{ "ticker": { "uuid": "e4e539e9-9a54-4f74-b291-7137190b8085", "symbol": "GAIA", "name": "Gaia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e4e539e9-9a54-4f74-b291-7137190b8085/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4e539e9-9a54-4f74-b291-7137190b8085/" }, "ticker_metadata": { "id": 6200, "uuid": "e4e539e9-9a54-4f74-b291-7137190b8085", "symbol": "GAIA", "name": "Gaia Inc", "asset_type": "equity", "market_cap": 59235000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Gaia, Inc. operates a digital video subscription service and online community for an underserved member base in the United States, Canada, Australia, and internationally. The company is headquartered in Louisville, Colorado.", "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": "e4e539e9-9a54-4f74-b291-7137190b8085", "symbol": "GAIA", "name": "Gaia Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/e4e539e9-9a54-4f74-b291-7137190b8085/", "api_url": "https://sharemaestro.com/factors/api/tickers/e4e539e9-9a54-4f74-b291-7137190b8085/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.93, "quality": 0.28, "momentum": 0.03, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.35, "market_cap": 58738250, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.197, "shareholder_yield": 0, "roe": -0.0544, "piotroski_f_score": 5, "momentum_12_1": -0.4786, "volatility_252d": 0.5828 }, "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": "2026-06-07T06:47:53.044368+00:00", "batch_id": "" }, "size": { "price_close": 2.35, "market_cap": 58738250, "market_cap_usd": 58738250, "enterprise_value": 51891250, "shares_outstanding": 24995000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.675, "ptbv_ratio": 1.3203, "ps_ratio": 0.5908, "pcf_ratio": 10.0082, "pfcf_ratio": 4.6938, "ev_ebitda": 5.0764, "ev_ebit": -9.4382, "ev_sales": 0.5219, "ev_fcf": 4.1467, "earnings_yield": null, "fcf_yield": 0.2412, "price_to_sales": 0.5908, "price_to_book": 0.675, "price_to_cashflow": 10.0082, "ebitda_to_ev": 0.197, "sales_yield": 1.9161 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8476, "operating_margin": -0.0553, "net_margin": -0.0476, "ebitda_margin": 0.1028, "fcf_margin": 0.1259, "roe": -0.0544, "roa": -0.0306, "roic": -0.0514, "roc_greenblatt": null, "asset_turnover": 0.6433, "cash_conversion": -2.6429, "accruals_ratio": -0.0686, "sbc_to_revenue": 0.005, "piotroski_f_score": 5, "altman_z_score": 0.1796, "earnings_stability_5y": 0.4287, "revenue_stability_5y": 0.1875, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5453, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6154, "net_debt_to_ebitda": -0.6698, "debt_to_assets": 0.0404, "interest_coverage": -37.1486, "current_ratio": 0.5622, "quick_ratio": 0.5622, "net_debt": -6847000, "local_beta": -0.0007, "volatility_252d": 0.5828, "volatility_60d": 1.1365, "max_drawdown_12m": -0.6176, "risk_adjusted_momentum": -0.8212 }, "growth": { "revenue_growth_1y": 0.0774, "revenue_growth_3y_cagr": 0.0645, "revenue_growth_5y_cagr": 0.0817, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2741, "book_value_growth_1y": 0.0178, "revenue_growth": 0.0774, "earnings_growth": null }, "momentum": { "price_return_1m": -0.082, "price_return_3m": -0.2747, "price_return_6m": -0.3343, "price_return_9m": -0.5773, "price_return_12m": -0.5214, "price_return_12m_ex1m": -0.4786, "momentum_6m": -0.3343, "momentum_12m": -0.5214, "momentum_12_1": -0.4786, "distance_from_52w_high": -0.616, "distance_from_52w_low": 0.0043, "relative_strength": -0.6793 }, "raw_ttm": { "revenue_ttm": 99427000, "gross_profit_ttm": 84279000, "ebit_ttm": -5498000, "ebitda_ttm": 10222000, "net_income_ttm": -4735000, "eps_diluted_ttm": -0.1894, "operating_cash_flow_ttm": 5869000, "capital_expenditure_ttm": 6645000, "fcf_ttm": 12514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148000, "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_current_liabilities": 39198000, "net_ppe": null, "total_assets": 154554000, "total_debt": 6251000, "total_equity": 87016000, "net_working_capital": -29404000, "book_value_per_share": 3.4813, "retained_earnings": -96177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 44487000, "tangible_book_per_share": 1.7798 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 26, "rank_ps": 17, "rank_pcf": 43, "rank_ev_ebitda": 12, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 77, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 8, "rank_fcf_margin": 64, "rank_piotroski": 50, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96 }, "composites": { "value_composite": 7, "quality_composite": 72, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 79, "svqf_composite": 49, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.5103, "os_score": 0.62, "value_percentile": 0.93, "quality_percentile": 0.28, "momentum_percentile": 0.03, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 77, "all_cap_buyback_rank": 60, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1254, "ticker_id": 6200, "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": "2026-06-07T06:47:53.044368+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.35, "market_cap": 58738250, "market_cap_usd": 58738250, "enterprise_value": 51891250, "shares_outstanding": 24995000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67502816, "ptbv_ratio": 1.32034639, "ps_ratio": 0.5907676, "pcf_ratio": 10.00822116, "pfcf_ratio": 4.69380294, "ev_ebitda": 5.07642829, "ev_ebit": -9.4382048, "ev_sales": 0.521903, "ev_fcf": 4.14665575, "earnings_yield": null, "fcf_yield": 0.24115819, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.84764702, "operating_margin": -0.05529685, "net_margin": -0.04762288, "ebitda_margin": 0.1028091, "fcf_margin": 0.12586118, "roe": -0.05441528, "roa": -0.03063654, "roic": -0.05143509, "roc_greenblatt": null, "asset_turnover": 0.6433156, "cash_conversion": -2.64287223, "accruals_ratio": -0.06861032, "sbc_to_revenue": 0.00495841, "debt_to_equity": 0.61538108, "net_debt_to_ebitda": -0.66982978, "debt_to_assets": 0.04044541, "interest_coverage": -37.14864865, "current_ratio": 0.56217154, "quick_ratio": 0.56217154, "net_debt": -6847000, "revenue_growth_1y": 0.07739069, "revenue_growth_3y_cagr": 0.06449769, "revenue_growth_5y_cagr": 0.08167372, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27412993, "book_value_growth_1y": 0.01780357, "piotroski_f_score": 5, "altman_z_score": 0.17962705, "earnings_stability_5y": 0.428694, "revenue_stability_5y": 0.187538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08203125, "price_return_3m": -0.27469136, "price_return_6m": -0.33427762, "price_return_9m": -0.57733813, "price_return_12m": -0.52138493, "price_return_12m_ex1m": -0.47861507, "distance_from_52w_high": -0.61601307, "distance_from_52w_low": 0.0042735, "relative_strength": -0.67932598, "local_beta": -0.0007, "volatility_252d": 0.582795, "volatility_60d": 1.136452, "max_drawdown_12m": -0.61764706, "revenue_ttm": 99427000, "gross_profit_ttm": 84279000, "ebit_ttm": -5498000, "ebitda_ttm": 10222000, "net_income_ttm": -4735000, "eps_diluted_ttm": -0.18943789, "operating_cash_flow_ttm": 5869000, "capital_expenditure_ttm": 6645000, "fcf_ttm": 12514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148000, "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_current_liabilities": 39198000, "net_ppe": null, "total_assets": 154554000, "total_debt": 6251000, "total_equity": 87016000, "net_working_capital": -29404000, "book_value_per_share": 3.48133627, "retained_earnings": -96177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 44487000, "tangible_book_per_share": 1.77983597, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 26, "rank_ps": 17, "rank_pcf": 43, "rank_ev_ebitda": 12, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 77, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 8, "rank_fcf_margin": 64, "rank_piotroski": 50, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 7, "quality_composite": 72, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 79, "svqf_composite": 49, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 77, "all_cap_buyback_rank": 60, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.35, "os": 0.62, "value": 0.93, "quality": 0.28, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0544, "momentum_12_1": -0.4786, "complete_fields": { "id": 1254, "ticker_id": 6200, "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": "2026-06-07T06:47:53.044368+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.35, "market_cap": 58738250, "market_cap_usd": 58738250, "enterprise_value": 51891250, "shares_outstanding": 24995000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67502816, "ptbv_ratio": 1.32034639, "ps_ratio": 0.5907676, "pcf_ratio": 10.00822116, "pfcf_ratio": 4.69380294, "ev_ebitda": 5.07642829, "ev_ebit": -9.4382048, "ev_sales": 0.521903, "ev_fcf": 4.14665575, "earnings_yield": null, "fcf_yield": 0.24115819, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.84764702, "operating_margin": -0.05529685, "net_margin": -0.04762288, "ebitda_margin": 0.1028091, "fcf_margin": 0.12586118, "roe": -0.05441528, "roa": -0.03063654, "roic": -0.05143509, "roc_greenblatt": null, "asset_turnover": 0.6433156, "cash_conversion": -2.64287223, "accruals_ratio": -0.06861032, "sbc_to_revenue": 0.00495841, "debt_to_equity": 0.61538108, "net_debt_to_ebitda": -0.66982978, "debt_to_assets": 0.04044541, "interest_coverage": -37.14864865, "current_ratio": 0.56217154, "quick_ratio": 0.56217154, "net_debt": -6847000, "revenue_growth_1y": 0.07739069, "revenue_growth_3y_cagr": 0.06449769, "revenue_growth_5y_cagr": 0.08167372, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27412993, "book_value_growth_1y": 0.01780357, "piotroski_f_score": 5, "altman_z_score": 0.17962705, "earnings_stability_5y": 0.428694, "revenue_stability_5y": 0.187538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08203125, "price_return_3m": -0.27469136, "price_return_6m": -0.33427762, "price_return_9m": -0.57733813, "price_return_12m": -0.52138493, "price_return_12m_ex1m": -0.47861507, "distance_from_52w_high": -0.61601307, "distance_from_52w_low": 0.0042735, "relative_strength": -0.67932598, "local_beta": -0.0007, "volatility_252d": 0.582795, "volatility_60d": 1.136452, "max_drawdown_12m": -0.61764706, "revenue_ttm": 99427000, "gross_profit_ttm": 84279000, "ebit_ttm": -5498000, "ebitda_ttm": 10222000, "net_income_ttm": -4735000, "eps_diluted_ttm": -0.18943789, "operating_cash_flow_ttm": 5869000, "capital_expenditure_ttm": 6645000, "fcf_ttm": 12514000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 148000, "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_current_liabilities": 39198000, "net_ppe": null, "total_assets": 154554000, "total_debt": 6251000, "total_equity": 87016000, "net_working_capital": -29404000, "book_value_per_share": 3.48133627, "retained_earnings": -96177000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 44487000, "tangible_book_per_share": 1.77983597, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 11, "rank_ptbv": 26, "rank_ps": 17, "rank_pcf": 43, "rank_ev_ebitda": 12, "rank_ev_ebit": 13, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 68, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 77, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 8, "rank_fcf_margin": 64, "rank_piotroski": 50, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 7, "quality_composite": 72, "momentum_composite": 97, "growth_composite": 33, "yield_composite": 79, "svqf_composite": 49, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 77, "all_cap_buyback_rank": 60, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "ebit": -5104000, "ebitda": 13366000, "pretax_income": -5093000, "tax_provision": 192000, "net_income": -4494000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 6293000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 5674000, "capital_expenditure": 6051000, "free_cash_flow": 11725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78125, "ticker_id": 