, "shares_outstanding": 55910000, "operating_cash_flow": 16987000, "stock_based_compensation": 935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1084000, "dividends_paid": 5587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15583000, "free_cash_flow": 20739000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25670000", "ebitda": "12944000", "netIncome": "-33801000", "grossProfit": "24367000", "depreciation": "None", "totalRevenue": "40124000", "costOfRevenue": "15757000", "interestIncome": "None", "incomeBeforeTax": "-33728000", "interestExpense": "8058000", "operatingIncome": "-18791000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-8058000", "nonInterestIncome": "None", "operatingExpenses": "43158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38614000", "sellingGeneralAndAdministrative": "4544000", "netIncomeFromContinuingOperations": "-33801000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1339853000", "longTermDebt": "353200000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "97977000", "reportedCurrency": "USD", "retainedEarnings": "-330136000", "totalLiabilities": "522362000", "otherCurrentAssets": "37347000", "totalCurrentAssets": "84693000", "currentLongTermDebt": "107000000", "longTermInvestments": "12382000", "shortTermInvestments": "1271074000", "currentNetReceivables": "23122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1255160000", "currentAccountsPayable": "1601000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "465736000", "totalShareholderEquity": "816105000", "capitalLeaseObligations": "5536000", "otherCurrentLiabilities": "30935000", "totalCurrentLiabilities": "139536000", "otherNonCurrentLiabilities": "24090000", "totalNonCurrentLiabilities": "382826000", "cashAndShortTermInvestments": "24224000", "commonStockSharesOutstanding": "55910000", "intangibleAssetsExcludingGoodwill": "97977000", "cashAndCashEquivalentsAtCarryingValue": "24224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33801000", "profitLoss": "None", "dividendPayout": "5587000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16987000", "capitalExpenditures": "3752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15583000", "cashflowFromInvestment": "-1084000", "stockBasedCompensation": "935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38614000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 47197000, "cost_of_revenue": 15999000, "gross_profit": 31198000, "ebit": -18003000, "ebitda": 6501000, "pretax_income": -26149000, "tax_provision": 77000, "net_income": -26232000, "net_income_to_common": -26232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23618000, "total_current_assets": 87744000, "total_assets": 1385519000, "short_term_debt": 116000000, "long_term_debt": 353028000, "total_debt": 469028000, "total_liabilities": 529568000, "total_equity": 854565000, "shares_outstanding": 55803000, "goodwill_and_intangibles": 110145000 }, "cash_flow": { "operating_cash_flow": 11022000, "capital_expenditure": 4412000, "free_cash_flow": 15434000, "dividends_paid": 5579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309892, "ticker_id": 3011, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18003000", "ebitda": "6501000", "netIncome": "-26232000", "grossProfit": "31198000", "depreciation": "None", "totalRevenue": "47197000", "costOfRevenue": "15999000", "interestIncome": "None", "incomeBeforeTax": "-26149000", "interestExpense": "8146000", "operatingIncome": "1635000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-8146000", "nonInterestIncome": "None", "operatingExpenses": "29563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24504000", "sellingGeneralAndAdministrative": "4949000", "netIncomeFromContinuingOperations": "-26226000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1385519000", "longTermDebt": "353028000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110145000", "reportedCurrency": "USD", "retainedEarnings": "-290710000", "totalLiabilities": "529568000", "otherCurrentAssets": "39184000", "totalCurrentAssets": "87744000", "currentLongTermDebt": "116000000", "longTermInvestments": "12972000", "shortTermInvestments": "None", "currentNetReceivables": "24942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297775000", "currentAccountsPayable": "2172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "475781000", "totalShareholderEquity": "854565000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "27147000", "totalCurrentLiabilities": "145319000", "otherNonCurrentLiabilities": "24468000", "totalNonCurrentLiabilities": "384249000", "cashAndShortTermInvestments": "23618000", "commonStockSharesOutstanding": "55803000", "intangibleAssetsExcludingGoodwill": "110145000", "cashAndCashEquivalentsAtCarryingValue": "23618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26226000", "profitLoss": "None", "dividendPayout": "5579000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11022000", "capitalExpenditures": "4412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5826000", "cashflowFromInvestment": "-3751000", "stockBasedCompensation": "790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47197000, "cost_of_revenue": 