{ "ticker": { "uuid": "e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4", "symbol": "USAR", "name": "USA Rare Earth, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/" }, "ticker_metadata": { "id": 8745, "uuid": "e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4", "symbol": "USAR", "name": "USA Rare Earth, Inc.", "asset_type": "equity", "market_cap": 6287367000, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "USA Rare Earth, Inc. engages in mining, processing, and supplying rare earths and other critical minerals. The company is headquartered in Stillwater, Oklahoma.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4", "symbol": "USAR", "name": "USA Rare Earth, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.28, "quality": 0.04, "momentum": 0.93, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 22.47, "market_cap": 4414883130, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.2216, "piotroski_f_score": 2, "momentum_12_1": 1.3342, "volatility_252d": 1.1727 }, "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": "2026-06-07T06:51:10.969637+00:00", "batch_id": "" }, "size": { "price_close": 22.47, "market_cap": 4414883130, "market_cap_usd": 4414883130, "enterprise_value": 2665989130, "shares_outstanding": 196479000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.3496, "ptbv_ratio": 2.6328, "ps_ratio": 13.8038, "pcf_ratio": null, "pfcf_ratio": 261.5917, "ev_ebitda": null, "ev_ebit": -30.4824, "ev_sales": 8.3356, "ev_fcf": 157.9658, "earnings_yield": null, "fcf_yield": 0.0063, "price_to_sales": 13.8038, "price_to_book": 2.3496, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.12 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.0104, "operating_margin": -0.2735, "net_margin": -1.3019, "ebitda_margin": -0.2621, "fcf_margin": 0.0528, "roe": -0.2216, "roa": -0.195, "roic": -0.5043, "roc_greenblatt": null, "asset_turnover": 0.1498, "cash_conversion": -0.0405, "accruals_ratio": -0.1683, "sbc_to_revenue": 0.0388, "piotroski_f_score": 2, "altman_z_score": 11.3995, "earnings_stability_5y": 1.6261, "revenue_stability_5y": 1.9963, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0016, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1317, "net_debt_to_ebitda": 20.8611, "debt_to_assets": 0.0004, "interest_coverage": -135.5969, "current_ratio": 36.2874, "quick_ratio": 35.7112, "net_debt": -1748894000, "local_beta": 0.0014, "volatility_252d": 1.1727, "volatility_60d": 2.6814, "max_drawdown_12m": -0.6247, "risk_adjusted_momentum": 1.1378 }, "growth": { "revenue_growth_1y": 0.0179, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7966, "book_value_growth_1y": 3.6481, "revenue_growth": 0.0179, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1665, "price_return_3m": 0.2877, "price_return_6m": 0.3049, "price_return_9m": 0.6212, "price_return_12m": 0.9455, "price_return_12m_ex1m": 1.3342, "momentum_6m": 0.3049, "momentum_12m": 0.9455, "momentum_12_1": 1.3342, "distance_from_52w_high": -0.3109, "distance_from_52w_low": 1.2628, "relative_strength": 0.7875 }, "raw_ttm": { "revenue_ttm": 319830000, "gross_profit_ttm": -3324000, "ebit_ttm": -87460000, "ebitda_ttm": -83835000, "net_income_ttm": -416380000, "eps_diluted_ttm": -2.1192, "operating_cash_flow_ttm": -57112000, "capital_expenditure_ttm": 73989000, "fcf_ttm": 16877000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 645000, "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_current_liabilities": 49339000, "net_ppe": null, "total_assets": 2134839000, "total_debt": 750000, "total_equity": 1878959000, "net_working_capital": -7847000, "book_value_per_share": 9.5632, "retained_earnings": -454349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1676856000, "tangible_book_per_share": 8.5345 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 99, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 85, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 97, "rank_fcf_margin": 79, "rank_piotroski": 98, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 13 }, "composites": { "value_composite": 72, "quality_composite": 96, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 99, "svqf_composite": 72, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.1058, "os_score": 0.27, "value_percentile": 0.28, "quality_percentile": 0.04, "momentum_percentile": 0.93, "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": 95, "small_cap_core_rank": 86, "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": 3078, "ticker_id": 8745, "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": "2026-06-07T06:51:10.969637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.47, "market_cap": 4414883130, "market_cap_usd": 4414883130, "enterprise_value": 2665989130, "shares_outstanding": 196479000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.34964314, "ptbv_ratio": 2.63283379, "ps_ratio": 13.80384307, "pcf_ratio": null, "pfcf_ratio": 261.59170054, "ev_ebitda": null, "ev_ebit": -30.482382, "ev_sales": 8.33564434, "ev_fcf": 157.96581916, "earnings_yield": null, "fcf_yield": 0.00633048, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.01039302, "operating_margin": -0.27345777, "net_margin": -1.30187912, "ebitda_margin": -0.26212363, "fcf_margin": 0.05276866, "roe": -0.22160143, "roa": -0.19504047, "roic": -0.50432476, "roc_greenblatt": null, "asset_turnover": 0.14981458, "cash_conversion": -0.04053269, "accruals_ratio": -0.1682881, "sbc_to_revenue": 0.03882375, "debt_to_equity": 0.13170378, "net_debt_to_ebitda": 20.86114391, "debt_to_assets": 0.00035131, "interest_coverage": -135.59689922, "current_ratio": 36.28743996, "quick_ratio": 35.71122236, "net_debt": -1748894000, "revenue_growth_1y": 0.01794444, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.79663638, "book_value_growth_1y": 3.64807813, "piotroski_f_score": 2, "altman_z_score": 11.39952975, "earnings_stability_5y": 1.626103, "revenue_stability_5y": 1.996284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16654303, "price_return_3m": 0.28767908, "price_return_6m": 0.30487805, "price_return_9m": 0.62121212, "price_return_12m": 0.94545455, "price_return_12m_ex1m": 1.33419913, "distance_from_52w_high": -0.31094756, "distance_from_52w_low": 1.26283988, "relative_strength": 0.78751349, "local_beta": 0.0014, "volatility_252d": 1.172664, "volatility_60d": 2.681374, "max_drawdown_12m": -0.62465501, "revenue_ttm": 319830000, "gross_profit_ttm": -3324000, "ebit_ttm": -87460000, "ebitda_ttm": -83835000, "net_income_ttm": -416380000, "eps_diluted_ttm": -2.11920867, "operating_cash_flow_ttm": -57112000, "capital_expenditure_ttm": 73989000, "fcf_ttm": 16877000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 645000, "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_current_liabilities": 49339000, "net_ppe": null, "total_assets": 2134839000, "total_debt": 750000, "total_equity": 1878959000, "net_working_capital": -7847000, "book_value_per_share": 9.56315433, "retained_earnings": -454349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1676856000, "tangible_book_per_share": 8.53453041, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 99, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 85, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 97, "rank_fcf_margin": 79, "rank_piotroski": 98, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 13, "value_composite": 72, "quality_composite": 96, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 99, "svqf_composite": 72, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 86, "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": 22.47, "os": 0.27, "value": 0.28, "quality": 0.04, "momentum": 0.93, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.2216, "momentum_12_1": 1.3342, "complete_fields": { "id": 3078, "ticker_id": 8745, "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": "2026-06-07T06:51:10.969637+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.47, "market_cap": 4414883130, "market_cap_usd": 4414883130, "enterprise_value": 2665989130, "shares_outstanding": 196479000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.34964314, "ptbv_ratio": 2.63283379, "ps_ratio": 13.80384307, "pcf_ratio": null, "pfcf_ratio": 261.59170054, "ev_ebitda": null, "ev_ebit": -30.482382, "ev_sales": 8.33564434, "ev_fcf": 157.96581916, "earnings_yield": null, "fcf_yield": 0.00633048, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.01039302, "operating_margin": -0.27345777, "net_margin": -1.30187912, "ebitda_margin": -0.26212363, "fcf_margin": 0.05276866, "roe": -0.22160143, "roa": -0.19504047, "roic": -0.50432476, "roc_greenblatt": null, "asset_turnover": 0.14981458, "cash_conversion": -0.04053269, "accruals_ratio": -0.1682881, "sbc_to_revenue": 0.03882375, "debt_to_equity": 0.13170378, "net_debt_to_ebitda": 20.86114391, "debt_to_assets": 0.00035131, "interest_coverage": -135.59689922, "current_ratio": 36.28743996, "quick_ratio": 35.71122236, "net_debt": -1748894000, "revenue_growth_1y": 0.01794444, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.79663638, "book_value_growth_1y": 3.64807813, "piotroski_f_score": 2, "altman_z_score": 11.39952975, "earnings_stability_5y": 1.626103, "revenue_stability_5y": 1.996284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16654303, "price_return_3m": 0.28767908, "price_return_6m": 0.30487805, "price_return_9m": 0.62121212, "price_return_12m": 0.94545455, "price_return_12m_ex1m": 1.33419913, "distance_from_52w_high": -0.31094756, "distance_from_52w_low": 1.26283988, "relative_strength": 0.78751349, "local_beta": 0.0014, "volatility_252d": 1.172664, "volatility_60d": 2.681374, "max_drawdown_12m": -0.62465501, "revenue_ttm": 319830000, "gross_profit_ttm": -3324000, "ebit_ttm": -87460000, "ebitda_ttm": -83835000, "net_income_ttm": -416380000, "eps_diluted_ttm": -2.11920867, "operating_cash_flow_ttm": -57112000, "capital_expenditure_ttm": 73989000, "fcf_ttm": 16877000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 645000, "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_current_liabilities": 49339000, "net_ppe": null, "total_assets": 2134839000, "total_debt": 750000, "total_equity": 1878959000, "net_working_capital": -7847000, "book_value_per_share": 9.56315433, "retained_earnings": -454349000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1676856000, "tangible_book_per_share": 8.53453041, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 55, "rank_ptbv": 51, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 85, "rank_dividend_yield": 99, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 85, "rank_roc": 50, "rank_roic": 95, "rank_gross_margin": 97, "rank_fcf_margin": 79, "rank_piotroski": 98, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 13, "value_composite": 72, "quality_composite": 96, "momentum_composite": 7, "growth_composite": 75, "yield_composite": 99, "svqf_composite": 72, "vc1_composite": 77, "vc2_composite": 85, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 86, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 3034000, "gross_profit": -1391000, "ebit": -59503000, "ebitda": -57917000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 2269000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192440, "ticker_id": 8745, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59503000", "ebitda": "-57917000", "netIncome": "-297559000", "grossProfit": "-1391000", "depreciation": "None", "totalRevenue": "1643000", "costOfRevenue": "3034000", "interestIncome": "5446000", "incomeBeforeTax": "-298684000", "interestExpense": "139000", "operatingIncome": "-59503000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "5307000", "nonInterestIncome": "None", "operatingExpenses": "58112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1586000", "sellingGeneralAndAdministrative": "43135000", "netIncomeFromContinuingOperations": "-298524000" }, "balance": { "goodwill": "134848000", "inventory": "18535000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "694999000", "longTermDebt": "None", "shortTermDebt": "2269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "68612000", "reportedCurrency": "USD", "retainedEarnings": "-387360000", "totalLiabilities": "200713000", "otherCurrentAssets": "3151000", "totalCurrentAssets": "385375000", "currentLongTermDebt": "1849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309624000", "currentAccountsPayable": "11069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000", "totalShareholderEquity": "492633000", "capitalLeaseObligations": "1197000", "otherCurrentLiabilities": "14073000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "108671000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "359925000", "commonStockSharesOutstanding": "98021000", "intangibleAssetsExcludingGoodwill": "68612000", "cashAndCashEquivalentsAtCarryingValue": "359925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3206000", "operatingCashflow": "-48985000", "capitalExpenditures": "37359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "531715000", "cashflowFromInvestment": "-139566000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643000, "cost_of_revenue": 