6200, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5104000", "ebitda": "13366000", "netIncome": "-4494000", "grossProfit": "86159000", "depreciation": "None", "totalRevenue": "98954000", "costOfRevenue": "12795000", "interestIncome": "11000", "incomeBeforeTax": "-5093000", "interestExpense": "148000", "operatingIncome": "-5104000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "91263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18470000", "sellingGeneralAndAdministrative": "9393000", "netIncomeFromContinuingOperations": "-5285000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154649000", "longTermDebt": "5452000", "shortTermDebt": "841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8488000", "reportedCurrency": "USD", "retainedEarnings": "-94922000", "totalLiabilities": "52519000", "otherCurrentAssets": "3527000", "totalCurrentAssets": "22504000", "currentLongTermDebt": "227000", "longTermInvestments": "7540000", "shortTermInvestments": "None", "currentNetReceivables": "5437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132145000", "currentAccountsPayable": "15224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9342000", "totalShareholderEquity": "87949000", "capitalLeaseObligations": "9115000", "otherCurrentLiabilities": "3396000", "totalCurrentLiabilities": "37963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14556000", "cashAndShortTermInvestments": "13540000", "commonStockSharesOutstanding": "24994000", "intangibleAssetsExcludingGoodwill": "8488000", "cashAndCashEquivalentsAtCarryingValue": "13540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5674000", "capitalExpenditures": "6051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12053000", "cashflowFromInvestment": "-10047000", "stockBasedCompensation": "1666000", "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": "10416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98954000, "cost_of_revenue": 12795000, "gross_profit": 86159000, "research_and_development": null, "selling_general_admin": 9393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5104000, "depreciation_amortisation": 18470000, "ebitda": 13366000, "interest_expense": 148000, "interest_income": null, "other_non_operating": null, "pretax_income": -5093000, "tax_provision": 192000, "effective_tax_rate": null, "net_income": -4494000, "net_income_continuing_ops": -5285000, "net_income_to_common": -4494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13540000, "short_term_investments": null, "net_receivables": 5437000, "inventory": null, "other_current_assets": null, "total_current_assets": 22504000, "net_ppe": null, "goodwill": 33982000, "intangible_assets": 8488000, "goodwill_and_intangibles": 42470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 132145000, "total_assets": 154649000, "short_term_debt": 841000, "accounts_payable": 15224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37963000, "long_term_debt": 5452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14556000, "total_liabilities": 52519000, "total_debt": 6293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94922000, "total_equity": 87949000, "shares_outstanding": 24994000, "operating_cash_flow": 5674000, "stock_based_compensation": 1666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10047000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12053000, "free_cash_flow": 11725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5104000", "ebitda": "13366000", "netIncome": "-4494000", "grossProfit": "86159000", "depreciation": "None", "totalRevenue": "98954000", "costOfRevenue": "12795000", "interestIncome": "11000", "incomeBeforeTax": "-5093000", "interestExpense": "148000", "operatingIncome": "-5104000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "192000", "reportedCurrency": "USD", "netInterestIncome": "11000", "nonInterestIncome": "None", "operatingExpenses": "91263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12795000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18470000", "sellingGeneralAndAdministrative": "9393000", "netIncomeFromContinuingOperations": "-5285000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154649000", "longTermDebt": "5452000", "shortTermDebt": "841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8488000", "reportedCurrency": "USD", "retainedEarnings": "-94922000", "totalLiabilities": "52519000", "otherCurrentAssets": "3527000", "totalCurrentAssets": "22504000", "currentLongTermDebt": "227000", "longTermInvestments": "7540000", "shortTermInvestments": "None", "currentNetReceivables": "5437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132145000", "currentAccountsPayable": "15224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9342000", "totalShareholderEquity": "87949000", "capitalLeaseObligations": "9115000", "otherCurrentLiabilities": "3396000", "totalCurrentLiabilities": "37963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14556000", "cashAndShortTermInvestments": "13540000", "commonStockSharesOutstanding": "24994000", "intangibleAssetsExcludingGoodwill": "8488000", "cashAndCashEquivalentsAtCarryingValue": "13540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5674000", "capitalExpenditures": "6051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12053000", "cashflowFromInvestment": "-10047000", "stockBasedCompensation": "1666000", "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": "10416000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 90363000, "cost_of_revenue": 12553000, "gross_profit": 77810000, "ebit": -5933000, "ebitda": 12688000, "pretax_income": -5432000, "tax_provision": -34000, "net_income": -5233000, "net_income_to_common": -5233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5860000, "total_current_assets": 15742000, "total_assets": 141217000, "short_term_debt": 6640000, "long_term_debt": null, "total_debt": 6640000, "total_liabilities": 47204000, "total_equity": 80675000, "shares_outstanding": 23335000, "goodwill_and_intangibles": 97145000 }, "cash_flow": { "operating_cash_flow": 6923000, "capital_expenditure": 4982000, "free_cash_flow": 11905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78130, "ticker_id": 6200, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5933000", "ebitda": "12688000", "netIncome": "-5233000", "grossProfit": "77810000", "depreciation": "None", "totalRevenue": "90363000", "costOfRevenue": "12553000", "interestIncome": "501000", "incomeBeforeTax": "-5432000", "interestExpense": "501000", "operatingIncome": "-5933000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "501000", "nonInterestIncome": "None", "operatingExpenses": "83743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18621000", "sellingGeneralAndAdministrative": "7761000", "netIncomeFromContinuingOperations": "-5398000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "141217000", "longTermDebt": "None", "shortTermDebt": "6640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65202000", "reportedCurrency": "USD", "retainedEarnings": "-90428000", "totalLiabilities": "47204000", "otherCurrentAssets": "2513000", "totalCurrentAssets": "15742000", "currentLongTermDebt": "5801000", "longTermInvestments": "5540000", "shortTermInvestments": "None", "currentNetReceivables": "7369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125475000", "currentAccountsPayable": "12435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11509000", "totalShareholderEquity": "80675000", "capitalLeaseObligations": "5708000", "otherCurrentLiabilities": "3491000", "totalCurrentLiabilities": "41834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5370000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "23335000", "intangibleAssetsExcludingGoodwill": "65202000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6923000", "capitalExpenditures": "4982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6169000", "cashflowFromInvestment": "-14998000", "stockBasedCompensation": "1283000", "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": "18621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90363000, "cost_of_revenue": 12553000, "gross_profit": 77810000, "research_and_development": null, "selling_general_admin": 7761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5933000, "depreciation_amortisation": 18621000, "ebitda": 12688000, "interest_expense": 501000, "interest_income": null, "other_non_operating": null, "pretax_income": -5432000, "tax_provision": -34000, "effective_tax_rate": null, "net_income": -5233000, "net_income_continuing_ops": -5398000, "net_income_to_common": -5233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5860000, "short_term_investments": null, "net_receivables": 7369000, "inventory": null, "other_current_assets": null, "total_current_assets": 15742000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 65202000, "goodwill_and_intangibles": 97145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125475000, "total_assets": 141217000, "short_term_debt": 6640000, "accounts_payable": 12435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41834000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5370000, "total_liabilities": 47204000, "total_debt": 6640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90428000, "total_equity": 80675000, "shares_outstanding": 23335000, "operating_cash_flow": 6923000, "stock_based_compensation": 1283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14998000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6169000, "free_cash_flow": 11905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5933000", "ebitda": "12688000", "netIncome": "-5233000", "grossProfit": "77810000", "depreciation": "None", "totalRevenue": "90363000", "costOfRevenue": "12553000", "interestIncome": "501000", "incomeBeforeTax": "-5432000", "interestExpense": "501000", "operatingIncome": "-5933000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "501000", "nonInterestIncome": "None", "operatingExpenses": "83743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18621000", "sellingGeneralAndAdministrative": "7761000", "netIncomeFromContinuingOperations": "-5398000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "141217000", "longTermDebt": "None", "shortTermDebt": "6640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65202000", "reportedCurrency": "USD", "retainedEarnings": "-90428000", "totalLiabilities": "47204000", "otherCurrentAssets": "2513000", "totalCurrentAssets": "15742000", "currentLongTermDebt": "5801000", "longTermInvestments": "5540000", "shortTermInvestments": "None", "currentNetReceivables": "7369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125475000", "currentAccountsPayable": "12435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11509000", "totalShareholderEquity": "80675000", "capitalLeaseObligations": "5708000", "otherCurrentLiabilities": "3491000", "totalCurrentLiabilities": "41834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5370000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "23335000", "intangibleAssetsExcludingGoodwill": "65202000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5398000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6923000", "capitalExpenditures": "4982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6169000", "cashflowFromInvestment": "-14998000", "stockBasedCompensation": "1283000", "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": "18621000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 80423000, "cost_of_revenue": 11629000, "gross_profit": 68794000, "ebit": -5068000, "ebitda": 11973000, "pretax_income": -5535000, "tax_provision": 60000, "net_income": -5802000, "net_income_to_common": -5802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7766000, "total_current_assets": 16083000, "total_assets": 130273000, "short_term_debt": 935000, "long_term_debt": 5801000, "total_debt": 6736000, "total_liabilities": 43493000, "total_equity": 85503000, "shares_outstanding": 21501000, "goodwill_and_intangibles": 73754000 }, "cash_flow": { "operating_cash_flow": 5870000, "capital_expenditure": 5274000, "free_cash_flow": 11144000, "dividends_paid": 9341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78135, "ticker_id": 6200, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5068000", "ebitda": "11973000", "netIncome": "-5802000", "grossProfit": "68794000", "depreciation": "None", "totalRevenue": "80423000", "costOfRevenue": "11629000", "interestIncome": "None", "incomeBeforeTax": "-5535000", "interestExpense": "467000", "operatingIncome": "-4567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-468000", "nonInterestIncome": "None", "operatingExpenses": "73361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17041000", "sellingGeneralAndAdministrative": "6205000", "netIncomeFromContinuingOperations": "-4311000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "130273000", "longTermDebt": "5801000", "shortTermDebt": "935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41811000", "reportedCurrency": "USD", "retainedEarnings": "-85195000", "totalLiabilities": "43493000", "otherCurrentAssets": "2015000", "totalCurrentAssets": "16083000", "currentLongTermDebt": "155000", "longTermInvestments": "6374000", "shortTermInvestments": "None", "currentNetReceivables": "6302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114190000", "currentAccountsPayable": "12038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12444000", "totalShareholderEquity": "85503000", "capitalLeaseObligations": "6488000", "otherCurrentLiabilities": "2599000", "totalCurrentLiabilities": "31433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12060000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "21501000", "intangibleAssetsExcludingGoodwill": "41811000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5802000", "profitLoss": "None", "dividendPayout": "9341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5870000", "capitalExpenditures": "5274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4384000", "cashflowFromInvestment": "-5282000", "stockBasedCompensation": "1059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80423000, "cost_of_revenue": 