15999000, "gross_profit": 31198000, "research_and_development": null, "selling_general_admin": 4949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18003000, "depreciation_amortisation": 24504000, "ebitda": 6501000, "interest_expense": 8146000, "interest_income": null, "other_non_operating": null, "pretax_income": -26149000, "tax_provision": 77000, "effective_tax_rate": null, "net_income": -26232000, "net_income_continuing_ops": -26226000, "net_income_to_common": -26232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23618000, "short_term_investments": null, "net_receivables": 24942000, "inventory": null, "other_current_assets": null, "total_current_assets": 87744000, "net_ppe": null, "goodwill": null, "intangible_assets": 110145000, "goodwill_and_intangibles": 110145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1297775000, "total_assets": 1385519000, "short_term_debt": 116000000, "accounts_payable": 2172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145319000, "long_term_debt": 353028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 384249000, "total_liabilities": 529568000, "total_debt": 469028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -290710000, "total_equity": 854565000, "shares_outstanding": 55803000, "operating_cash_flow": 11022000, "stock_based_compensation": 790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3751000, "dividends_paid": 5579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5826000, "free_cash_flow": 15434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18003000", "ebitda": "6501000", "netIncome": "-26232000", "grossProfit": "31198000", "depreciation": "None", "totalRevenue": "47197000", "costOfRevenue": "15999000", "interestIncome": "None", "incomeBeforeTax": "-26149000", "interestExpense": "8146000", "operatingIncome": "1635000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-8146000", "nonInterestIncome": "None", "operatingExpenses": "29563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24504000", "sellingGeneralAndAdministrative": "4949000", "netIncomeFromContinuingOperations": "-26226000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1385519000", "longTermDebt": "353028000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110145000", "reportedCurrency": "USD", "retainedEarnings": "-290710000", "totalLiabilities": "529568000", "otherCurrentAssets": "39184000", "totalCurrentAssets": "87744000", "currentLongTermDebt": "116000000", "longTermInvestments": "12972000", "shortTermInvestments": "None", "currentNetReceivables": "24942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297775000", "currentAccountsPayable": "2172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "475781000", "totalShareholderEquity": "854565000", "capitalLeaseObligations": "6753000", "otherCurrentLiabilities": "27147000", "totalCurrentLiabilities": "145319000", "otherNonCurrentLiabilities": "24468000", "totalNonCurrentLiabilities": "384249000", "cashAndShortTermInvestments": "23618000", "commonStockSharesOutstanding": "55803000", "intangibleAssetsExcludingGoodwill": "110145000", "cashAndCashEquivalentsAtCarryingValue": "23618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26226000", "profitLoss": "None", "dividendPayout": "5579000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11022000", "capitalExpenditures": "4412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5826000", "cashflowFromInvestment": "-3751000", "stockBasedCompensation": "790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24504000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 43751000, "cost_of_revenue": 14446000, "gross_profit": 29305000, "ebit": -8336000, "ebitda": 17719000, "pretax_income": -16264000, "tax_provision": -49000, "net_income": -16168000, "net_income_to_common": -16168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22473000, "total_current_assets": 83179000, "total_assets": 1423933000, "short_term_debt": 116000000, "long_term_debt": 352856000, "total_debt": 468856000, "total_liabilities": 536930000, "total_equity": 885623000, "shares_outstanding": 55782000, "goodwill_and_intangibles": 126364000 }, "cash_flow": { "operating_cash_flow": 19500000, "capital_expenditure": 5696000, "free_cash_flow": 25196000, "dividends_paid": 5578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309893, "ticker_id": 