3034000, "gross_profit": -1391000, "research_and_development": 15885000, "selling_general_admin": 43135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59503000, "depreciation_amortisation": 1586000, "ebitda": -57917000, "interest_expense": 139000, "interest_income": null, "other_non_operating": null, "pretax_income": -298684000, "tax_provision": -160000, "effective_tax_rate": null, "net_income": -297559000, "net_income_continuing_ops": -298524000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359925000, "short_term_investments": null, "net_receivables": 3764000, "inventory": 18535000, "other_current_assets": null, "total_current_assets": 385375000, "net_ppe": null, "goodwill": 134848000, "intangible_assets": 68612000, "goodwill_and_intangibles": 203460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309624000, "total_assets": 694999000, "short_term_debt": 2269000, "accounts_payable": 11069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37911000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162802000, "total_liabilities": 200713000, "total_debt": 2269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387360000, "total_equity": 492633000, "shares_outstanding": 98021000, "operating_cash_flow": -48985000, "stock_based_compensation": 8760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 531715000, "free_cash_flow": -11626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59503000", "ebitda": "-57917000", "netIncome": "-297559000", "grossProfit": "-1391000", "depreciation": "None", "totalRevenue": "1643000", "costOfRevenue": "3034000", "interestIncome": "5446000", "incomeBeforeTax": "-298684000", "interestExpense": "139000", "operatingIncome": "-59503000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "5307000", "nonInterestIncome": "None", "operatingExpenses": "58112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15885000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1586000", "sellingGeneralAndAdministrative": "43135000", "netIncomeFromContinuingOperations": "-298524000" }, "balance": { "goodwill": "134848000", "inventory": "18535000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "694999000", "longTermDebt": "None", "shortTermDebt": "2269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "68612000", "reportedCurrency": "USD", "retainedEarnings": "-387360000", "totalLiabilities": "200713000", "otherCurrentAssets": "3151000", "totalCurrentAssets": "385375000", "currentLongTermDebt": "1849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309624000", "currentAccountsPayable": "11069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000", "totalShareholderEquity": "492633000", "capitalLeaseObligations": "1197000", "otherCurrentLiabilities": "14073000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "108671000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "359925000", "commonStockSharesOutstanding": "98021000", "intangibleAssetsExcludingGoodwill": "68612000", "cashAndCashEquivalentsAtCarryingValue": "359925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-298524000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3206000", "operatingCashflow": "-48985000", "capitalExpenditures": "37359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "531715000", "cashflowFromInvestment": "-139566000", "stockBasedCompensation": "8760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 1176865000, "cost_of_revenue": 217976000, "gross_profit": 958889000, "ebit": -15585000, "ebitda": -15196000, "pretax_income": -16392000, "tax_provision": 147729000, "net_income": -15735000, "net_income_to_common": -15735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2101, "total_current_assets": 60496, "total_assets": 71256000, "short_term_debt": 1200000, "long_term_debt": null, "total_debt": 1200000, "total_liabilities": 17091719, "total_equity": 24135931, "shares_outstanding": 22322000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": -1398564, "capital_expenditure": 4, "free_cash_flow": -1398560, "dividends_paid": 12019932, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192445, "ticker_id": 8745, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15585000", "ebitda": "-15196000", "netIncome": "-15735000", "grossProfit": "958889000", "depreciation": "None", "totalRevenue": "1176865000", "costOfRevenue": "217976000", "interestIncome": "5755", "incomeBeforeTax": "-16392000", "interestExpense": "315000", "operatingIncome": "-15585000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "147729000", "reportedCurrency": "USD", "netInterestIncome": "5755", "nonInterestIncome": "None", "operatingExpenses": "15196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000", "sellingGeneralAndAdministrative": "86086000", "netIncomeFromContinuingOperations": "7899035" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "24076060", "currentDebt": "None", "investments": "None", "totalAssets": "71256000", "longTermDebt": "None", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "-17031848", "totalLiabilities": "17091719", "otherCurrentAssets": "-115953605", "totalCurrentAssets": "60496", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24075435", "currentAccountsPayable": "12308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200000", "totalShareholderEquity": "24135931", "capitalLeaseObligations": "23000", "otherCurrentLiabilities": "-9565556", "totalCurrentLiabilities": "3942444", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13149275", "cashAndShortTermInvestments": "2101", "commonStockSharesOutstanding": "22322000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "2101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7899035", "profitLoss": "None", "dividendPayout": "12019932", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1398564", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245791015", "cashflowFromInvestment": "246916015", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12019932", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246916015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1176865000, "cost_of_revenue": 217976000, "gross_profit": 958889000, "research_and_development": 6341000, "selling_general_admin": 86086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15585000, "depreciation_amortisation": 389000, "ebitda": -15196000, "interest_expense": 315000, "interest_income": null, "other_non_operating": null, "pretax_income": -16392000, "tax_provision": 147729000, "effective_tax_rate": null, "net_income": -15735000, "net_income_continuing_ops": 7899035, "net_income_to_common": -15735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2101, "short_term_investments": null, "net_receivables": 116012000, "inventory": 0, "other_current_assets": null, "total_current_assets": 60496, "net_ppe": null, "goodwill": 0, "intangible_assets": 1144759000, "goodwill_and_intangibles": 1144759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24075435, "total_assets": 71256000, "short_term_debt": 1200000, "accounts_payable": 12308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3942444, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13149275, "total_liabilities": 17091719, "total_debt": 1200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17031848, "total_equity": 24135931, "shares_outstanding": 22322000, "operating_cash_flow": -1398564, "stock_based_compensation": 1738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": 246916015, "dividends_paid": 12019932, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245791015, "free_cash_flow": -1398560, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15585000", "ebitda": "-15196000", "netIncome": "-15735000", "grossProfit": "958889000", "depreciation": "None", "totalRevenue": "1176865000", "costOfRevenue": "217976000", "interestIncome": "5755", "incomeBeforeTax": "-16392000", "interestExpense": "315000", "operatingIncome": "-15585000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "147729000", "reportedCurrency": "USD", "netInterestIncome": "5755", "nonInterestIncome": "None", "operatingExpenses": "15196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6341000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000", "sellingGeneralAndAdministrative": "86086000", "netIncomeFromContinuingOperations": "7899035" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "24076060", "currentDebt": "None", "investments": "None", "totalAssets": "71256000", "longTermDebt": "None", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "-17031848", "totalLiabilities": "17091719", "otherCurrentAssets": "-115953605", "totalCurrentAssets": "60496", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24075435", "currentAccountsPayable": "12308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200000", "totalShareholderEquity": "24135931", "capitalLeaseObligations": "23000", "otherCurrentLiabilities": "-9565556", "totalCurrentLiabilities": "3942444", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13149275", "cashAndShortTermInvestments": "2101", "commonStockSharesOutstanding": "22322000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "2101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7899035", "profitLoss": "None", "dividendPayout": "12019932", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1398564", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245791015", "cashflowFromInvestment": "246916015", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12019932", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246916015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 308000, "gross_profit": -308000, "ebit": 6748000, "ebitda": 7930000, "pretax_income": 6748000, "tax_provision": null, "net_income": 6748000, "net_income_to_common": 6748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275665, "total_current_assets": 499659, "total_assets": 259471177, "short_term_debt": 452000, "long_term_debt": 620000, "total_debt": 1072000, "total_liabilities": 13409985, "total_equity": 246061192, "shares_outstanding": 24188000, "goodwill_and_intangibles": 1215431000 }, "cash_flow": { "operating_cash_flow": -948006, "capital_expenditure": 4, "free_cash_flow": -948002, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192450, "ticker_id": 8745, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6748000", "ebitda": "7930000", "netIncome": "6748000", "grossProfit": "-308000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "308000", "interestIncome": "None", "incomeBeforeTax": "6748000", "interestExpense": "None", "operatingIncome": "-1182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1638000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1182000", "sellingGeneralAndAdministrative": "21085000", "netIncomeFromContinuingOperations": "-8538000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "258972143", "currentDebt": "None", "investments": "None", "totalAssets": "259471177", "longTermDebt": "620000", "shortTermDebt": "452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "-12910951", "totalLiabilities": "13409985", "otherCurrentAssets": "223994", "totalCurrentAssets": "499659", "currentLongTermDebt": "None", "longTermInvestments": "40000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258971518", "currentAccountsPayable": "234985", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "246061192", "capitalLeaseObligations": "473000", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "309985", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "275665", "commonStockSharesOutstanding": "24188000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "275665", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8097", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-948006", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252473671", "cashflowFromInvestment": "-251250000", "stockBasedCompensation": "1374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 308000, "gross_profit": -308000, "research_and_development": 1638000, "selling_general_admin": 21085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6748000, "depreciation_amortisation": 1182000, "ebitda": 7930000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6748000, "tax_provision": null, "effective_tax_rate": null, "net_income": 6748000, "net_income_continuing_ops": -8538000, "net_income_to_common": 6748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275665, "short_term_investments": null, "net_receivables": 