11629000, "gross_profit": 68794000, "research_and_development": null, "selling_general_admin": 6205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5068000, "depreciation_amortisation": 17041000, "ebitda": 11973000, "interest_expense": 467000, "interest_income": null, "other_non_operating": null, "pretax_income": -5535000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": -5802000, "net_income_continuing_ops": -4311000, "net_income_to_common": -5802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7766000, "short_term_investments": null, "net_receivables": 6302000, "inventory": 1, "other_current_assets": null, "total_current_assets": 16083000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 41811000, "goodwill_and_intangibles": 73754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114190000, "total_assets": 130273000, "short_term_debt": 935000, "accounts_payable": 12038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31433000, "long_term_debt": 5801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12060000, "total_liabilities": 43493000, "total_debt": 6736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85195000, "total_equity": 85503000, "shares_outstanding": 21501000, "operating_cash_flow": 5870000, "stock_based_compensation": 1059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5282000, "dividends_paid": 9341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4384000, "free_cash_flow": 11144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5068000", "ebitda": "11973000", "netIncome": "-5802000", "grossProfit": "68794000", "depreciation": "None", "totalRevenue": "80423000", "costOfRevenue": "11629000", "interestIncome": "None", "incomeBeforeTax": "-5535000", "interestExpense": "467000", "operatingIncome": "-4567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-468000", "nonInterestIncome": "None", "operatingExpenses": "73361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17041000", "sellingGeneralAndAdministrative": "6205000", "netIncomeFromContinuingOperations": "-4311000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "130273000", "longTermDebt": "5801000", "shortTermDebt": "935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41811000", "reportedCurrency": "USD", "retainedEarnings": "-85195000", "totalLiabilities": "43493000", "otherCurrentAssets": "2015000", "totalCurrentAssets": "16083000", "currentLongTermDebt": "155000", "longTermInvestments": "6374000", "shortTermInvestments": "None", "currentNetReceivables": "6302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114190000", "currentAccountsPayable": "12038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12444000", "totalShareholderEquity": "85503000", "capitalLeaseObligations": "6488000", "otherCurrentLiabilities": "2599000", "totalCurrentLiabilities": "31433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12060000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "21501000", "intangibleAssetsExcludingGoodwill": "41811000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5802000", "profitLoss": "None", "dividendPayout": "9341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5870000", "capitalExpenditures": "5274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4384000", "cashflowFromInvestment": "-5282000", "stockBasedCompensation": "1059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17041000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 82035000, "cost_of_revenue": 10915000, "gross_profit": 71120000, "ebit": -216000, "ebitda": 15722000, "pretax_income": -2533000, "tax_provision": 202000, "net_income": -2735000, "net_income_to_common": -2735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11562000, "total_current_assets": 17173000, "total_assets": 135178000, "short_term_debt": 894000, "long_term_debt": 14958000, "total_debt": 15852000, "total_liabilities": 49319000, "total_equity": 84789000, "shares_outstanding": 20716000, "goodwill_and_intangibles": 85194000 }, "cash_flow": { "operating_cash_flow": 11520000, "capital_expenditure": 18257000, "free_cash_flow": 29777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78140, "ticker_id": 6200, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-216000", "ebitda": "15722000", "netIncome": "-2735000", "grossProfit": "71120000", "depreciation": "None", "totalRevenue": "82035000", "costOfRevenue": "10915000", "interestIncome": "None", "incomeBeforeTax": "-2533000", "interestExpense": "268000", "operatingIncome": "-216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "202000", "reportedCurrency": "USD", "netInterestIncome": "-268000", "nonInterestIncome": "None", "operatingExpenses": "71336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-268000", "costofGoodsAndServicesSold": "10915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15938000", "sellingGeneralAndAdministrative": "7181000", "netIncomeFromContinuingOperations": "-2735000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "135178000", "longTermDebt": "14958000", "shortTermDebt": "894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "53251000", "reportedCurrency": "USD", "retainedEarnings": "-79393000", "totalLiabilities": "49319000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "17173000", "currentLongTermDebt": "894000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "3103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118005000", "currentAccountsPayable": "7382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "72377000", "shortLongTermDebtTotal": "22341000", "totalShareholderEquity": "84789000", "capitalLeaseObligations": "6489000", "otherCurrentLiabilities": "4973000", "totalCurrentLiabilities": "27373000", "otherNonCurrentLiabilities": "6489000", "totalNonCurrentLiabilities": "21946000", "cashAndShortTermInvestments": "11562000", "commonStockSharesOutstanding": "20716000", "intangibleAssetsExcludingGoodwill": "53251000", "cashAndCashEquivalentsAtCarryingValue": "11562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11520000", "capitalExpenditures": "18257000", "changeInReceivables": "-227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8877000", "cashflowFromInvestment": "-19104000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82035000, "cost_of_revenue": 10915000, "gross_profit": 71120000, "research_and_development": null, "selling_general_admin": 7181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -216000, "depreciation_amortisation": 15938000, "ebitda": 15722000, "interest_expense": 268000, "interest_income": null, "other_non_operating": null, "pretax_income": -2533000, "tax_provision": 202000, "effective_tax_rate": null, "net_income": -2735000, "net_income_continuing_ops": -2735000, "net_income_to_common": -2735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11562000, "short_term_investments": null, "net_receivables": 3103000, "inventory": 1, "other_current_assets": null, "total_current_assets": 17173000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 53251000, "goodwill_and_intangibles": 85194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118005000, "total_assets": 135178000, "short_term_debt": 894000, "accounts_payable": 7382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27373000, "long_term_debt": 14958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21946000, "total_liabilities": 49319000, "total_debt": 15852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79393000, "total_equity": 84789000, "shares_outstanding": 20716000, "operating_cash_flow": 11520000, "stock_based_compensation": 1821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8877000, "free_cash_flow": 29777000, "net_change_in_cash": 1293000 }, "raw_data": { "income": { "ebit": "-216000", "ebitda": "15722000", "netIncome": "-2735000", "grossProfit": "71120000", "depreciation": "None", "totalRevenue": "82035000", "costOfRevenue": "10915000", "interestIncome": "None", "incomeBeforeTax": "-2533000", "interestExpense": "268000", "operatingIncome": "-216000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "202000", "reportedCurrency": "USD", "netInterestIncome": "-268000", "nonInterestIncome": "None", "operatingExpenses": "71336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-268000", "costofGoodsAndServicesSold": "10915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15938000", "sellingGeneralAndAdministrative": "7181000", "netIncomeFromContinuingOperations": "-2735000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "135178000", "longTermDebt": "14958000", "shortTermDebt": "894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "53251000", "reportedCurrency": "USD", "retainedEarnings": "-79393000", "totalLiabilities": "49319000", "otherCurrentAssets": "2508000", "totalCurrentAssets": "17173000", "currentLongTermDebt": "894000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "3103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118005000", "currentAccountsPayable": "7382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "72377000", "shortLongTermDebtTotal": "22341000", "totalShareholderEquity": "84789000", "capitalLeaseObligations": "6489000", "otherCurrentLiabilities": "4973000", "totalCurrentLiabilities": "27373000", "otherNonCurrentLiabilities": "6489000", "totalNonCurrentLiabilities": "21946000", "cashAndShortTermInvestments": "11562000", "commonStockSharesOutstanding": "20716000", "intangibleAssetsExcludingGoodwill": "53251000", "cashAndCashEquivalentsAtCarryingValue": "11562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2735000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11520000", "capitalExpenditures": "18257000", "changeInReceivables": "-227000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8877000", "cashflowFromInvestment": "-19104000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1293000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 79573000, "cost_of_revenue": 10526000, "gross_profit": 69047000, "ebit": 1985000, "ebitda": 15130000, "pretax_income": 1720000, "tax_provision": -2011000, "net_income": 3731000, "net_income_to_common": 3731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10269000, "total_current_assets": 14983000, "total_assets": 133676000, "short_term_debt": 1578000, "long_term_debt": 6109000, "total_debt": 7687000, "total_liabilities": 43461000, "total_equity": 90215000, "shares_outstanding": 19834000, "goodwill_and_intangibles": 31691000 }, "cash_flow": { "operating_cash_flow": 20867000, "capital_expenditure": 17340000, "free_cash_flow": 38207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78145, "ticker_id": 6200, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1985000", "ebitda": "15130000", "netIncome": "3731000", "grossProfit": "69047000", "depreciation": "None", "totalRevenue": "79573000", "costOfRevenue": "10526000", "interestIncome": "None", "incomeBeforeTax": "1720000", "interestExpense": "265000", "operatingIncome": "1985000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2011000", "reportedCurrency": "USD", "netInterestIncome": "-265000", "nonInterestIncome": "None", "operatingExpenses": "67062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13145000", "sellingGeneralAndAdministrative": "6125000", "netIncomeFromContinuingOperations": "3731000" }, "balance": { "goodwill": "28870000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "133676000", "longTermDebt": "6109000", "shortTermDebt": "1578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2821000", "reportedCurrency": "USD", "retainedEarnings": "-72103000", "totalLiabilities": "43461000", "otherCurrentAssets": "1986000", "totalCurrentAssets": "14983000", "currentLongTermDebt": "142000", "longTermInvestments": "10000000", "shortTermInvestments": "-21394000", "currentNetReceivables": "2728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118693000", "currentAccountsPayable": "9079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7871000", "shortLongTermDebtTotal": "14921000", "totalShareholderEquity": "90215000", "capitalLeaseObligations": "7952000", "otherCurrentLiabilities": "4305000", "totalCurrentLiabilities": "29809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13652000", "cashAndShortTermInvestments": "10269000", "commonStockSharesOutstanding": "19834000", "intangibleAssetsExcludingGoodwill": "2821000", "cashAndCashEquivalentsAtCarryingValue": "10269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4192000", "operatingCashflow": "20867000", "capitalExpenditures": "17340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "655000", "cashflowFromInvestment": "-23858000", "stockBasedCompensation": "1710000", "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": "13145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79573000, "cost_of_revenue": 