3011, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8336000", "ebitda": "17719000", "netIncome": "-16168000", "grossProfit": "29305000", "depreciation": "None", "totalRevenue": "43751000", "costOfRevenue": "14446000", "interestIncome": "None", "incomeBeforeTax": "-16264000", "interestExpense": "7928000", "operatingIncome": "-2229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-7928000", "nonInterestIncome": "None", "operatingExpenses": "31534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26055000", "sellingGeneralAndAdministrative": "5479000", "netIncomeFromContinuingOperations": "-16215000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1423933000", "longTermDebt": "352856000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "126364000", "reportedCurrency": "USD", "retainedEarnings": "-258805000", "totalLiabilities": "536930000", "otherCurrentAssets": "36043000", "totalCurrentAssets": "83179000", "currentLongTermDebt": "116000000", "longTermInvestments": "13549000", "shortTermInvestments": "None", "currentNetReceivables": "24663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340754000", "currentAccountsPayable": "1606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476930000", "totalShareholderEquity": "885623000", "capitalLeaseObligations": "8074000", "otherCurrentLiabilities": "34451000", "totalCurrentLiabilities": "152057000", "otherNonCurrentLiabilities": "23943000", "totalNonCurrentLiabilities": "384873000", "cashAndShortTermInvestments": "22473000", "commonStockSharesOutstanding": "55782000", "intangibleAssetsExcludingGoodwill": "126364000", "cashAndCashEquivalentsAtCarryingValue": "22473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16215000", "profitLoss": "None", "dividendPayout": "5578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3885000", "operatingCashflow": "19500000", "capitalExpenditures": "5696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64635000", "cashflowFromInvestment": "2137000", "stockBasedCompensation": "826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43751000, "cost_of_revenue": 14446000, "gross_profit": 29305000, "research_and_development": null, "selling_general_admin": 5479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8336000, "depreciation_amortisation": 26055000, "ebitda": 17719000, "interest_expense": 7928000, "interest_income": null, "other_non_operating": null, "pretax_income": -16264000, "tax_provision": -49000, "effective_tax_rate": null, "net_income": -16168000, "net_income_continuing_ops": -16215000, "net_income_to_common": -16168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22473000, "short_term_investments": null, "net_receivables": 24663000, "inventory": null, "other_current_assets": null, "total_current_assets": 83179000, "net_ppe": null, "goodwill": null, "intangible_assets": 126364000, "goodwill_and_intangibles": 126364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1340754000, "total_assets": 1423933000, "short_term_debt": 116000000, "accounts_payable": 1606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152057000, "long_term_debt": 352856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 384873000, "total_liabilities": 536930000, "total_debt": 468856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -258805000, "total_equity": 885623000, "shares_outstanding": 55782000, "operating_cash_flow": 19500000, "stock_based_compensation": 826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2137000, "dividends_paid": 5578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64635000, "free_cash_flow": 25196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8336000", "ebitda": "17719000", "netIncome": "-16168000", "grossProfit": "29305000", "depreciation": "None", "totalRevenue": "43751000", "costOfRevenue": "14446000", "interestIncome": "None", "incomeBeforeTax": "-16264000", "interestExpense": "7928000", "operatingIncome": "-2229000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-49000", "reportedCurrency": "USD", "netInterestIncome": "-7928000", "nonInterestIncome": "None", "operatingExpenses": "31534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26055000", "sellingGeneralAndAdministrative": "5479000", "netIncomeFromContinuingOperations": "-16215000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1423933000", "longTermDebt": "352856000", "shortTermDebt": "116000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "126364000", "reportedCurrency": "USD", "retainedEarnings": "-258805000", "totalLiabilities": "536930000", "otherCurrentAssets": "36043000", "totalCurrentAssets": "83179000", "currentLongTermDebt": "116000000", "longTermInvestments": "13549000", "shortTermInvestments": "None", "currentNetReceivables": "24663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1340754000", "currentAccountsPayable": "1606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "476930000", "totalShareholderEquity": "885623000", "capitalLeaseObligations": "8074000", "otherCurrentLiabilities": "34451000", "totalCurrentLiabilities": "152057000", "otherNonCurrentLiabilities": "23943000", "totalNonCurrentLiabilities": "384873000", "cashAndShortTermInvestments": "22473000", "commonStockSharesOutstanding": "55782000", "intangibleAssetsExcludingGoodwill": "126364000", "cashAndCashEquivalentsAtCarryingValue": "22473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16215000", "profitLoss": "None", "dividendPayout": "5578000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3885000", "operatingCashflow": "19500000", "capitalExpenditures": "5696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64635000", "cashflowFromInvestment": "2137000", "stockBasedCompensation": "826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26055000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 