89562000, "inventory": null, "other_current_assets": null, "total_current_assets": 499659, "net_ppe": null, "goodwill": null, "intangible_assets": 1215431000, "goodwill_and_intangibles": 1215431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258971518, "total_assets": 259471177, "short_term_debt": 452000, "accounts_payable": 234985, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309985, "long_term_debt": 620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 13409985, "total_debt": 1072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12910951, "total_equity": 246061192, "shares_outstanding": 24188000, "operating_cash_flow": -948006, "stock_based_compensation": 1374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252473671, "free_cash_flow": -948002, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6748000", "ebitda": "7930000", "netIncome": "6748000", "grossProfit": "-308000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "308000", "interestIncome": "None", "incomeBeforeTax": "6748000", "interestExpense": "None", "operatingIncome": "-1182000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1638000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1182000", "sellingGeneralAndAdministrative": "21085000", "netIncomeFromContinuingOperations": "-8538000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "258972143", "currentDebt": "None", "investments": "None", "totalAssets": "259471177", "longTermDebt": "620000", "shortTermDebt": "452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "-12910951", "totalLiabilities": "13409985", "otherCurrentAssets": "223994", "totalCurrentAssets": "499659", "currentLongTermDebt": "None", "longTermInvestments": "40000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258971518", "currentAccountsPayable": "234985", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "246061192", "capitalLeaseObligations": "473000", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "309985", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "275665", "commonStockSharesOutstanding": "24188000", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "275665", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8097", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-948006", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252473671", "cashflowFromInvestment": "-251250000", "stockBasedCompensation": "1374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 210000, "gross_profit": -210000, "ebit": -24262000, "ebitda": -23591000, "pretax_income": -25539000, "tax_provision": null, "net_income": -23844000, "net_income_to_common": -23844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26971000, "total_current_assets": 88993000, "total_assets": 5791320000, "short_term_debt": 442000, "long_term_debt": null, "total_debt": 442000, "total_liabilities": 3599002000, "total_equity": 2192318000, "shares_outstanding": 27500000, "goodwill_and_intangibles": 1286103000 }, "cash_flow": { "operating_cash_flow": -14800000, "capital_expenditure": 5113000, "free_cash_flow": -9687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192453, "ticker_id": 8745, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24262000", "ebitda": "-23591000", "netIncome": "-23844000", "grossProfit": "-210000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "210000", "interestIncome": "None", "incomeBeforeTax": "-25539000", "interestExpense": "None", "operatingIncome": "-24262000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000", "sellingGeneralAndAdministrative": "19776000", "netIncomeFromContinuingOperations": "-25539000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4785000", "currentDebt": "None", "investments": "None", "totalAssets": "5791320000", "longTermDebt": "None", "shortTermDebt": "442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1286103000", "reportedCurrency": "USD", "retainedEarnings": "82793000", "totalLiabilities": "3599002000", "otherCurrentAssets": "2266000", "totalCurrentAssets": "88993000", "currentLongTermDebt": "None", "longTermInvestments": "945000", "shortTermInvestments": "None", "currentNetReceivables": "86727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5702327000", "currentAccountsPayable": "22865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3361282000", "totalShareholderEquity": "2192318000", "capitalLeaseObligations": "902000", "otherCurrentLiabilities": "79212000", "totalCurrentLiabilities": "102077000", "otherNonCurrentLiabilities": "20240000", "totalNonCurrentLiabilities": "3496925000", "cashAndShortTermInvestments": "26971000", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "1286103000", "cashAndCashEquivalentsAtCarryingValue": "26971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14800000", "capitalExpenditures": "5113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22258000", "cashflowFromInvestment": "-15154000", "stockBasedCompensation": "3229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 210000, "gross_profit": -210000, "research_and_development": 271000, "selling_general_admin": 19776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24262000, "depreciation_amortisation": 671000, "ebitda": -23591000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -25539000, "tax_provision": null, "effective_tax_rate": null, "net_income": -23844000, "net_income_continuing_ops": -25539000, "net_income_to_common": -23844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26971000, "short_term_investments": null, "net_receivables": 86727000, "inventory": null, "other_current_assets": null, "total_current_assets": 88993000, "net_ppe": null, "goodwill": null, "intangible_assets": 1286103000, "goodwill_and_intangibles": 1286103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5702327000, "total_assets": 5791320000, "short_term_debt": 442000, "accounts_payable": 22865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102077000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3496925000, "total_liabilities": 3599002000, "total_debt": 442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82793000, "total_equity": 2192318000, "shares_outstanding": 27500000, "operating_cash_flow": -14800000, "stock_based_compensation": 3229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22258000, "free_cash_flow": -9687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24262000", "ebitda": "-23591000", "netIncome": "-23844000", "grossProfit": "-210000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "210000", "interestIncome": "None", "incomeBeforeTax": "-25539000", "interestExpense": "None", "operatingIncome": "-24262000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000", "sellingGeneralAndAdministrative": "19776000", "netIncomeFromContinuingOperations": "-25539000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4785000", "currentDebt": "None", "investments": "None", "totalAssets": "5791320000", "longTermDebt": "None", "shortTermDebt": "442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1286103000", "reportedCurrency": "USD", "retainedEarnings": "82793000", "totalLiabilities": "3599002000", "otherCurrentAssets": "2266000", "totalCurrentAssets": "88993000", "currentLongTermDebt": "None", "longTermInvestments": "945000", "shortTermInvestments": "None", "currentNetReceivables": "86727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5702327000", "currentAccountsPayable": "22865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3361282000", "totalShareholderEquity": "2192318000", "capitalLeaseObligations": "902000", "otherCurrentLiabilities": "79212000", "totalCurrentLiabilities": "102077000", "otherNonCurrentLiabilities": "20240000", "totalNonCurrentLiabilities": "3496925000", "cashAndShortTermInvestments": "26971000", "commonStockSharesOutstanding": "27500000", "intangibleAssetsExcludingGoodwill": "1286103000", "cashAndCashEquivalentsAtCarryingValue": "26971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14800000", "capitalExpenditures": "5113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22258000", "cashflowFromInvestment": "-15154000", "stockBasedCompensation": "3229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 7696000, "gross_profit": -1998000, "ebit": -36675000, "ebitda": -34571000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": null, "total_debt": 750000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192438, "ticker_id": 8745, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36675000", "ebitda": "-34571000", "netIncome": "-66989000", "grossProfit": "-1998000", "depreciation": "None", "totalRevenue": "5698000", "costOfRevenue": "7696000", "interestIncome": "11970000", "incomeBeforeTax": "-68645000", "interestExpense": "593000", "operatingIncome": "-36675000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-577000", "reportedCurrency": "USD", "netInterestIncome": "11377000", "nonInterestIncome": "None", "operatingExpenses": "34677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2104000", "sellingGeneralAndAdministrative": "21175000", "netIncomeFromContinuingOperations": "-68068000" }, "balance": { "goodwill": "134848000", "inventory": "28430000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "2134839000", "longTermDebt": "None", "shortTermDebt": "750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "67255000", "reportedCurrency": "USD", "retainedEarnings": "-454349000", "totalLiabilities": "247466000", "otherCurrentAssets": "6621000", "totalCurrentAssets": "1790386000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344453000", "currentAccountsPayable": "17084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11371000", "totalShareholderEquity": "1878959000", "capitalLeaseObligations": "1281000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "49339000", "otherNonCurrentLiabilities": "145080000", "totalNonCurrentLiabilities": "198127000", "cashAndShortTermInvestments": "1749644000", "commonStockSharesOutstanding": "196479000", "intangibleAssetsExcludingGoodwill": "67255000", "cashAndCashEquivalentsAtCarryingValue": "1749644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4720000", "operatingCashflow": "-18456000", "capitalExpenditures": "38641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1447146000", "cashflowFromInvestment": "-38641000", "stockBasedCompensation": "4939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5698000, "cost_of_revenue": 7696000, "gross_profit": -1998000, "research_and_development": 14249000, "selling_general_admin": 21175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36675000, "depreciation_amortisation": 2104000, "ebitda": -34571000, "interest_expense": 593000, "interest_income": null, "other_non_operating": null, "pretax_income": -68645000, "tax_provision": -577000, "effective_tax_rate": null, "net_income": -66989000, "net_income_continuing_ops": -68068000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1749644000, "short_term_investments": null, "net_receivables": 5691000, "inventory": 28430000, "other_current_assets": null, "total_current_assets": 1790386000, "net_ppe": null, "goodwill": 134848000, "intangible_assets": 67255000, "goodwill_and_intangibles": 202103000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344453000, "total_assets": 2134839000, "short_term_debt": 750000, "accounts_payable": 17084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49339000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198127000, "total_liabilities": 247466000, "total_debt": 750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454349000, "total_equity": 1878959000, "shares_outstanding": 196479000, "operating_cash_flow": -18456000, "stock_based_compensation": 4939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1447146000, "free_cash_flow": 