10526000, "gross_profit": 69047000, "research_and_development": null, "selling_general_admin": 6125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1985000, "depreciation_amortisation": 13145000, "ebitda": 15130000, "interest_expense": 265000, "interest_income": null, "other_non_operating": null, "pretax_income": 1720000, "tax_provision": -2011000, "effective_tax_rate": null, "net_income": 3731000, "net_income_continuing_ops": 3731000, "net_income_to_common": 3731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10269000, "short_term_investments": -21394000, "net_receivables": 2728000, "inventory": null, "other_current_assets": null, "total_current_assets": 14983000, "net_ppe": null, "goodwill": 28870000, "intangible_assets": 2821000, "goodwill_and_intangibles": 31691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118693000, "total_assets": 133676000, "short_term_debt": 1578000, "accounts_payable": 9079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29809000, "long_term_debt": 6109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13652000, "total_liabilities": 43461000, "total_debt": 7687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72103000, "total_equity": 90215000, "shares_outstanding": 19834000, "operating_cash_flow": 20867000, "stock_based_compensation": 1710000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23858000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 655000, "free_cash_flow": 38207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1985000", "ebitda": "15130000", "netIncome": "3731000", "grossProfit": "69047000", "depreciation": "None", "totalRevenue": "79573000", "costOfRevenue": "10526000", "interestIncome": "None", "incomeBeforeTax": "1720000", "interestExpense": "265000", "operatingIncome": "1985000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2011000", "reportedCurrency": "USD", "netInterestIncome": "-265000", "nonInterestIncome": "None", "operatingExpenses": "67062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13145000", "sellingGeneralAndAdministrative": "6125000", "netIncomeFromContinuingOperations": "3731000" }, "balance": { "goodwill": "28870000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "133676000", "longTermDebt": "6109000", "shortTermDebt": "1578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2821000", "reportedCurrency": "USD", "retainedEarnings": "-72103000", "totalLiabilities": "43461000", "otherCurrentAssets": "1986000", "totalCurrentAssets": "14983000", "currentLongTermDebt": "142000", "longTermInvestments": "10000000", "shortTermInvestments": "-21394000", "currentNetReceivables": "2728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118693000", "currentAccountsPayable": "9079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7871000", "shortLongTermDebtTotal": "14921000", "totalShareholderEquity": "90215000", "capitalLeaseObligations": "7952000", "otherCurrentLiabilities": "4305000", "totalCurrentLiabilities": "29809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13652000", "cashAndShortTermInvestments": "10269000", "commonStockSharesOutstanding": "19834000", "intangibleAssetsExcludingGoodwill": "2821000", "cashAndCashEquivalentsAtCarryingValue": "10269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4192000", "operatingCashflow": "20867000", "capitalExpenditures": "17340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "655000", "cashflowFromInvestment": "-23858000", "stockBasedCompensation": "1710000", "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": "13145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 66827000, "cost_of_revenue": 8651000, "gross_profit": 58176000, "ebit": -4628000, "ebitda": 7414000, "pretax_income": 699000, "tax_provision": 180000, "net_income": 519000, "net_income_to_common": 519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12605000, "total_current_assets": 16375000, "total_assets": 110017000, "short_term_debt": 829000, "long_term_debt": 6250000, "total_debt": 7079000, "total_liabilities": 35782000, "total_equity": 74235000, "shares_outstanding": 19305000, "goodwill_and_intangibles": 17860000 }, "cash_flow": { "operating_cash_flow": 11650000, "capital_expenditure": 13326000, "free_cash_flow": 24976000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78150, "ticker_id": 6200, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4628000", "ebitda": "7414000", "netIncome": "519000", "grossProfit": "58176000", "depreciation": "None", "totalRevenue": "66827000", "costOfRevenue": "8651000", "interestIncome": "None", "incomeBeforeTax": "699000", "interestExpense": "5327000", "operatingIncome": "-4628000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "180000", "reportedCurrency": "USD", "netInterestIncome": "5327000", "nonInterestIncome": "None", "operatingExpenses": "62804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5327000", "costofGoodsAndServicesSold": "8651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12042000", "sellingGeneralAndAdministrative": "5867000", "netIncomeFromContinuingOperations": "519000" }, "balance": { "goodwill": "17289000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "110017000", "longTermDebt": "6250000", "shortTermDebt": "829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "571000", "reportedCurrency": "USD", "retainedEarnings": "-75834000", "totalLiabilities": "35782000", "otherCurrentAssets": "1746000", "totalCurrentAssets": "16375000", "currentLongTermDebt": "138000", "longTermInvestments": "10000000", "shortTermInvestments": "28500000", "currentNetReceivables": "2024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93642000", "currentAccountsPayable": "4832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8622000", "shortLongTermDebtTotal": "15031000", "totalShareholderEquity": "74235000", "capitalLeaseObligations": "7952000", "otherCurrentLiabilities": "3286000", "totalCurrentLiabilities": "21323000", "otherNonCurrentLiabilities": "7952000", "totalNonCurrentLiabilities": "14459000", "cashAndShortTermInvestments": "12605000", "commonStockSharesOutstanding": "19305000", "intangibleAssetsExcludingGoodwill": "571000", "cashAndCashEquivalentsAtCarryingValue": "12605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2206000", "operatingCashflow": "11650000", "capitalExpenditures": "13326000", "changeInReceivables": "130000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10363000", "cashflowFromInvestment": "-176000", "stockBasedCompensation": "2338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66827000, "cost_of_revenue": 8651000, "gross_profit": 58176000, "research_and_development": null, "selling_general_admin": 5867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4628000, "depreciation_amortisation": 12042000, "ebitda": 7414000, "interest_expense": 5327000, "interest_income": null, "other_non_operating": null, "pretax_income": 699000, "tax_provision": 180000, "effective_tax_rate": null, "net_income": 519000, "net_income_continuing_ops": 519000, "net_income_to_common": 519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12605000, "short_term_investments": 28500000, "net_receivables": 2024000, "inventory": 1, "other_current_assets": null, "total_current_assets": 16375000, "net_ppe": null, "goodwill": 17289000, "intangible_assets": 571000, "goodwill_and_intangibles": 17860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 93642000, "total_assets": 110017000, "short_term_debt": 829000, "accounts_payable": 4832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21323000, "long_term_debt": 6250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14459000, "total_liabilities": 35782000, "total_debt": 7079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75834000, "total_equity": 74235000, "shares_outstanding": 19305000, "operating_cash_flow": 11650000, "stock_based_compensation": 2338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10363000, "free_cash_flow": 24976000, "net_change_in_cash": 1111000 }, "raw_data": { "income": { "ebit": "-4628000", "ebitda": "7414000", "netIncome": "519000", "grossProfit": "58176000", "depreciation": "None", "totalRevenue": "66827000", "costOfRevenue": "8651000", "interestIncome": "None", "incomeBeforeTax": "699000", "interestExpense": "5327000", "operatingIncome": "-4628000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "180000", "reportedCurrency": "USD", "netInterestIncome": "5327000", "nonInterestIncome": "None", "operatingExpenses": "62804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5327000", "costofGoodsAndServicesSold": "8651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12042000", "sellingGeneralAndAdministrative": "5867000", "netIncomeFromContinuingOperations": "519000" }, "balance": { "goodwill": "17289000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "110017000", "longTermDebt": "6250000", "shortTermDebt": "829000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "571000", "reportedCurrency": "USD", "retainedEarnings": "-75834000", "totalLiabilities": "35782000", "otherCurrentAssets": "1746000", "totalCurrentAssets": "16375000", "currentLongTermDebt": "138000", "longTermInvestments": "10000000", "shortTermInvestments": "28500000", "currentNetReceivables": "2024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93642000", "currentAccountsPayable": "4832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8622000", "shortLongTermDebtTotal": "15031000", "totalShareholderEquity": "74235000", "capitalLeaseObligations": "7952000", "otherCurrentLiabilities": "3286000", "totalCurrentLiabilities": "21323000", "otherNonCurrentLiabilities": "7952000", "totalNonCurrentLiabilities": "14459000", "cashAndShortTermInvestments": "12605000", "commonStockSharesOutstanding": "19305000", "intangibleAssetsExcludingGoodwill": "571000", "cashAndCashEquivalentsAtCarryingValue": "12605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2206000", "operatingCashflow": "11650000", "capitalExpenditures": "13326000", "changeInReceivables": "130000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10363000", "cashflowFromInvestment": "-176000", "stockBasedCompensation": "2338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 53979000, "cost_of_revenue": 7111000, "gross_profit": 46868000, "ebit": -17204000, "ebitda": -7609000, "pretax_income": -17847000, "tax_provision": 45000, "net_income": -17892000, "net_income_to_common": -17892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11494000, "total_current_assets": 16247000, "total_assets": 106172000, "short_term_debt": null, "long_term_debt": 18433000, "total_debt": 18433000, "total_liabilities": 37258000, "total_equity": 68914000, "shares_outstanding": 18160000, "goodwill_and_intangibles": 52728000 }, "cash_flow": { "operating_cash_flow": -2574000, "capital_expenditure": 18700000, "free_cash_flow": 16126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78155, "ticker_id": 6200, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17204000", "ebitda": "-7609000", "netIncome": "-17892000", "grossProfit": "46868000", "depreciation": "None", "totalRevenue": "53979000", "costOfRevenue": "7111000", "interestIncome": "643000", "incomeBeforeTax": "-17847000", "interestExpense": "643000", "operatingIncome": "-17204000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-643000", "nonInterestIncome": "None", "operatingExpenses": "64072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-643000", "costofGoodsAndServicesSold": "7111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9595000", "sellingGeneralAndAdministrative": "5780000", "netIncomeFromContinuingOperations": "-17892000" }, "balance": { "goodwill": "17289000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "106172000", "longTermDebt": "18433000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35439000", "reportedCurrency": "USD", "retainedEarnings": "-76353000", "totalLiabilities": "37258000", "otherCurrentAssets": "2443000", "totalCurrentAssets": "16247000", "currentLongTermDebt": "None", "longTermInvestments": "13034000", "shortTermInvestments": "None", "currentNetReceivables": "2310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89925000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59602000", "shortLongTermDebtTotal": "18433000", "totalShareholderEquity": "68914000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3973000", "totalCurrentLiabilities": "18619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18639000", "cashAndShortTermInvestments": "11494000", "commonStockSharesOutstanding": "18160000", "intangibleAssetsExcludingGoodwill": "35439000", "cashAndCashEquivalentsAtCarryingValue": "11494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2039000", "operatingCashflow": "-2574000", "capitalExpenditures": "18700000", "changeInReceivables": "-976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4379000", "cashflowFromInvestment": "-20275000", "stockBasedCompensation": "1812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53979000, "cost_of_revenue": 