49076000, "cost_of_revenue": 15506000, "gross_profit": 33570000, "ebit": -8967000, "ebitda": 18046000, "pretax_income": -16347000, "tax_provision": 160000, "net_income": -16519000, "net_income_to_common": -16519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32286000, "total_current_assets": 133128000, "total_assets": 1504391000, "short_term_debt": 175000000, "long_term_debt": 352683000, "total_debt": 527683000, "total_liabilities": 595123000, "total_equity": 907841000, "shares_outstanding": 56543379, "goodwill_and_intangibles": 144304000 }, "cash_flow": { "operating_cash_flow": 25670000, "capital_expenditure": 6002000, "free_cash_flow": 31672000, "dividends_paid": 5669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309895, "ticker_id": 3011, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8967000", "ebitda": "18046000", "netIncome": "-16519000", "grossProfit": "33570000", "depreciation": "None", "totalRevenue": "49076000", "costOfRevenue": "15506000", "interestIncome": "None", "incomeBeforeTax": "-16347000", "interestExpense": "7380000", "operatingIncome": "2190000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-7380000", "nonInterestIncome": "None", "operatingExpenses": "31380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27013000", "sellingGeneralAndAdministrative": "4367000", "netIncomeFromContinuingOperations": "-16507000" }, "balance": { "goodwill": "None", "inventory": "-986000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1504391000", "longTermDebt": "352683000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "144304000", "reportedCurrency": "USD", "retainedEarnings": "-237026000", "totalLiabilities": "595123000", "otherCurrentAssets": "73931000", "totalCurrentAssets": "133128000", "currentLongTermDebt": "175000000", "longTermInvestments": "14124000", "shortTermInvestments": "1319462000", "currentNetReceivables": "26911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371263000", "currentAccountsPayable": "1583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202332000", "shortLongTermDebtTotal": "537164000", "totalShareholderEquity": "907841000", "capitalLeaseObligations": "9481000", "otherCurrentLiabilities": "19068000", "totalCurrentLiabilities": "211148000", "otherNonCurrentLiabilities": "21811000", "totalNonCurrentLiabilities": "383975000", "cashAndShortTermInvestments": "32286000", "commonStockSharesOutstanding": "56543379", "intangibleAssetsExcludingGoodwill": "144304000", "cashAndCashEquivalentsAtCarryingValue": "32286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16507000", "profitLoss": "None", "dividendPayout": "5669000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "661000", "operatingCashflow": "25670000", "capitalExpenditures": "6002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10682000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27013000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49076000, "cost_of_revenue": 15506000, "gross_profit": 33570000, "research_and_development": null, "selling_general_admin": 4367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8967000, "depreciation_amortisation": 27013000, "ebitda": 18046000, "interest_expense": 7380000, "interest_income": null, "other_non_operating": null, "pretax_income": -16347000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": -16519000, "net_income_continuing_ops": -16507000, "net_income_to_common": -16519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32286000, "short_term_investments": 1319462000, "net_receivables": 26911000, "inventory": -986000, "other_current_assets": null, "total_current_assets": 133128000, "net_ppe": null, "goodwill": null, "intangible_assets": 144304000, "goodwill_and_intangibles": 144304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1371263000, "total_assets": 1504391000, "short_term_debt": 175000000, "accounts_payable": 1583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211148000, "long_term_debt": 352683000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383975000, "total_liabilities": 595123000, "total_debt": 527683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -237026000, "total_equity": 907841000, "shares_outstanding": 56543379, "operating_cash_flow": 25670000, "stock_based_compensation": 