20185000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36675000", "ebitda": "-34571000", "netIncome": "-66989000", "grossProfit": "-1998000", "depreciation": "None", "totalRevenue": "5698000", "costOfRevenue": "7696000", "interestIncome": "11970000", "incomeBeforeTax": "-68645000", "interestExpense": "593000", "operatingIncome": "-36675000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-577000", "reportedCurrency": "USD", "netInterestIncome": "11377000", "nonInterestIncome": "None", "operatingExpenses": "34677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2104000", "sellingGeneralAndAdministrative": "21175000", "netIncomeFromContinuingOperations": "-68068000" }, "balance": { "goodwill": "134848000", "inventory": "28430000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "2134839000", "longTermDebt": "None", "shortTermDebt": "750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "67255000", "reportedCurrency": "USD", "retainedEarnings": "-454349000", "totalLiabilities": "247466000", "otherCurrentAssets": "6621000", "totalCurrentAssets": "1790386000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5691000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344453000", "currentAccountsPayable": "17084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11371000", "totalShareholderEquity": "1878959000", "capitalLeaseObligations": "1281000", "otherCurrentLiabilities": "21128000", "totalCurrentLiabilities": "49339000", "otherNonCurrentLiabilities": "145080000", "totalNonCurrentLiabilities": "198127000", "cashAndShortTermInvestments": "1749644000", "commonStockSharesOutstanding": "196479000", "intangibleAssetsExcludingGoodwill": "67255000", "cashAndCashEquivalentsAtCarryingValue": "1749644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4720000", "operatingCashflow": "-18456000", "capitalExpenditures": "38641000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1447146000", "cashflowFromInvestment": "-38641000", "stockBasedCompensation": "4939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 2421000, "gross_profit": -778000, "ebit": -26120000, "ebitda": -25147000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 2269000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192439, "ticker_id": 8745, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26120000", "ebitda": "-25147000", "netIncome": "-50205000", "grossProfit": "-778000", "depreciation": "None", "totalRevenue": "1643000", "costOfRevenue": "2421000", "interestIncome": "3184000", "incomeBeforeTax": "-50659000", "interestExpense": "23000", "operatingIncome": "-26120000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "3161000", "nonInterestIncome": "None", "operatingExpenses": "25342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "973000", "sellingGeneralAndAdministrative": "18469000", "netIncomeFromContinuingOperations": "-50499000" }, "balance": { "goodwill": "134848000", "inventory": "18535000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "694999000", "longTermDebt": "None", "shortTermDebt": "2269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "68612000", "reportedCurrency": "USD", "retainedEarnings": "-387360000", "totalLiabilities": "200713000", "otherCurrentAssets": "3151000", "totalCurrentAssets": "385375000", "currentLongTermDebt": "1849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309624000", "currentAccountsPayable": "11069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000", "totalShareholderEquity": "492633000", "capitalLeaseObligations": "1197000", "otherCurrentLiabilities": "14073000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "108671000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "359925000", "commonStockSharesOutstanding": "148055000", "intangibleAssetsExcludingGoodwill": "68612000", "cashAndCashEquivalentsAtCarryingValue": "359925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27898000", "capitalExpenditures": "23961000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256382000", "cashflowFromInvestment": "-126168000", "stockBasedCompensation": "4469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1643000, "cost_of_revenue": 2421000, "gross_profit": -778000, "research_and_development": 7168000, "selling_general_admin": 18469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26120000, "depreciation_amortisation": 973000, "ebitda": -25147000, "interest_expense": 23000, "interest_income": null, "other_non_operating": null, "pretax_income": -50659000, "tax_provision": -160000, "effective_tax_rate": null, "net_income": -50205000, "net_income_continuing_ops": -50499000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 359925000, "short_term_investments": null, "net_receivables": 3764000, "inventory": 18535000, "other_current_assets": null, "total_current_assets": 385375000, "net_ppe": null, "goodwill": 134848000, "intangible_assets": 68612000, "goodwill_and_intangibles": 203460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309624000, "total_assets": 694999000, "short_term_debt": 2269000, "accounts_payable": 11069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37911000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162802000, "total_liabilities": 200713000, "total_debt": 2269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -387360000, "total_equity": 492633000, "shares_outstanding": 148055000, "operating_cash_flow": -27898000, "stock_based_compensation": 4469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23961000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 256382000, "free_cash_flow": -3937000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26120000", "ebitda": "-25147000", "netIncome": "-50205000", "grossProfit": "-778000", "depreciation": "None", "totalRevenue": "1643000", "costOfRevenue": "2421000", "interestIncome": "3184000", "incomeBeforeTax": "-50659000", "interestExpense": "23000", "operatingIncome": "-26120000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-160000", "reportedCurrency": "USD", "netInterestIncome": "3161000", "nonInterestIncome": "None", "operatingExpenses": "25342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "973000", "sellingGeneralAndAdministrative": "18469000", "netIncomeFromContinuingOperations": "-50499000" }, "balance": { "goodwill": "134848000", "inventory": "18535000", "commonStock": "15000", "currentDebt": "None", "investments": "None", "totalAssets": "694999000", "longTermDebt": "None", "shortTermDebt": "2269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "68612000", "reportedCurrency": "USD", "retainedEarnings": "-387360000", "totalLiabilities": "200713000", "otherCurrentAssets": "3151000", "totalCurrentAssets": "385375000", "currentLongTermDebt": "1849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3764000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309624000", "currentAccountsPayable": "11069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000", "totalShareholderEquity": "492633000", "capitalLeaseObligations": "1197000", "otherCurrentLiabilities": "14073000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "108671000", "totalNonCurrentLiabilities": "162802000", "cashAndShortTermInvestments": "359925000", "commonStockSharesOutstanding": "148055000", "intangibleAssetsExcludingGoodwill": "68612000", "cashAndCashEquivalentsAtCarryingValue": "359925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-27898000", "capitalExpenditures": "23961000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256382000", "cashflowFromInvestment": "-126168000", "stockBasedCompensation": "4469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 312489000, "cost_of_revenue": 276000, "gross_profit": -276000, "ebit": -15861000, "ebitda": -15585000, "pretax_income": -156994000, "tax_provision": 45688000, "net_income": -156680000, "net_income_to_common": -156680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257609000, "total_current_assets": 258877000, "total_assets": 323325000, "short_term_debt": 426000, "long_term_debt": null, "total_debt": 426000, "total_liabilities": 381907000, "total_equity": -60554000, "shares_outstanding": 102589000, "goodwill_and_intangibles": 1091755000 }, "cash_flow": { "operating_cash_flow": -2849000, "capital_expenditure": 7101000, "free_cash_flow": 4252000, "dividends_paid": 11397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192441, "ticker_id": 8745, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15861000", "ebitda": "-15585000", "netIncome": "-156680000", "grossProfit": "-276000", "depreciation": "None", "totalRevenue": "312489000", "costOfRevenue": "276000", "interestIncome": "1310000", "incomeBeforeTax": "-156994000", "interestExpense": "17000", "operatingIncome": "-15861000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45688000", "reportedCurrency": "USD", "netInterestIncome": "1293000", "nonInterestIncome": "None", "operatingExpenses": "15585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4451000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276000", "sellingGeneralAndAdministrative": "21316000", "netIncomeFromContinuingOperations": "-156994000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "323325000", "longTermDebt": "None", "shortTermDebt": "426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1091755000", "reportedCurrency": "USD", "retainedEarnings": "-337180000", "totalLiabilities": "381907000", "otherCurrentAssets": "1268000", "totalCurrentAssets": "258877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64448000", "currentAccountsPayable": "1829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1310000", "totalShareholderEquity": "-60554000", "capitalLeaseObligations": "1310000", "otherCurrentLiabilities": "13424000", "totalCurrentLiabilities": "15679000", "otherNonCurrentLiabilities": "166087000", "totalNonCurrentLiabilities": "366228000", "cashAndShortTermInvestments": "257609000", "commonStockSharesOutstanding": "102589000", "intangibleAssetsExcludingGoodwill": "1091755000", "cashAndCashEquivalentsAtCarryingValue": "257609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156994000", "profitLoss": "None", "dividendPayout": "11397000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2849000", "capitalExpenditures": "7101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145768000", "cashflowFromInvestment": "-7101000", "stockBasedCompensation": "3009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312489000, "cost_of_revenue": 276000, "gross_profit": -276000, "research_and_development": 4451000, "selling_general_admin": 21316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15861000, "depreciation_amortisation": 276000, "ebitda": -15585000, "interest_expense": 17000, "interest_income": null, "other_non_operating": null, "pretax_income": -156994000, "tax_provision": 45688000, "effective_tax_rate": null, "net_income": -156680000, "net_income_continuing_ops": -156994000, "net_income_to_common": -156680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257609000, "short_term_investments": null, "net_receivables": 109370000, "inventory": null, "other_current_assets": null, "total_current_assets": 258877000, "net_ppe": null, "goodwill": null, "intangible_assets": 1091755000, "goodwill_and_intangibles": 1091755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64448000, "total_assets": 323325000, "short_term_debt": 426000, "accounts_payable": 1829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15679000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 366228000, "total_liabilities": 381907000, "total_debt": 426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -337180000, "total_equity": -60554000, "shares_outstanding": 102589000, "operating_cash_flow": -2849000, "stock_based_compensation": 3009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7101000, "dividends_paid": 11397000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145768000, "free_cash_flow": 4252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15861000", "ebitda": "-15585000", "netIncome": "-156680000", "grossProfit": "-276000", "depreciation": "None", "totalRevenue": "312489000", "costOfRevenue": "276000", "interestIncome": "1310000", "incomeBeforeTax": "-156994000", "interestExpense": "17000", "operatingIncome": "-15861000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45688000", "reportedCurrency": "USD", "netInterestIncome": "1293000", "nonInterestIncome": "None", "operatingExpenses": "15585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4451000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276000", "sellingGeneralAndAdministrative": "21316000", "netIncomeFromContinuingOperations": "-156994000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "323325000", "longTermDebt": "None", "shortTermDebt": "426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1091755000", "reportedCurrency": "USD", "retainedEarnings": "-337180000", "totalLiabilities": "381907000", "otherCurrentAssets": "1268000", "totalCurrentAssets": "258877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64448000", "currentAccountsPayable": "1829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1310000", "totalShareholderEquity": "-60554000", "capitalLeaseObligations": "1310000", "otherCurrentLiabilities": "13424000", "totalCurrentLiabilities": "15679000", "otherNonCurrentLiabilities": "166087000", "totalNonCurrentLiabilities": "366228000", "cashAndShortTermInvestments": "257609000", "commonStockSharesOutstanding": "102589000", "intangibleAssetsExcludingGoodwill": "1091755000", "cashAndCashEquivalentsAtCarryingValue": "257609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-156994000", "profitLoss": "None", "dividendPayout": "11397000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2849000", "capitalExpenditures": "7101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145768000", "cashflowFromInvestment": "-7101000", "stockBasedCompensation": "3009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11397000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 