7111000, "gross_profit": 46868000, "research_and_development": null, "selling_general_admin": 5780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17204000, "depreciation_amortisation": 9595000, "ebitda": -7609000, "interest_expense": 643000, "interest_income": null, "other_non_operating": null, "pretax_income": -17847000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": -17892000, "net_income_continuing_ops": -17892000, "net_income_to_common": -17892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11494000, "short_term_investments": null, "net_receivables": 2310000, "inventory": null, "other_current_assets": null, "total_current_assets": 16247000, "net_ppe": null, "goodwill": 17289000, "intangible_assets": 35439000, "goodwill_and_intangibles": 52728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89925000, "total_assets": 106172000, "short_term_debt": null, "accounts_payable": 6621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18619000, "long_term_debt": 18433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18639000, "total_liabilities": 37258000, "total_debt": 18433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -76353000, "total_equity": 68914000, "shares_outstanding": 18160000, "operating_cash_flow": -2574000, "stock_based_compensation": 1812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4379000, "free_cash_flow": 16126000, "net_change_in_cash": -18470000 }, "raw_data": { "income": { "ebit": "-17204000", "ebitda": "-7609000", "netIncome": "-17892000", "grossProfit": "46868000", "depreciation": "None", "totalRevenue": "53979000", "costOfRevenue": "7111000", "interestIncome": "643000", "incomeBeforeTax": "-17847000", "interestExpense": "643000", "operatingIncome": "-17204000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-643000", "nonInterestIncome": "None", "operatingExpenses": "64072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-643000", "costofGoodsAndServicesSold": "7111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9595000", "sellingGeneralAndAdministrative": "5780000", "netIncomeFromContinuingOperations": "-17892000" }, "balance": { "goodwill": "17289000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "106172000", "longTermDebt": "18433000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "35439000", "reportedCurrency": "USD", "retainedEarnings": "-76353000", "totalLiabilities": "37258000", "otherCurrentAssets": "2443000", "totalCurrentAssets": "16247000", "currentLongTermDebt": "None", "longTermInvestments": "13034000", "shortTermInvestments": "None", "currentNetReceivables": "2310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89925000", "currentAccountsPayable": "6621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59602000", "shortLongTermDebtTotal": "18433000", "totalShareholderEquity": "68914000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3973000", "totalCurrentLiabilities": "18619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18639000", "cashAndShortTermInvestments": "11494000", "commonStockSharesOutstanding": "18160000", "intangibleAssetsExcludingGoodwill": "35439000", "cashAndCashEquivalentsAtCarryingValue": "11494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17892000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2039000", "operatingCashflow": "-2574000", "capitalExpenditures": "18700000", "changeInReceivables": "-976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4379000", "cashflowFromInvestment": "-20275000", "stockBasedCompensation": "1812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18470000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 43843000, "cost_of_revenue": 5705000, "gross_profit": 38138000, "ebit": -36092000, "ebitda": -29103000, "pretax_income": -35737000, "tax_provision": -1944000, "net_income": -33793000, "net_income_to_common": -33793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29964000, "total_current_assets": 34490000, "total_assets": 107151000, "short_term_debt": null, "long_term_debt": 12500000, "total_debt": 12500000, "total_liabilities": 25686000, "total_equity": 81465000, "shares_outstanding": 17259000, "goodwill_and_intangibles": 37536000 }, "cash_flow": { "operating_cash_flow": -21385000, "capital_expenditure": 18859000, "free_cash_flow": -2526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78160, "ticker_id": 6200, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36092000", "ebitda": "-29103000", "netIncome": "-33793000", "grossProfit": "38138000", "depreciation": "None", "totalRevenue": "43843000", "costOfRevenue": "5705000", "interestIncome": "355000", "incomeBeforeTax": "-35737000", "interestExpense": "0", "operatingIncome": "-36092000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1944000", "reportedCurrency": "USD", "netInterestIncome": "355000", "nonInterestIncome": "None", "operatingExpenses": "74230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "355000", "costofGoodsAndServicesSold": "5705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6989000", "sellingGeneralAndAdministrative": "5909000", "netIncomeFromContinuingOperations": "-33793000" }, "balance": { "goodwill": "10609000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "107151000", "longTermDebt": "12500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26927000", "reportedCurrency": "USD", "retainedEarnings": "-58203000", "totalLiabilities": "25686000", "otherCurrentAssets": "6384000", "totalCurrentAssets": "34490000", "currentLongTermDebt": "None", "longTermInvestments": "12741000", "shortTermInvestments": "259000", "currentNetReceivables": "1334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72661000", "currentAccountsPayable": "5295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49311000", "shortLongTermDebtTotal": "12500000", "totalShareholderEquity": "81465000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2698000", "totalCurrentLiabilities": "13022000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12664000", "cashAndShortTermInvestments": "29964000", "commonStockSharesOutstanding": "17259000", "intangibleAssetsExcludingGoodwill": "26927000", "cashAndCashEquivalentsAtCarryingValue": "29964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21385000", "capitalExpenditures": "18859000", "changeInReceivables": "-279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37430000", "cashflowFromInvestment": "-18859000", "stockBasedCompensation": "1650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2814000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43843000, "cost_of_revenue": 5705000, "gross_profit": 38138000, "research_and_development": 0, "selling_general_admin": 5909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36092000, "depreciation_amortisation": 6989000, "ebitda": -29103000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -35737000, "tax_provision": -1944000, "effective_tax_rate": null, "net_income": -33793000, "net_income_continuing_ops": -33793000, "net_income_to_common": -33793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29964000, "short_term_investments": 259000, "net_receivables": 1334000, "inventory": null, "other_current_assets": null, "total_current_assets": 34490000, "net_ppe": null, "goodwill": 10609000, "intangible_assets": 26927000, "goodwill_and_intangibles": 37536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72661000, "total_assets": 107151000, "short_term_debt": null, "accounts_payable": 5295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13022000, "long_term_debt": 12500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12664000, "total_liabilities": 25686000, "total_debt": 12500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58203000, "total_equity": 81465000, "shares_outstanding": 17259000, "operating_cash_flow": -21385000, "stock_based_compensation": 1650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37430000, "free_cash_flow": -2526000, "net_change_in_cash": -2814000 }, "raw_data": { "income": { "ebit": "-36092000", "ebitda": "-29103000", "netIncome": "-33793000", "grossProfit": "38138000", "depreciation": "None", "totalRevenue": "43843000", "costOfRevenue": "5705000", "interestIncome": "355000", "incomeBeforeTax": "-35737000", "interestExpense": "0", "operatingIncome": "-36092000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1944000", "reportedCurrency": "USD", "netInterestIncome": "355000", "nonInterestIncome": "None", "operatingExpenses": "74230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "355000", "costofGoodsAndServicesSold": "5705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6989000", "sellingGeneralAndAdministrative": "5909000", "netIncomeFromContinuingOperations": "-33793000" }, "balance": { "goodwill": "10609000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "107151000", "longTermDebt": "12500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "26927000", "reportedCurrency": "USD", "retainedEarnings": "-58203000", "totalLiabilities": "25686000", "otherCurrentAssets": "6384000", "totalCurrentAssets": "34490000", "currentLongTermDebt": "None", "longTermInvestments": "12741000", "shortTermInvestments": "259000", "currentNetReceivables": "1334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72661000", "currentAccountsPayable": "5295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49311000", "shortLongTermDebtTotal": "12500000", "totalShareholderEquity": "81465000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2698000", "totalCurrentLiabilities": "13022000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12664000", "cashAndShortTermInvestments": "29964000", "commonStockSharesOutstanding": "17259000", "intangibleAssetsExcludingGoodwill": "26927000", "cashAndCashEquivalentsAtCarryingValue": "29964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21385000", "capitalExpenditures": "18859000", "changeInReceivables": "-279000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37430000", "cashflowFromInvestment": "-18859000", "stockBasedCompensation": "1650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2814000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6989000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "ebit": -1428000, "ebitda": 3188000, "pretax_income": -1412000, "tax_provision": 34000, "net_income": -1255000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13098000, "total_current_assets": 22036000, "total_assets": 154554000, "short_term_debt": 856000, "long_term_debt": 5395000, "total_debt": 6251000, "total_liabilities": 53548000, "total_equity": 87016000, "shares_outstanding": 24995000, "goodwill_and_intangibles": 42529000 }, "cash_flow": { "operating_cash_flow": 1493000, "capital_expenditure": 1624000, "free_cash_flow": 3117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78123, "ticker_id": 6200, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1428000", "ebitda": "3188000", "netIncome": "-1255000", "grossProfit": "19026000", "depreciation": "None", "totalRevenue": "24313000", "costOfRevenue": "5287000", "interestIncome": "None", "incomeBeforeTax": "-1412000", "interestExpense": "None", "operatingIncome": "-1428000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34000", "reportedCurrency": "USD", "netInterestIncome": "16000", "nonInterestIncome": "None", "operatingExpenses": "20454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4616000", "sellingGeneralAndAdministrative": "22334000", "netIncomeFromContinuingOperations": "-1446000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154554000", "longTermDebt": "5395000", "shortTermDebt": "856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8547000", "reportedCurrency": "USD", "retainedEarnings": "-96177000", "totalLiabilities": "53548000", "otherCurrentAssets": "3492000", "totalCurrentAssets": "22036000", "currentLongTermDebt": "227000", "longTermInvestments": "7654000", "shortTermInvestments": "None", "currentNetReceivables": "5446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132518000", "currentAccountsPayable": "15071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9194000", "totalShareholderEquity": "87016000", "capitalLeaseObligations": "8967000", "otherCurrentLiabilities": "2732000", "totalCurrentLiabilities": "39198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14350000", "cashAndShortTermInvestments": "13098000", "commonStockSharesOutstanding": "24995000", "intangibleAssetsExcludingGoodwill": "8547000", "cashAndCashEquivalentsAtCarryingValue": "13098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1493000", "capitalExpenditures": "1624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000", "cashflowFromInvestment": "-1854000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24313000, "cost_of_revenue": 