687000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8300000, "dividends_paid": 5669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10682000, "free_cash_flow": 31672000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8967000", "ebitda": "18046000", "netIncome": "-16519000", "grossProfit": "33570000", "depreciation": "None", "totalRevenue": "49076000", "costOfRevenue": "15506000", "interestIncome": "None", "incomeBeforeTax": "-16347000", "interestExpense": "7380000", "operatingIncome": "2190000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-7380000", "nonInterestIncome": "None", "operatingExpenses": "31380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27013000", "sellingGeneralAndAdministrative": "4367000", "netIncomeFromContinuingOperations": "-16507000" }, "balance": { "goodwill": "None", "inventory": "-986000", "commonStock": "56000", "currentDebt": "None", "investments": "None", "totalAssets": "1504391000", "longTermDebt": "352683000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "144304000", "reportedCurrency": "USD", "retainedEarnings": "-237026000", "totalLiabilities": "595123000", "otherCurrentAssets": "73931000", "totalCurrentAssets": "133128000", "currentLongTermDebt": "175000000", "longTermInvestments": "14124000", "shortTermInvestments": "1319462000", "currentNetReceivables": "26911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371263000", "currentAccountsPayable": "1583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1202332000", "shortLongTermDebtTotal": "537164000", "totalShareholderEquity": "907841000", "capitalLeaseObligations": "9481000", "otherCurrentLiabilities": "19068000", "totalCurrentLiabilities": "211148000", "otherNonCurrentLiabilities": "21811000", "totalNonCurrentLiabilities": "383975000", "cashAndShortTermInvestments": "32286000", "commonStockSharesOutstanding": "56543379", "intangibleAssetsExcludingGoodwill": "144304000", "cashAndCashEquivalentsAtCarryingValue": "32286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16507000", "profitLoss": "None", "dividendPayout": "5669000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "661000", "operatingCashflow": "25670000", "capitalExpenditures": "6002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10682000", "cashflowFromInvestment": "8300000", "stockBasedCompensation": "687000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27013000", "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": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "income_statement": { "revenue": 52024000, "cost_of_revenue": 15487000, "gross_profit": 36537000, "ebit": -8308000, "ebitda": 19569000, "pretax_income": -15530000, "tax_provision": 185000, "net_income": -15730000, "net_income_to_common": -15730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42209000, "total_current_assets": 120479000, "total_assets": 1527907000, "short_term_debt": 175000000, "long_term_debt": 352509000, "total_debt": 527509000, "total_liabilities": 590183000, "total_equity": 936309000, "shares_outstanding": 56679984, "goodwill_and_intangibles": 161885000 }, "cash_flow": { "operating_cash_flow": 32477000, "capital_expenditure": 3606000, "free_cash_flow": 36083000, "dividends_paid": 5667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309896, "ticker_id": 3011, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:33.003112+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8308000", "ebitda": "19569000", "netIncome": "-15730000", "grossProfit": "36537000", "depreciation": "None", "totalRevenue": "52024000", "costOfRevenue": "15487000", "interestIncome": "7117000", "incomeBeforeTax": "-15530000", "interestExpense": "7222000", "operatingIncome": "4095000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-7222000", "nonInterestIncome": "None", "operatingExpenses": "32442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-434000", "costofGoodsAndServicesSold": "15487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27877000", "sellingGeneralAndAdministrative": "4565000", "netIncomeFromContinuingOperations": "-15715000" }, "balance": { "goodwill": "None", "inventory": "-3026000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1527907000", "longTermDebt": "352509000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161885000", "reportedCurrency": "USD", "retainedEarnings": "-214929000", "totalLiabilities": "590183000", "otherCurrentAssets": "53310000", "totalCurrentAssets": "120479000", "currentLongTermDebt": "175000000", "longTermInvestments": "14725000", "shortTermInvestments": "1326026000", "currentNetReceivables": "24960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1407428000", "currentAccountsPayable": "1061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191604000", "shortLongTermDebtTotal": "538505000", "totalShareholderEquity": "936309000", "capitalLeaseObligations": "10996000", "otherCurrentLiabilities": "15363000", "totalCurrentLiabilities": "202996000", "otherNonCurrentLiabilities": "23682000", "totalNonCurrentLiabilities": "387187000", "cashAndShortTermInvestments": "42209000", "commonStockSharesOutstanding": "56679984", "intangibleAssetsExcludingGoodwill": "161885000", "cashAndCashEquivalentsAtCarryingValue": "42209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15715000", "profitLoss": "None", "dividendPayout": "5667000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6036000", "operatingCashflow": "32477000", "capitalExpenditures": "3606000", "changeInReceivables": "2424000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11329000", "cashflowFromInvestment": "-2681000", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18467000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52024000, "cost_of_revenue": 15487000, "gross_profit": 36537000, "research_and_development": null, "selling_general_admin": 4565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8308000, "depreciation_amortisation": 27877000, "ebitda": 19569000, "interest_expense": 7222000, "interest_income": null, "other_non_operating": null, "pretax_income": -15530000, "tax_provision": 185000, "effective_tax_rate": null, "net_income": -15730000, "net_income_continuing_ops": -15715000, "net_income_to_common": -15730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42209000, "short_term_investments": 1326026000, "net_receivables": 24960000, "inventory": -3026000, "other_current_assets": null, "total_current_assets": 120479000, "net_ppe": null, "goodwill": null, "intangible_assets": 161885000, "goodwill_and_intangibles": 161885000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1407428000, "total_assets": 1527907000, "short_term_debt": 175000000, "accounts_payable": 1061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202996000, "long_term_debt": 352509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 387187000, "total_liabilities": 590183000, "total_debt": 527509000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214929000, "total_equity": 936309000, "shares_outstanding": 56679984, "operating_cash_flow": 32477000, "stock_based_compensation": 689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2681000, "dividends_paid": 5667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11329000, "free_cash_flow": 36083000, "net_change_in_cash": 18467000 }, "raw_data": { "income": { "ebit": "-8308000", "ebitda": "19569000", "netIncome": "-15730000", "grossProfit": "36537000", "depreciation": "None", "totalRevenue": "52024000", "costOfRevenue": "15487000", "interestIncome": "7117000", "incomeBeforeTax": "-15530000", "interestExpense": "7222000", "operatingIncome": "4095000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "185000", "reportedCurrency": "USD", "netInterestIncome": "-7222000", "nonInterestIncome": "None", "operatingExpenses": "32442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-434000", "costofGoodsAndServicesSold": "15487000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27877000", "sellingGeneralAndAdministrative": "4565000", "netIncomeFromContinuingOperations": "-15715000" }, "balance": { "goodwill": "None", "inventory": "-3026000", "commonStock": "57000", "currentDebt": "None", "investments": "None", "totalAssets": "1527907000", "longTermDebt": "352509000", "shortTermDebt": "175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161885000", "reportedCurrency": "USD", "retainedEarnings": "-214929000", "totalLiabilities": "590183000", "otherCurrentAssets": "53310000", "totalCurrentAssets": "120479000", "currentLongTermDebt": "175000000", "longTermInvestments": "14725000", "shortTermInvestments": "1326026000", "currentNetReceivables": "24960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1407428000", "currentAccountsPayable": "1061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1191604000", "shortLongTermDebtTotal": "538505000", "totalShareholderEquity": "936309000", "capitalLeaseObligations": "10996000", "otherCurrentLiabilities": "15363000", "totalCurrentLiabilities": "202996000", "otherNonCurrentLiabilities": "23682000", "totalNonCurrentLiabilities": "387187000", "cashAndShortTermInvestments": "42209000", "commonStockSharesOutstanding": "56679984", "intangibleAssetsExcludingGoodwill": "161885000", "cashAndCashEquivalentsAtCarryingValue": "42209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15715000", "profitLoss": "None", "dividendPayout": "5667000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6036000", "operatingCashflow": "32477000", "capitalExpenditures": "3606000", "changeInReceivables": "2424000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11329000", "cashflowFromInvestment": "-2681000", "stockBasedCompensation": "689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18467000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27877000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" ] } } }