272000, "gross_profit": -272000, "ebit": -8804000, "ebitda": -8532000, "pretax_income": -142506000, "tax_provision": 43985000, "net_income": -142506000, "net_income_to_common": -142506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121791000, "total_current_assets": 123545000, "total_assets": 179701000, "short_term_debt": 421000, "long_term_debt": null, "total_debt": 421000, "total_liabilities": 311635000, "total_equity": -134220000, "shares_outstanding": 92769000, "goodwill_and_intangibles": 1109423000 }, "cash_flow": { "operating_cash_flow": -7909000, "capital_expenditure": 4286000, "free_cash_flow": -3623000, "dividends_paid": 11569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192442, "ticker_id": 8745, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8804000", "ebitda": "-8532000", "netIncome": "-142506000", "grossProfit": "-272000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "272000", "interestIncome": "765000", "incomeBeforeTax": "-142506000", "interestExpense": "12000", "operatingIncome": "-8804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43985000", "reportedCurrency": "USD", "netInterestIncome": "753000", "nonInterestIncome": "None", "operatingExpenses": "8532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2577000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000", "sellingGeneralAndAdministrative": "22125000", "netIncomeFromContinuingOperations": "-142713000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "179701000", "longTermDebt": "None", "shortTermDebt": "421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1109423000", "reportedCurrency": "USD", "retainedEarnings": "-180500000", "totalLiabilities": "311635000", "otherCurrentAssets": "1754000", "totalCurrentAssets": "123545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56156000", "currentAccountsPayable": "2238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1411000", "totalShareholderEquity": "-134220000", "capitalLeaseObligations": "1411000", "otherCurrentLiabilities": "5517000", "totalCurrentLiabilities": "8176000", "otherNonCurrentLiabilities": "100007000", "totalNonCurrentLiabilities": "303459000", "cashAndShortTermInvestments": "121791000", "commonStockSharesOutstanding": "92769000", "intangibleAssetsExcludingGoodwill": "1109423000", "cashAndCashEquivalentsAtCarryingValue": "121791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142506000", "profitLoss": "None", "dividendPayout": "11569000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7909000", "capitalExpenditures": "4286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109596000", "cashflowFromInvestment": "-3247000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 272000, "gross_profit": -272000, "research_and_development": 2577000, "selling_general_admin": 22125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8804000, "depreciation_amortisation": 272000, "ebitda": -8532000, "interest_expense": 12000, "interest_income": null, "other_non_operating": null, "pretax_income": -142506000, "tax_provision": 43985000, "effective_tax_rate": null, "net_income": -142506000, "net_income_continuing_ops": -142713000, "net_income_to_common": -142506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121791000, "short_term_investments": null, "net_receivables": 112397000, "inventory": null, "other_current_assets": null, "total_current_assets": 123545000, "net_ppe": null, "goodwill": null, "intangible_assets": 1109423000, "goodwill_and_intangibles": 1109423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56156000, "total_assets": 179701000, "short_term_debt": 421000, "accounts_payable": 2238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8176000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 303459000, "total_liabilities": 311635000, "total_debt": 421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -180500000, "total_equity": -134220000, "shares_outstanding": 92769000, "operating_cash_flow": -7909000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3247000, "dividends_paid": 11569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109596000, "free_cash_flow": -3623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8804000", "ebitda": "-8532000", "netIncome": "-142506000", "grossProfit": "-272000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "272000", "interestIncome": "765000", "incomeBeforeTax": "-142506000", "interestExpense": "12000", "operatingIncome": "-8804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43985000", "reportedCurrency": "USD", "netInterestIncome": "753000", "nonInterestIncome": "None", "operatingExpenses": "8532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2577000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000", "sellingGeneralAndAdministrative": "22125000", "netIncomeFromContinuingOperations": "-142713000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "179701000", "longTermDebt": "None", "shortTermDebt": "421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1109423000", "reportedCurrency": "USD", "retainedEarnings": "-180500000", "totalLiabilities": "311635000", "otherCurrentAssets": "1754000", "totalCurrentAssets": "123545000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56156000", "currentAccountsPayable": "2238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1411000", "totalShareholderEquity": "-134220000", "capitalLeaseObligations": "1411000", "otherCurrentLiabilities": "5517000", "totalCurrentLiabilities": "8176000", "otherNonCurrentLiabilities": "100007000", "totalNonCurrentLiabilities": "303459000", "cashAndShortTermInvestments": "121791000", "commonStockSharesOutstanding": "92769000", "intangibleAssetsExcludingGoodwill": "1109423000", "cashAndCashEquivalentsAtCarryingValue": "121791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142506000", "profitLoss": "None", "dividendPayout": "11569000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7909000", "capitalExpenditures": "4286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109596000", "cashflowFromInvestment": "-3247000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 308797000, "cost_of_revenue": 65000, "gross_profit": -65000, "ebit": -8718000, "ebitda": -8653000, "pretax_income": 51682000, "tax_provision": 36096000, "net_income": 51832000, "net_income_to_common": 51832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23351000, "total_current_assets": 25779000, "total_assets": 77075000, "short_term_debt": 376000, "long_term_debt": null, "total_debt": 376000, "total_liabilities": 129731000, "total_equity": -55149000, "shares_outstanding": 83079000, "goodwill_and_intangibles": 1127091000 }, "cash_flow": { "operating_cash_flow": -10329000, "capital_expenditure": 2011000, "free_cash_flow": -8318000, "dividends_paid": 1960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192443, "ticker_id": 8745, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8718000", "ebitda": "-8653000", "netIncome": "51832000", "grossProfit": "-65000", "depreciation": "None", "totalRevenue": "308797000", "costOfRevenue": "65000", "interestIncome": "187000", "incomeBeforeTax": "51682000", "interestExpense": "87000", "operatingIncome": "-8718000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36096000", "reportedCurrency": "USD", "netInterestIncome": "100000", "nonInterestIncome": "None", "operatingExpenses": "8653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1689000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000", "sellingGeneralAndAdministrative": "23024000", "netIncomeFromContinuingOperations": "51682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "77075000", "longTermDebt": "None", "shortTermDebt": "376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1127091000", "reportedCurrency": "USD", "retainedEarnings": "-37994000", "totalLiabilities": "129731000", "otherCurrentAssets": "2428000", "totalCurrentAssets": "25779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51296000", "currentAccountsPayable": "3113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1470000", "totalShareholderEquity": "-55149000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "3844000", "totalCurrentLiabilities": "7333000", "otherNonCurrentLiabilities": "46232000", "totalNonCurrentLiabilities": "122398000", "cashAndShortTermInvestments": "23351000", "commonStockSharesOutstanding": "83079000", "intangibleAssetsExcludingGoodwill": "1127091000", "cashAndCashEquivalentsAtCarryingValue": "23351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51682000", "profitLoss": "None", "dividendPayout": "1960000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-10329000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19969000", "cashflowFromInvestment": "-3050000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308797000, "cost_of_revenue": 65000, "gross_profit": -65000, "research_and_development": 1689000, "selling_general_admin": 23024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8718000, "depreciation_amortisation": 65000, "ebitda": -8653000, "interest_expense": 87000, "interest_income": null, "other_non_operating": null, "pretax_income": 51682000, "tax_provision": 36096000, "effective_tax_rate": null, "net_income": 51832000, "net_income_continuing_ops": 51682000, "net_income_to_common": 51832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23351000, "short_term_investments": null, "net_receivables": 124882000, "inventory": null, "other_current_assets": null, "total_current_assets": 25779000, "net_ppe": null, "goodwill": null, "intangible_assets": 1127091000, "goodwill_and_intangibles": 1127091000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51296000, "total_assets": 77075000, "short_term_debt": 376000, "accounts_payable": 3113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7333000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 122398000, "total_liabilities": 129731000, "total_debt": 376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37994000, "total_equity": -55149000, "shares_outstanding": 83079000, "operating_cash_flow": -10329000, "stock_based_compensation": 1282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3050000, "dividends_paid": 1960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19969000, "free_cash_flow": -8318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8718000", "ebitda": "-8653000", "netIncome": "51832000", "grossProfit": "-65000", "depreciation": "None", "totalRevenue": "308797000", "costOfRevenue": "65000", "interestIncome": "187000", "incomeBeforeTax": "51682000", "interestExpense": "87000", "operatingIncome": "-8718000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36096000", "reportedCurrency": "USD", "netInterestIncome": "100000", "nonInterestIncome": "None", "operatingExpenses": "8653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1689000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000", "sellingGeneralAndAdministrative": "23024000", "netIncomeFromContinuingOperations": "51682000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "77075000", "longTermDebt": "None", "shortTermDebt": "376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1127091000", "reportedCurrency": "USD", "retainedEarnings": "-37994000", "totalLiabilities": "129731000", "otherCurrentAssets": "2428000", "totalCurrentAssets": "25779000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51296000", "currentAccountsPayable": "3113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1470000", "totalShareholderEquity": "-55149000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "3844000", "totalCurrentLiabilities": "7333000", "otherNonCurrentLiabilities": "46232000", "totalNonCurrentLiabilities": "122398000", "cashAndShortTermInvestments": "23351000", "commonStockSharesOutstanding": "83079000", "intangibleAssetsExcludingGoodwill": "1127091000", "cashAndCashEquivalentsAtCarryingValue": "23351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51682000", "profitLoss": "None", "dividendPayout": "1960000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-10329000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19969000", "cashflowFromInvestment": "-3050000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 5395000, "cost_of_revenue": 55925000, "gross_profit": 249220000, "ebit": -10181000, "ebitda": -10414730, "pretax_income": 155792000, "tax_provision": 44603000, "net_income": 425035, "net_income_to_common": 425035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2101, "total_current_assets": 