5287000, "gross_profit": 19026000, "research_and_development": null, "selling_general_admin": 22334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1428000, "depreciation_amortisation": 4616000, "ebitda": 3188000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1412000, "tax_provision": 34000, "effective_tax_rate": null, "net_income": -1255000, "net_income_continuing_ops": -1446000, "net_income_to_common": -1255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13098000, "short_term_investments": null, "net_receivables": 5446000, "inventory": null, "other_current_assets": null, "total_current_assets": 22036000, "net_ppe": null, "goodwill": 33982000, "intangible_assets": 8547000, "goodwill_and_intangibles": 42529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 132518000, "total_assets": 154554000, "short_term_debt": 856000, "accounts_payable": 15071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39198000, "long_term_debt": 5395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14350000, "total_liabilities": 53548000, "total_debt": 6251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -96177000, "total_equity": 87016000, "shares_outstanding": 24995000, "operating_cash_flow": 1493000, "stock_based_compensation": 346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81000, "free_cash_flow": 3117000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1428000", "ebitda": "3188000", "netIncome": "-1255000", "grossProfit": "19026000", "depreciation": "None", "totalRevenue": "24313000", "costOfRevenue": "5287000", "interestIncome": "None", "incomeBeforeTax": "-1412000", "interestExpense": "None", "operatingIncome": "-1428000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "34000", "reportedCurrency": "USD", "netInterestIncome": "16000", "nonInterestIncome": "None", "operatingExpenses": "20454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4616000", "sellingGeneralAndAdministrative": "22334000", "netIncomeFromContinuingOperations": "-1446000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154554000", "longTermDebt": "5395000", "shortTermDebt": "856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "8547000", "reportedCurrency": "USD", "retainedEarnings": "-96177000", "totalLiabilities": "53548000", "otherCurrentAssets": "3492000", "totalCurrentAssets": "22036000", "currentLongTermDebt": "227000", "longTermInvestments": "7654000", "shortTermInvestments": "None", "currentNetReceivables": "5446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132518000", "currentAccountsPayable": "15071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9194000", "totalShareholderEquity": "87016000", "capitalLeaseObligations": "8967000", "otherCurrentLiabilities": "2732000", "totalCurrentLiabilities": "39198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14350000", "cashAndShortTermInvestments": "13098000", "commonStockSharesOutstanding": "24995000", "intangibleAssetsExcludingGoodwill": "8547000", "cashAndCashEquivalentsAtCarryingValue": "13098000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1255000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1493000", "capitalExpenditures": "1624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81000", "cashflowFromInvestment": "-1854000", "stockBasedCompensation": "346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4616000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "ebit": -655000, "ebitda": 3856000, "pretax_income": -653000, "tax_provision": 131000, "net_income": -526000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13540000, "total_current_assets": 22504000, "total_assets": 154649000, "short_term_debt": 841000, "long_term_debt": 5452000, "total_debt": 6293000, "total_liabilities": 52519000, "total_equity": 87949000, "shares_outstanding": 24994000, "goodwill_and_intangibles": 42470000 }, "cash_flow": { "operating_cash_flow": 1766000, "capital_expenditure": 1690000, "free_cash_flow": 3456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78124, "ticker_id": 6200, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-655000", "ebitda": "3856000", "netIncome": "-526000", "grossProfit": "22332000", "depreciation": "None", "totalRevenue": "25498000", "costOfRevenue": "3166000", "interestIncome": "None", "incomeBeforeTax": "-653000", "interestExpense": "None", "operatingIncome": "-655000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "131000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4511000", "sellingGeneralAndAdministrative": "2350000", "netIncomeFromContinuingOperations": "-784000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154649000", "longTermDebt": "5452000", "shortTermDebt": "841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8488000", "reportedCurrency": "USD", "retainedEarnings": "-94922000", "totalLiabilities": "52519000", "otherCurrentAssets": "3527000", "totalCurrentAssets": "22504000", "currentLongTermDebt": "227000", "longTermInvestments": "7540000", "shortTermInvestments": "None", "currentNetReceivables": "5437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132145000", "currentAccountsPayable": "15224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9342000", "totalShareholderEquity": "87949000", "capitalLeaseObligations": "9115000", "otherCurrentLiabilities": "3396000", "totalCurrentLiabilities": "37963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14556000", "cashAndShortTermInvestments": "13540000", "commonStockSharesOutstanding": "24994000", "intangibleAssetsExcludingGoodwill": "8488000", "cashAndCashEquivalentsAtCarryingValue": "13540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1766000", "capitalExpenditures": "1690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1298000", "cashflowFromInvestment": "-3686000", "stockBasedCompensation": "470000", "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": "4511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25498000, "cost_of_revenue": 3166000, "gross_profit": 22332000, "research_and_development": null, "selling_general_admin": 2350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -655000, "depreciation_amortisation": 4511000, "ebitda": 3856000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -653000, "tax_provision": 131000, "effective_tax_rate": null, "net_income": -526000, "net_income_continuing_ops": -784000, "net_income_to_common": -526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13540000, "short_term_investments": null, "net_receivables": 5437000, "inventory": null, "other_current_assets": null, "total_current_assets": 22504000, "net_ppe": null, "goodwill": 33982000, "intangible_assets": 8488000, "goodwill_and_intangibles": 42470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 132145000, "total_assets": 154649000, "short_term_debt": 841000, "accounts_payable": 15224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37963000, "long_term_debt": 5452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14556000, "total_liabilities": 52519000, "total_debt": 6293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94922000, "total_equity": 87949000, "shares_outstanding": 24994000, "operating_cash_flow": 1766000, "stock_based_compensation": 470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1298000, "free_cash_flow": 3456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-655000", "ebitda": "3856000", "netIncome": "-526000", "grossProfit": "22332000", "depreciation": "None", "totalRevenue": "25498000", "costOfRevenue": "3166000", "interestIncome": "None", "incomeBeforeTax": "-653000", "interestExpense": "None", "operatingIncome": "-655000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "131000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4511000", "sellingGeneralAndAdministrative": "2350000", "netIncomeFromContinuingOperations": "-784000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "154649000", "longTermDebt": "5452000", "shortTermDebt": "841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8488000", "reportedCurrency": "USD", "retainedEarnings": "-94922000", "totalLiabilities": "52519000", "otherCurrentAssets": "3527000", "totalCurrentAssets": "22504000", "currentLongTermDebt": "227000", "longTermInvestments": "7540000", "shortTermInvestments": "None", "currentNetReceivables": "5437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "132145000", "currentAccountsPayable": "15224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9342000", "totalShareholderEquity": "87949000", "capitalLeaseObligations": "9115000", "otherCurrentLiabilities": "3396000", "totalCurrentLiabilities": "37963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14556000", "cashAndShortTermInvestments": "13540000", "commonStockSharesOutstanding": "24994000", "intangibleAssetsExcludingGoodwill": "8488000", "cashAndCashEquivalentsAtCarryingValue": "13540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1766000", "capitalExpenditures": "1690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1298000", "cashflowFromInvestment": "-3686000", "stockBasedCompensation": "470000", "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": "4511000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 24984000, "cost_of_revenue": 3410000, "gross_profit": 21574000, "ebit": -1219000, "ebitda": 700000, "pretax_income": -1219000, "tax_provision": 12000, "net_income": -1153000, "net_income_to_common": -1153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14162000, "total_current_assets": 23487000, "total_assets": 151093000, "short_term_debt": 6551000, "long_term_debt": null, "total_debt": 6551000, "total_liabilities": 49550000, "total_equity": 86270000, "shares_outstanding": 25044000, "goodwill_and_intangibles": 88485000 }, "cash_flow": { "operating_cash_flow": 326000, "capital_expenditure": 1927000, "free_cash_flow": 2253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78126, "ticker_id": 6200, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1219000", "ebitda": "700000", "netIncome": "-1153000", "grossProfit": "21574000", "depreciation": "None", "totalRevenue": "24984000", "costOfRevenue": "3410000", "interestIncome": "None", "incomeBeforeTax": "-1219000", "interestExpense": "136000", "operatingIncome": "-1241000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1919000", "sellingGeneralAndAdministrative": "2237000", "netIncomeFromContinuingOperations": "-1231000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "151093000", "longTermDebt": "None", "shortTermDebt": "6551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54503000", "reportedCurrency": "USD", "retainedEarnings": "-94396000", "totalLiabilities": "49550000", "otherCurrentAssets": "3702000", "totalCurrentAssets": "23487000", "currentLongTermDebt": "5667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127606000", "currentAccountsPayable": "13185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10754000", "totalShareholderEquity": "86270000", "capitalLeaseObligations": "5087000", "otherCurrentLiabilities": "25085000", "totalCurrentLiabilities": "44821000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4729000", "cashAndShortTermInvestments": "14162000", "commonStockSharesOutstanding": "25044000", "intangibleAssetsExcludingGoodwill": "54503000", "cashAndCashEquivalentsAtCarryingValue": "14162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "326000", "capitalExpenditures": "1927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3839000", "cashflowFromInvestment": "-3927000", "stockBasedCompensation": "-836000", "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": "4548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24984000, "cost_of_revenue": 3410000, "gross_profit": 21574000, "research_and_development": null, "selling_general_admin": 2237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1219000, "depreciation_amortisation": 1919000, "ebitda": 700000, "interest_expense": 136000, "interest_income": null, "other_non_operating": null, "pretax_income": -1219000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": -1153000, "net_income_continuing_ops": -1231000, "net_income_to_common": -1153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14162000, "short_term_investments": null, "net_receivables": 5623000, "inventory": null, "other_current_assets": null, "total_current_assets": 23487000, "net_ppe": null, "goodwill": 33982000, "intangible_assets": 54503000, "goodwill_and_intangibles": 88485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 127606000, "total_assets": 151093000, "short_term_debt": 6551000, "accounts_payable": 13185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44821000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4729000, "total_liabilities": 49550000, "total_debt": 6551000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94396000, "total_equity": 86270000, "shares_outstanding": 25044000, "operating_cash_flow": 326000, "stock_based_compensation": -836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3839000, "free_cash_flow": 2253000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1219000", "ebitda": "700000", "netIncome": "-1153000", "grossProfit": "21574000", "depreciation": "None", "totalRevenue": "24984000", "costOfRevenue": "3410000", "interestIncome": "None", "incomeBeforeTax": "-1219000", "interestExpense": "136000", "operatingIncome": "-1241000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "22815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1919000", "sellingGeneralAndAdministrative": "2237000", "netIncomeFromContinuingOperations": "-1231000" }, "balance": { "goodwill": "33982000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "151093000", "longTermDebt": "None", "shortTermDebt": "6551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54503000", "reportedCurrency": "USD", "retainedEarnings": "-94396000", "totalLiabilities": "49550000", "otherCurrentAssets": "3702000", "totalCurrentAssets": "23487000", "currentLongTermDebt": "5667000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "127606000", "currentAccountsPayable": "13185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10754000", "totalShareholderEquity": "86270000", "capitalLeaseObligations": "5087000", "otherCurrentLiabilities": "25085000", "totalCurrentLiabilities": "44821000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4729000", "cashAndShortTermInvestments": "14162000", "commonStockSharesOutstanding": "25044000", "intangibleAssetsExcludingGoodwill": "54503000", "cashAndCashEquivalentsAtCarryingValue": "14162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "326000", "capitalExpenditures": "1927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3839000", "cashflowFromInvestment": "-3927000", "stockBasedCompensation": "-836000", "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": "4548000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 24632000, "cost_of_revenue": 3285000, "gross_profit": 21347000, "ebit": -2196000, "ebitda": 2478000, "pretax_income": -2072000, "tax_provision": 1000, "net_income": -1801000, "net_income_to_common": -1801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13924000, "total_current_assets": 23492000, "total_assets": 146981000, "short_term_debt": 6588000, "long_term_debt": null, "total_debt": 6588000, "total_liabilities": 48390000, "total_equity": 85704000, "shares_outstanding": 25022000, "goodwill_and_intangibles": 86231000 }, "cash_flow": { "operating_cash_flow": 2284000, "capital_expenditure": 1404000, "free_cash_flow": 3688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78127, "ticker_id": 6200, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2196000", "ebitda": "2478000", "netIncome": "-1801000", "grossProfit": "21347000", "depreciation": "None", "totalRevenue": "24632000", "costOfRevenue": "3285000", "interestIncome": "None", "incomeBeforeTax": "-2072000", "interestExpense": "None", "operatingIncome": "-2196000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4674000", "sellingGeneralAndAdministrative": "2909000", "netIncomeFromContinuingOperations": "-2073000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "146981000", "longTermDebt": "None", "shortTermDebt": "6588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "54288000", "reportedCurrency": "USD", "retainedEarnings": "-93243000", "totalLiabilities": "48390000", "otherCurrentAssets": "3851000", "totalCurrentAssets": "23492000", "currentLongTermDebt": "5719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123489000", "currentAccountsPayable": "13679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11015000", "totalShareholderEquity": "85704000", "capitalLeaseObligations": "5296000", "otherCurrentLiabilities": "2101000", "totalCurrentLiabilities": "43437000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4953000", "cashAndShortTermInvestments": "13924000", "commonStockSharesOutstanding": "25022000", "intangibleAssetsExcludingGoodwill": "54288000", "cashAndCashEquivalentsAtCarryingValue": "13924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2284000", "capitalExpenditures": "1404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000", "cashflowFromInvestment": "-1404000", "stockBasedCompensation": "513000", "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": "4674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24632000, "cost_of_revenue": 3285000, "gross_profit": 21347000, "research_and_development": null, "selling_general_admin": 2909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2196000, "depreciation_amortisation": 4674000, "ebitda": 2478000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2072000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -1801000, "net_income_continuing_ops": -2073000, "net_income_to_common": -1801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13924000, "short_term_investments": null, "net_receivables": 5717000, "inventory": null, "other_current_assets": null, "total_current_assets": 23492000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 54288000, "goodwill_and_intangibles": 86231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 123489000, "total_assets": 146981000, "short_term_debt": 6588000, "accounts_payable": 13679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43437000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4953000, "total_liabilities": 48390000, "total_debt": 6588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93243000, "total_equity": 85704000, "shares_outstanding": 25022000, "operating_cash_flow": 2284000, "stock_based_compensation": 513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000, "free_cash_flow": 3688000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2196000", "ebitda": "2478000", "netIncome": "-1801000", "grossProfit": "21347000", "depreciation": "None", "totalRevenue": "24632000", "costOfRevenue": "3285000", "interestIncome": "None", "incomeBeforeTax": "-2072000", "interestExpense": "None", "operatingIncome": "-2196000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4674000", "sellingGeneralAndAdministrative": "2909000", "netIncomeFromContinuingOperations": "-2073000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "146981000", "longTermDebt": "None", "shortTermDebt": "6588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "54288000", "reportedCurrency": "USD", "retainedEarnings": "-93243000", "totalLiabilities": "48390000", "otherCurrentAssets": "3851000", "totalCurrentAssets": "23492000", "currentLongTermDebt": "5719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123489000", "currentAccountsPayable": "13679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11015000", "totalShareholderEquity": "85704000", "capitalLeaseObligations": "5296000", "otherCurrentLiabilities": "2101000", "totalCurrentLiabilities": "43437000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4953000", "cashAndShortTermInvestments": "13924000", "commonStockSharesOutstanding": "25022000", "intangibleAssetsExcludingGoodwill": "54288000", "cashAndCashEquivalentsAtCarryingValue": "13924000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1827000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2284000", "capitalExpenditures": "1404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000", "cashflowFromInvestment": "-1404000", "stockBasedCompensation": "513000", "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": "4674000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 23840000, "cost_of_revenue": 2935000, "gross_profit": 20905000, "ebit": -1014000, "ebitda": 3723000, "pretax_income": -1150000, "tax_provision": 48000, "net_income": -1014000, "net_income_to_common": -1014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13090000, "total_current_assets": 24157000, "total_assets": 148503000, "short_term_debt": 6614000, "long_term_debt": null, "total_debt": 6614000, "total_liabilities": 48378000, "total_equity": 86992000, "shares_outstanding": 24349000, "goodwill_and_intangibles": 86218000 }, "cash_flow": { "operating_cash_flow": 1298000, "capital_expenditure": 1030000, "free_cash_flow": 2328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78128, "ticker_id": 6200, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1014000", "ebitda": "3723000", "netIncome": "-1014000", "grossProfit": "20905000", "depreciation": "None", "totalRevenue": "23840000", "costOfRevenue": "2935000", "interestIncome": "None", "incomeBeforeTax": "-1150000", "interestExpense": "136000", "operatingIncome": "-1014000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "21919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4737000", "sellingGeneralAndAdministrative": "1897000", "netIncomeFromContinuingOperations": "-1198000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "148503000", "longTermDebt": "None", "shortTermDebt": "6614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "54275000", "reportedCurrency": "USD", "retainedEarnings": "-91442000", "totalLiabilities": "48378000", "otherCurrentAssets": "3626000", "totalCurrentAssets": "24157000", "currentLongTermDebt": "5760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124346000", "currentAccountsPayable": "12315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11263000", "totalShareholderEquity": "86992000", "capitalLeaseObligations": "5503000", "otherCurrentLiabilities": "2899000", "totalCurrentLiabilities": "43212000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5166000", "cashAndShortTermInvestments": "13090000", "commonStockSharesOutstanding": "24349000", "intangibleAssetsExcludingGoodwill": "54275000", "cashAndCashEquivalentsAtCarryingValue": "13090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1298000", "capitalExpenditures": "1030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6962000", "cashflowFromInvestment": "-1030000", "stockBasedCompensation": "323000", "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": "4737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23840000, "cost_of_revenue": 2935000, "gross_profit": 20905000, "research_and_development": null, "selling_general_admin": 1897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1014000, "depreciation_amortisation": 4737000, "ebitda": 3723000, "interest_expense": 136000, "interest_income": null, "other_non_operating": null, "pretax_income": -1150000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": -1014000, "net_income_continuing_ops": -1198000, "net_income_to_common": -1014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13090000, "short_term_investments": null, "net_receivables": 7441000, "inventory": null, "other_current_assets": null, "total_current_assets": 24157000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 54275000, "goodwill_and_intangibles": 86218000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 124346000, "total_assets": 148503000, "short_term_debt": 6614000, "accounts_payable": 12315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43212000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5166000, "total_liabilities": 48378000, "total_debt": 6614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -91442000, "total_equity": 86992000, "shares_outstanding": 24349000, "operating_cash_flow": 1298000, "stock_based_compensation": 323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1030000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6962000, "free_cash_flow": 