60496, "total_assets": 71256000, "short_term_debt": 1200000, "long_term_debt": null, "total_debt": 1200000, "total_liabilities": 17091719, "total_equity": 24135931, "shares_outstanding": 22322000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": -639100, "capital_expenditure": 38340000, "free_cash_flow": 37700900, "dividends_paid": 108519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192444, "ticker_id": 8745, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10181000", "ebitda": "-10414730", "netIncome": "425035", "grossProfit": "249220000", "depreciation": "None", "totalRevenue": "5395000", "costOfRevenue": "55925000", "interestIncome": "None", "incomeBeforeTax": "155792000", "interestExpense": "None", "operatingIncome": "-10181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44603000", "reportedCurrency": "USD", "netInterestIncome": "374755", "nonInterestIncome": "None", "operatingExpenses": "5885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1403000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-233730", "sellingGeneralAndAdministrative": "20774000", "netIncomeFromContinuingOperations": "17398035" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "24076060", "currentDebt": "None", "investments": "None", "totalAssets": "71256000", "longTermDebt": "None", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "-17031848", "totalLiabilities": "17091719", "otherCurrentAssets": "-115953605", "totalCurrentAssets": "60496", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24075435", "currentAccountsPayable": "12308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200000", "totalShareholderEquity": "24135931", "capitalLeaseObligations": "23000", "otherCurrentLiabilities": "-9565556", "totalCurrentLiabilities": "3942444", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13149275", "cashAndShortTermInvestments": "2101", "commonStockSharesOutstanding": "22322000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "2101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424806", "profitLoss": "None", "dividendPayout": "108519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-639100", "capitalExpenditures": "38340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246416015", "cashflowFromInvestment": "246916015", "stockBasedCompensation": "11461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246375015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5395000, "cost_of_revenue": 55925000, "gross_profit": 249220000, "research_and_development": 1403000, "selling_general_admin": 20774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10181000, "depreciation_amortisation": -233730, "ebitda": -10414730, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 155792000, "tax_provision": 44603000, "effective_tax_rate": null, "net_income": 425035, "net_income_continuing_ops": 17398035, "net_income_to_common": 425035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2101, "short_term_investments": null, "net_receivables": 116012000, "inventory": 0, "other_current_assets": null, "total_current_assets": 60496, "net_ppe": null, "goodwill": 0, "intangible_assets": 1144759000, "goodwill_and_intangibles": 1144759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24075435, "total_assets": 71256000, "short_term_debt": 1200000, "accounts_payable": 12308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3942444, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13149275, "total_liabilities": 17091719, "total_debt": 1200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17031848, "total_equity": 24135931, "shares_outstanding": 22322000, "operating_cash_flow": -639100, "stock_based_compensation": 11461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 246916015, "dividends_paid": 108519000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -246416015, "free_cash_flow": 37700900, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10181000", "ebitda": "-10414730", "netIncome": "425035", "grossProfit": "249220000", "depreciation": "None", "totalRevenue": "5395000", "costOfRevenue": "55925000", "interestIncome": "None", "incomeBeforeTax": "155792000", "interestExpense": "None", "operatingIncome": "-10181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44603000", "reportedCurrency": "USD", "netInterestIncome": "374755", "nonInterestIncome": "None", "operatingExpenses": "5885000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1403000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-233730", "sellingGeneralAndAdministrative": "20774000", "netIncomeFromContinuingOperations": "17398035" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "24076060", "currentDebt": "None", "investments": "None", "totalAssets": "71256000", "longTermDebt": "None", "shortTermDebt": "1200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1144759000", "reportedCurrency": "USD", "retainedEarnings": "-17031848", "totalLiabilities": "17091719", "otherCurrentAssets": "-115953605", "totalCurrentAssets": "60496", "currentLongTermDebt": "1200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24075435", "currentAccountsPayable": "12308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1200000", "totalShareholderEquity": "24135931", "capitalLeaseObligations": "23000", "otherCurrentLiabilities": "-9565556", "totalCurrentLiabilities": "3942444", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13149275", "cashAndShortTermInvestments": "2101", "commonStockSharesOutstanding": "22322000", "intangibleAssetsExcludingGoodwill": "1144759000", "cashAndCashEquivalentsAtCarryingValue": "2101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "424806", "profitLoss": "None", "dividendPayout": "108519000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-639100", "capitalExpenditures": "38340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246416015", "cashflowFromInvestment": "246916015", "stockBasedCompensation": "11461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108519000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246375015", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 91000, "gross_profit": -91000, "ebit": -1959000, "ebitda": -1868000, "pretax_income": -2008000, "tax_provision": null, "net_income": -1869000, "net_income_to_common": -1869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141201, "total_current_assets": 222948, "total_assets": 269361594, "short_term_debt": 700000, "long_term_debt": null, "total_debt": 700000, "total_liabilities": 15826173, "total_equity": 253535421, "shares_outstanding": 31250000, "goodwill_and_intangibles": 1162427000 }, "cash_flow": { "operating_cash_flow": -1210000, "capital_expenditure": 54893000, "free_cash_flow": 53683000, "dividends_paid": 3427851, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192446, "ticker_id": 8745, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1959000", "ebitda": "-1868000", "netIncome": "-1869000", "grossProfit": "-91000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "91000", "interestIncome": "None", "incomeBeforeTax": "-2008000", "interestExpense": "220000", "operatingIncome": "-1959000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-220000", "nonInterestIncome": "None", "operatingExpenses": "1868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1162000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000", "sellingGeneralAndAdministrative": "22872000", "netIncomeFromContinuingOperations": "-2008000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "269139271", "currentDebt": "None", "investments": "None", "totalAssets": "269361594", "longTermDebt": "None", "shortTermDebt": "700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1162427000", "reportedCurrency": "USD", "retainedEarnings": "-15603850", "totalLiabilities": "15826173", "otherCurrentAssets": "-98491253", "totalCurrentAssets": "222948", "currentLongTermDebt": "770000", "longTermInvestments": "405000", "shortTermInvestments": "None", "currentNetReceivables": "98573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269138646", "currentAccountsPayable": "2026173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "253535421", "capitalLeaseObligations": "51000", "otherCurrentLiabilities": "81802000", "totalCurrentLiabilities": "2726173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "141201", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "1162427000", "cashAndCashEquivalentsAtCarryingValue": "141201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1510125", "profitLoss": "None", "dividendPayout": "3427851", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1210000", "capitalExpenditures": "54893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22317000", "cashflowFromInvestment": "-1414000", "stockBasedCompensation": "11945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3427851", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 91000, "gross_profit": -91000, "research_and_development": 1162000, "selling_general_admin": 22872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1959000, "depreciation_amortisation": 91000, "ebitda": -1868000, "interest_expense": 220000, "interest_income": null, "other_non_operating": null, "pretax_income": -2008000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1869000, "net_income_continuing_ops": -2008000, "net_income_to_common": -1869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141201, "short_term_investments": null, "net_receivables": 98573000, "inventory": null, "other_current_assets": null, "total_current_assets": 222948, "net_ppe": null, "goodwill": null, "intangible_assets": 1162427000, "goodwill_and_intangibles": 1162427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269138646, "total_assets": 269361594, "short_term_debt": 700000, "accounts_payable": 2026173, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2726173, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 15826173, "total_debt": 700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15603850, "total_equity": 253535421, "shares_outstanding": 31250000, "operating_cash_flow": -1210000, "stock_based_compensation": 11945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1414000, "dividends_paid": 3427851, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22317000, "free_cash_flow": 53683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1959000", "ebitda": "-1868000", "netIncome": "-1869000", "grossProfit": "-91000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "91000", "interestIncome": "None", "incomeBeforeTax": "-2008000", "interestExpense": "220000", "operatingIncome": "-1959000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-220000", "nonInterestIncome": "None", "operatingExpenses": "1868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1162000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91000", "sellingGeneralAndAdministrative": "22872000", "netIncomeFromContinuingOperations": "-2008000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "269139271", "currentDebt": "None", "investments": "None", "totalAssets": "269361594", "longTermDebt": "None", "shortTermDebt": "700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1162427000", "reportedCurrency": "USD", "retainedEarnings": "-15603850", "totalLiabilities": "15826173", "otherCurrentAssets": "-98491253", "totalCurrentAssets": "222948", "currentLongTermDebt": "770000", "longTermInvestments": "405000", "shortTermInvestments": "None", "currentNetReceivables": "98573000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269138646", "currentAccountsPayable": "2026173", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "700000", "totalShareholderEquity": "253535421", "capitalLeaseObligations": "51000", "otherCurrentLiabilities": "81802000", "totalCurrentLiabilities": "2726173", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "141201", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "1162427000", "cashAndCashEquivalentsAtCarryingValue": "141201", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1510125", "profitLoss": "None", "dividendPayout": "3427851", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1210000", "capitalExpenditures": "54893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22317000", "cashflowFromInvestment": "-1414000", "stockBasedCompensation": "11945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3427851", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 98000, "gross_profit": -98000, "ebit": -3011000, "ebitda": -2913000, "pretax_income": -2819000, "tax_provision": 28436000, "net_income": 3045000, "net_income_to_common": 3045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6587, "total_current_assets": 60065, "total_assets": 265770860, "short_term_debt": 79000, "long_term_debt": 714000, "total_debt": 793000, "total_liabilities": 13745564, "total_equity": 252025296, "shares_outstanding": 31250000, "goodwill_and_intangibles": 1180095000 }, "cash_flow": { "operating_cash_flow": -112621, "capital_expenditure": 36000, "free_cash_flow": -76621, "dividends_paid": 112955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192447, "ticker_id": 8745, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3011000", "ebitda": "-2913000", "netIncome": "3045000", "grossProfit": "-98000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "98000", "interestIncome": "45000", "incomeBeforeTax": "-2819000", "interestExpense": "82000", "operatingIncome": "-3011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-174000", "nonInterestIncome": "None", "operatingExpenses": "2913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000", "sellingGeneralAndAdministrative": "21219000", "netIncomeFromContinuingOperations": "-2819000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "265711420", "currentDebt": "None", "investments": "None", "totalAssets": "265770860", "longTermDebt": "714000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1180095000", "reportedCurrency": "USD", "retainedEarnings": "-13686124", "totalLiabilities": "13745564", "otherCurrentAssets": "53478", "totalCurrentAssets": "60065", "currentLongTermDebt": "None", "longTermInvestments": "270000", "shortTermInvestments": "None", "currentNetReceivables": "102635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265710795", "currentAccountsPayable": "570564", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3186577000", "totalShareholderEquity": "252025296", "capitalLeaseObligations": "79000", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "645564", "otherNonCurrentLiabilities": "93000", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "6587", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "1180095000", "cashAndCashEquivalentsAtCarryingValue": "6587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3044937", "profitLoss": "None", "dividendPayout": "112955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112621", "capitalExpenditures": "36000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000", "cashflowFromInvestment": "-36000", "stockBasedCompensation": "-315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 98000, "gross_profit": -98000, "research_and_development": 1725000, "selling_general_admin": 21219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3011000, "depreciation_amortisation": 98000, "ebitda": -2913000, "interest_expense": 82000, "interest_income": null, "other_non_operating": null, "pretax_income": -2819000, "tax_provision": 28436000, "effective_tax_rate": null, "net_income": 3045000, "net_income_continuing_ops": -2819000, "net_income_to_common": 3045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6587, "short_term_investments": null, "net_receivables": 102635000, "inventory": null, "other_current_assets": null, "total_current_assets": 60065, "net_ppe": null, "goodwill": null, "intangible_assets": 1180095000, "goodwill_and_intangibles": 1180095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 265710795, "total_assets": 265770860, "short_term_debt": 79000, "accounts_payable": 570564, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 645564, "long_term_debt": 714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 13745564, "total_debt": 793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13686124, "total_equity": 252025296, "shares_outstanding": 31250000, "operating_cash_flow": -112621, "stock_based_compensation": -315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000, "dividends_paid": 112955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167000, "free_cash_flow": -76621, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3011000", "ebitda": "-2913000", "netIncome": "3045000", "grossProfit": "-98000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "98000", "interestIncome": "45000", "incomeBeforeTax": "-2819000", "interestExpense": "82000", "operatingIncome": "-3011000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "28436000", "reportedCurrency": "USD", "netInterestIncome": "-174000", "nonInterestIncome": "None", "operatingExpenses": "2913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000", "sellingGeneralAndAdministrative": "21219000", "netIncomeFromContinuingOperations": "-2819000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "265711420", "currentDebt": "None", "investments": "None", "totalAssets": "265770860", "longTermDebt": "714000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1180095000", "reportedCurrency": "USD", "retainedEarnings": "-13686124", "totalLiabilities": "13745564", "otherCurrentAssets": "53478", "totalCurrentAssets": "60065", "currentLongTermDebt": "None", "longTermInvestments": "270000", "shortTermInvestments": "None", "currentNetReceivables": "102635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "265710795", "currentAccountsPayable": "570564", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3186577000", "totalShareholderEquity": "252025296", "capitalLeaseObligations": "79000", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "645564", "otherNonCurrentLiabilities": "93000", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "6587", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "1180095000", "cashAndCashEquivalentsAtCarryingValue": "6587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3044937", "profitLoss": "None", "dividendPayout": "112955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-112621", "capitalExpenditures": "36000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000", "cashflowFromInvestment": "-36000", "stockBasedCompensation": "-315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 433730, "gross_profit": -434000, "ebit": -434000, "ebitda": -270, "pretax_income": 2919000, "tax_provision": null, "net_income": 2919000, "net_income_to_common": 2919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119208, "total_current_assets": 267587, "total_assets": 262589018, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 13608659, "total_equity": 248980359, "shares_outstanding": 31250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -156457, "capital_expenditure": 1019000, "free_cash_flow": 862543, "dividends_paid": 3349913, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192448, "ticker_id": 8745, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-434000", "ebitda": "-270", "netIncome": "2919000", "grossProfit": "-434000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "433730", "interestIncome": "109000", "incomeBeforeTax": "2919000", "interestExpense": "84000", "operatingIncome": "-434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "25000", "nonInterestIncome": "None", "operatingExpenses": "433730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2051000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433730", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433730", "sellingGeneralAndAdministrative": "2647000", "netIncomeFromContinuingOperations": "-4672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "262322056", "currentDebt": "None", "investments": "None", "totalAssets": "262589018", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13341697", "totalLiabilities": "13608659", "otherCurrentAssets": "148379", "totalCurrentAssets": "267587", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "262321431", "currentAccountsPayable": "433659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "248980359", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "508659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "119208", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119208", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2919167", "profitLoss": "None", "dividendPayout": "3349913", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-156457", "capitalExpenditures": "1019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75000", "cashflowFromInvestment": "-50250", "stockBasedCompensation": "349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3349913", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 433730, "gross_profit": -434000, "research_and_development": 2051000, "selling_general_admin": 2647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -434000, "depreciation_amortisation": 433730, "ebitda": -270, "interest_expense": 84000, "interest_income": null, "other_non_operating": null, "pretax_income": 2919000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2919000, "net_income_continuing_ops": -4672000, "net_income_to_common": 2919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119208, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 267587, "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": 262321431, "total_assets": 262589018, "short_term_debt": null, "accounts_payable": 433659, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508659, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 13608659, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13341697, "total_equity": 248980359, "shares_outstanding": 31250000, "operating_cash_flow": -156457, "stock_based_compensation": 349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50250, "dividends_paid": 3349913, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75000, "free_cash_flow": 862543, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-434000", "ebitda": "-270", "netIncome": "2919000", "grossProfit": "-434000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "433730", "interestIncome": "109000", "incomeBeforeTax": "2919000", "interestExpense": "84000", "operatingIncome": "-434000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "25000", "nonInterestIncome": "None", "operatingExpenses": "433730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2051000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433730", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433730", "sellingGeneralAndAdministrative": "2647000", "netIncomeFromContinuingOperations": "-4672000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "262322056", "currentDebt": "None", "investments": "None", "totalAssets": "262589018", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13341697", "totalLiabilities": "13608659", "otherCurrentAssets": "148379", "totalCurrentAssets": "267587", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "262321431", "currentAccountsPayable": "433659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "248980359", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "75000", "totalCurrentLiabilities": "508659", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "119208", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "119208", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2919167", "profitLoss": "None", "dividendPayout": "3349913", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-156457", "capitalExpenditures": "1019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75000", "cashflowFromInvestment": "-50250", "stockBasedCompensation": "349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3349913", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -22600000, "ebitda": -22341000, "pretax_income": -6336000, "tax_provision": null, "net_income": -5959000, "net_income_to_common": -5959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000, "total_current_assets": 91128000, "total_assets": 5737618000, "short_term_debt": 452000, "long_term_debt": 620000, "total_debt": 1072000, "total_liabilities": 3585887000, "total_equity": 2151731000, "shares_outstanding": 84768952, "goodwill_and_intangibles": 1215431000 }, "cash_flow": { "operating_cash_flow": -3973000, "capital_expenditure": 281000, "free_cash_flow": -3692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192449, "ticker_id": 8745, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22600000", "ebitda": "-22341000", "netIncome": "-5959000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6336000", "interestExpense": "None", "operatingIncome": "-5953000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "567000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000", "sellingGeneralAndAdministrative": "4519000", "netIncomeFromContinuingOperations": "-6336000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "620000", "shortTermDebt": "452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "40000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "473000", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "84768952", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3973000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6837000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 567000, "selling_general_admin": 4519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22600000, "depreciation_amortisation": 259000, "ebitda": -22341000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6336000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5959000, "net_income_continuing_ops": -6336000, "net_income_to_common": -5959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66000, "short_term_investments": null, "net_receivables": 89562000, "inventory": null, "other_current_assets": null, "total_current_assets": 91128000, "net_ppe": null, "goodwill": null, "intangible_assets": 1215431000, "goodwill_and_intangibles": 1215431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5646490000, "total_assets": 5737618000, "short_term_debt": 452000, "accounts_payable": 10499000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96417000, "long_term_debt": 620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3489470000, "total_liabilities": 3585887000, "total_debt": 1072000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100447000, "total_equity": 2151731000, "shares_outstanding": 84768952, "operating_cash_flow": -3973000, "stock_based_compensation": 311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6837000, "free_cash_flow": -3692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22600000", "ebitda": "-22341000", "netIncome": "-5959000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6336000", "interestExpense": "None", "operatingIncome": "-5953000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "567000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000", "sellingGeneralAndAdministrative": "4519000", "netIncomeFromContinuingOperations": "-6336000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "4797000", "currentDebt": "None", "investments": "None", "totalAssets": "5737618000", "longTermDebt": "620000", "shortTermDebt": "452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1215431000", "reportedCurrency": "USD", "retainedEarnings": "100447000", "totalLiabilities": "3585887000", "otherCurrentAssets": "1500000", "totalCurrentAssets": "91128000", "currentLongTermDebt": "None", "longTermInvestments": "40000", "shortTermInvestments": "None", "currentNetReceivables": "89562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5646490000", "currentAccountsPayable": "10499000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3213216000", "totalShareholderEquity": "2151731000", "capitalLeaseObligations": "473000", "otherCurrentLiabilities": "85918000", "totalCurrentLiabilities": "96417000", "otherNonCurrentLiabilities": "44000", "totalNonCurrentLiabilities": "3489470000", "cashAndShortTermInvestments": "66000", "commonStockSharesOutstanding": "84768952", "intangibleAssetsExcludingGoodwill": "1215431000", "cashAndCashEquivalentsAtCarryingValue": "66000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6336000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3973000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6837000", "cashflowFromInvestment": "-281000", "stockBasedCompensation": "311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 44000, "gross_profit": -421000, "ebit": -421000, "ebitda": -163, "pretax_income": 2857000, "tax_provision": null, "net_income": 2857000, "net_income_to_common": 2857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337588, "total_current_assets": 712835, "total_assets": 256292315, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 13297693, "total_equity": 242994622, "shares_outstanding": 31250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -208150, "capital_expenditure": 45286000, "free_cash_flow": 45077850, "dividends_paid": 108038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192451, "ticker_id": 8745, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-421000", "ebitda": "-163", "netIncome": "2857000", "grossProfit": "-421000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "44000", "interestIncome": "None", "incomeBeforeTax": "2857000", "interestExpense": "46000", "operatingIncome": "-421000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-46000", "nonInterestIncome": "None", "operatingExpenses": "420837", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "561000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420837", "sellingGeneralAndAdministrative": "3843000", "netIncomeFromContinuingOperations": "12276000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "255580105", "currentDebt": "None", "investments": "None", "totalAssets": "256292315", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12585483", "totalLiabilities": "13297693", "otherCurrentAssets": "375247", "totalCurrentAssets": "712835", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255579480", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "242994622", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197693", "totalCurrentLiabilities": "197693", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "337588", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337588", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2856883", "profitLoss": "None", "dividendPayout": "108038000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-208150", "capitalExpenditures": "45286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157140000", "cashflowFromInvestment": "-45297000", "stockBasedCompensation": "8349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 44000, "gross_profit": -421000, "research_and_development": 561000, "selling_general_admin": 3843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -421000, "depreciation_amortisation": 420837, "ebitda": -163, "interest_expense": 46000, "interest_income": null, "other_non_operating": null, "pretax_income": 2857000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2857000, "net_income_continuing_ops": 12276000, "net_income_to_common": 2857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337588, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 712835, "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": 255579480, "total_assets": 256292315, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197693, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 13297693, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12585483, "total_equity": 242994622, "shares_outstanding": 31250000, "operating_cash_flow": -208150, "stock_based_compensation": 8349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45297000, "dividends_paid": 108038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157140000, "free_cash_flow": 45077850, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-421000", "ebitda": "-163", "netIncome": "2857000", "grossProfit": "-421000", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "44000", "interestIncome": "None", "incomeBeforeTax": "2857000", "interestExpense": "46000", "operatingIncome": "-421000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-46000", "nonInterestIncome": "None", "operatingExpenses": "420837", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "561000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420837", "sellingGeneralAndAdministrative": "3843000", "netIncomeFromContinuingOperations": "12276000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "255580105", "currentDebt": "None", "investments": "None", "totalAssets": "256292315", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12585483", "totalLiabilities": "13297693", "otherCurrentAssets": "375247", "totalCurrentAssets": "712835", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255579480", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "242994622", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "197693", "totalCurrentLiabilities": "197693", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "337588", "commonStockSharesOutstanding": "31250000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337588", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2856883", "profitLoss": "None", "dividendPayout": "108038000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-208150", "capitalExpenditures": "45286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157140000", "cashflowFromInvestment": "-45297000", "stockBasedCompensation": "8349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -5845, "ebitda": -229000, "pretax_income": 830819, "tax_provision": null, "net_income": 830819, "net_income_to_common": 830819, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545738, "total_current_assets": 1078309, "total_assets": 253387778, "short_term_debt": 71452, "long_term_debt": null, "total_debt": 71452, "total_liabilities": 13250039, "total_equity": 240137739, "shares_outstanding": 29375000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -602933, "capital_expenditure": 0, "free_cash_flow": -602933, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 192452, "ticker_id": 8745, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:08:40.772151+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5845", "ebitda": "-229000", "netIncome": "830819", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "830819", "interestExpense": "None", "operatingIncome": "-229000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "228650", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6203", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "252310094", "currentDebt": "None", "investments": "None", "totalAssets": "253387778", "longTermDebt": "None", "shortTermDebt": "71452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12172355", "totalLiabilities": "13250039", "otherCurrentAssets": "532571", "totalCurrentAssets": "1078309", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252309469", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71452", "totalShareholderEquity": "240137739", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150039", "totalCurrentLiabilities": "150039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "545738", "commonStockSharesOutstanding": "29375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "545738", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-602933", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252398671", "cashflowFromInvestment": "-251250000", "stockBasedCompensation": "5845", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5845, "depreciation_amortisation": 6203, "ebitda": -229000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 830819, "tax_provision": null, "effective_tax_rate": null, "net_income": 830819, "net_income_continuing_ops": null, "net_income_to_common": 830819, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545738, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1078309, "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": 252309469, "total_assets": 253387778, "short_term_debt": 71452, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150039, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13100000, "total_liabilities": 13250039, "total_debt": 71452, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12172355, "total_equity": 240137739, "shares_outstanding": 29375000, "operating_cash_flow": -602933, "stock_based_compensation": 5845, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252398671, "free_cash_flow": -602933, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5845", "ebitda": "-229000", "netIncome": "830819", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "830819", "interestExpense": "None", "operatingIncome": "-229000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "228650", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6203", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "252310094", "currentDebt": "None", "investments": "None", "totalAssets": "253387778", "longTermDebt": "None", "shortTermDebt": "71452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-12172355", "totalLiabilities": "13250039", "otherCurrentAssets": "532571", "totalCurrentAssets": "1078309", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "252309469", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71452", "totalShareholderEquity": "240137739", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "150039", "totalCurrentLiabilities": "150039", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13100000", "cashAndShortTermInvestments": "545738", "commonStockSharesOutstanding": "29375000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "545738", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824616", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-602933", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252398671", "cashflowFromInvestment": "-251250000", "stockBasedCompensation": "5845", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "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" ] } } }