2328000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1014000", "ebitda": "3723000", "netIncome": "-1014000", "grossProfit": "20905000", "depreciation": "None", "totalRevenue": "23840000", "costOfRevenue": "2935000", "interestIncome": "None", "incomeBeforeTax": "-1150000", "interestExpense": "136000", "operatingIncome": "-1014000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-136000", "nonInterestIncome": "None", "operatingExpenses": "21919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4737000", "sellingGeneralAndAdministrative": "1897000", "netIncomeFromContinuingOperations": "-1198000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "148503000", "longTermDebt": "None", "shortTermDebt": "6614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "54275000", "reportedCurrency": "USD", "retainedEarnings": "-91442000", "totalLiabilities": "48378000", "otherCurrentAssets": "3626000", "totalCurrentAssets": "24157000", "currentLongTermDebt": "5760000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "124346000", "currentAccountsPayable": "12315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11263000", "totalShareholderEquity": "86992000", "capitalLeaseObligations": "5503000", "otherCurrentLiabilities": "2899000", "totalCurrentLiabilities": "43212000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5166000", "cashAndShortTermInvestments": "13090000", "commonStockSharesOutstanding": "24349000", "intangibleAssetsExcludingGoodwill": "54275000", "cashAndCashEquivalentsAtCarryingValue": "13090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1219000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1298000", "capitalExpenditures": "1030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6962000", "cashflowFromInvestment": "-1030000", "stockBasedCompensation": "323000", "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": "4737000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 24433000, "cost_of_revenue": 2869000, "gross_profit": 21564000, "ebit": -1695000, "ebitda": 3134000, "pretax_income": -798000, "tax_provision": -34000, "net_income": -803000, "net_income_to_common": -803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5860000, "total_current_assets": 15742000, "total_assets": 141217000, "short_term_debt": 6640000, "long_term_debt": null, "total_debt": 6640000, "total_liabilities": 47204000, "total_equity": 80675000, "shares_outstanding": 23402000, "goodwill_and_intangibles": 97145000 }, "cash_flow": { "operating_cash_flow": 2659000, "capital_expenditure": 1117000, "free_cash_flow": 3776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78129, "ticker_id": 6200, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1695000", "ebitda": "3134000", "netIncome": "-803000", "grossProfit": "21564000", "depreciation": "None", "totalRevenue": "24433000", "costOfRevenue": "2869000", "interestIncome": "None", "incomeBeforeTax": "-798000", "interestExpense": "105000", "operatingIncome": "-1695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "897000", "nonInterestIncome": "None", "operatingExpenses": "23259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4829000", "sellingGeneralAndAdministrative": "2131000", "netIncomeFromContinuingOperations": "-764000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "141217000", "longTermDebt": "None", "shortTermDebt": "6640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65202000", "reportedCurrency": "USD", "retainedEarnings": "-90428000", "totalLiabilities": "47204000", "otherCurrentAssets": "2513000", "totalCurrentAssets": "15742000", "currentLongTermDebt": "5801000", "longTermInvestments": "5540000", "shortTermInvestments": "None", "currentNetReceivables": "7369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125475000", "currentAccountsPayable": "12435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11509000", "totalShareholderEquity": "80675000", "capitalLeaseObligations": "5708000", "otherCurrentLiabilities": "3491000", "totalCurrentLiabilities": "41834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5370000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "23402000", "intangibleAssetsExcludingGoodwill": "65202000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2659000", "capitalExpenditures": "1117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000", "cashflowFromInvestment": "-1117000", "stockBasedCompensation": "280000", "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": "4829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24433000, "cost_of_revenue": 2869000, "gross_profit": 21564000, "research_and_development": null, "selling_general_admin": 2131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1695000, "depreciation_amortisation": 4829000, "ebitda": 3134000, "interest_expense": 105000, "interest_income": null, "other_non_operating": null, "pretax_income": -798000, "tax_provision": -34000, "effective_tax_rate": null, "net_income": -803000, "net_income_continuing_ops": -764000, "net_income_to_common": -803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5860000, "short_term_investments": null, "net_receivables": 7369000, "inventory": null, "other_current_assets": null, "total_current_assets": 15742000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 65202000, "goodwill_and_intangibles": 97145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125475000, "total_assets": 141217000, "short_term_debt": 6640000, "accounts_payable": 12435000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41834000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5370000, "total_liabilities": 47204000, "total_debt": 6640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -90428000, "total_equity": 80675000, "shares_outstanding": 23402000, "operating_cash_flow": 2659000, "stock_based_compensation": 280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47000, "free_cash_flow": 3776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1695000", "ebitda": "3134000", "netIncome": "-803000", "grossProfit": "21564000", "depreciation": "None", "totalRevenue": "24433000", "costOfRevenue": "2869000", "interestIncome": "None", "incomeBeforeTax": "-798000", "interestExpense": "105000", "operatingIncome": "-1695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000", "reportedCurrency": "USD", "netInterestIncome": "897000", "nonInterestIncome": "None", "operatingExpenses": "23259000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4829000", "sellingGeneralAndAdministrative": "2131000", "netIncomeFromContinuingOperations": "-764000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "141217000", "longTermDebt": "None", "shortTermDebt": "6640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "65202000", "reportedCurrency": "USD", "retainedEarnings": "-90428000", "totalLiabilities": "47204000", "otherCurrentAssets": "2513000", "totalCurrentAssets": "15742000", "currentLongTermDebt": "5801000", "longTermInvestments": "5540000", "shortTermInvestments": "None", "currentNetReceivables": "7369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125475000", "currentAccountsPayable": "12435000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11509000", "totalShareholderEquity": "80675000", "capitalLeaseObligations": "5708000", "otherCurrentLiabilities": "3491000", "totalCurrentLiabilities": "41834000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5370000", "cashAndShortTermInvestments": "5860000", "commonStockSharesOutstanding": "23402000", "intangibleAssetsExcludingGoodwill": "65202000", "cashAndCashEquivalentsAtCarryingValue": "5860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-764000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2659000", "capitalExpenditures": "1117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000", "cashflowFromInvestment": "-1117000", "stockBasedCompensation": "280000", "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": "4829000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 22156000, "cost_of_revenue": 3101000, "gross_profit": 19055000, "ebit": -1356000, "ebitda": 3319000, "pretax_income": -1500000, "tax_provision": -308000, "net_income": -1192000, "net_income_to_common": -1192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4365000, "total_current_assets": 14380000, "total_assets": 139646000, "short_term_debt": 984000, "long_term_debt": 5680000, "total_debt": 6664000, "total_liabilities": 45147000, "total_equity": 81200000, "shares_outstanding": 23404000, "goodwill_and_intangibles": 86651000 }, "cash_flow": { "operating_cash_flow": 409000, "capital_expenditure": 1361000, "free_cash_flow": 1770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78131, "ticker_id": 6200, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1356000", "ebitda": "3319000", "netIncome": "-1192000", "grossProfit": "19055000", "depreciation": "None", "totalRevenue": "22156000", "costOfRevenue": "3101000", "interestIncome": "None", "incomeBeforeTax": "-1500000", "interestExpense": "144000", "operatingIncome": "-1356000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-308000", "reportedCurrency": "USD", "netInterestIncome": "-144000", "nonInterestIncome": "None", "operatingExpenses": "20411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4675000", "sellingGeneralAndAdministrative": "2013000", "netIncomeFromContinuingOperations": "-1500000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "139646000", "longTermDebt": "5680000", "shortTermDebt": "984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "54708000", "reportedCurrency": "USD", "retainedEarnings": "-89625000", "totalLiabilities": "45147000", "otherCurrentAssets": "2647000", "totalCurrentAssets": "14380000", "currentLongTermDebt": "160000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125266000", "currentAccountsPayable": "13573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11751000", "totalShareholderEquity": "81200000", "capitalLeaseObligations": "5911000", "otherCurrentLiabilities": "1906000", "totalCurrentLiabilities": "33829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11318000", "cashAndShortTermInvestments": "4365000", "commonStockSharesOutstanding": "23404000", "intangibleAssetsExcludingGoodwill": "54708000", "cashAndCashEquivalentsAtCarryingValue": "4365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "409000", "capitalExpenditures": "1361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000", "cashflowFromInvestment": "-1361000", "stockBasedCompensation": "341000", "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": "4675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22156000, "cost_of_revenue": 3101000, "gross_profit": 19055000, "research_and_development": null, "selling_general_admin": 2013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1356000, "depreciation_amortisation": 4675000, "ebitda": 3319000, "interest_expense": 144000, "interest_income": null, "other_non_operating": null, "pretax_income": -1500000, "tax_provision": -308000, "effective_tax_rate": null, "net_income": -1192000, "net_income_continuing_ops": -1500000, "net_income_to_common": -1192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4365000, "short_term_investments": null, "net_receivables": 7368000, "inventory": null, "other_current_assets": null, "total_current_assets": 14380000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 54708000, "goodwill_and_intangibles": 86651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 125266000, "total_assets": 139646000, "short_term_debt": 984000, "accounts_payable": 13573000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33829000, "long_term_debt": 5680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11318000, "total_liabilities": 45147000, "total_debt": 6664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89625000, "total_equity": 81200000, "shares_outstanding": 23404000, "operating_cash_flow": 409000, "stock_based_compensation": 341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1361000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142000, "free_cash_flow": 1770000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1356000", "ebitda": "3319000", "netIncome": "-1192000", "grossProfit": "19055000", "depreciation": "None", "totalRevenue": "22156000", "costOfRevenue": "3101000", "interestIncome": "None", "incomeBeforeTax": "-1500000", "interestExpense": "144000", "operatingIncome": "-1356000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-308000", "reportedCurrency": "USD", "netInterestIncome": "-144000", "nonInterestIncome": "None", "operatingExpenses": "20411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4675000", "sellingGeneralAndAdministrative": "2013000", "netIncomeFromContinuingOperations": "-1500000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "139646000", "longTermDebt": "5680000", "shortTermDebt": "984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "54708000", "reportedCurrency": "USD", "retainedEarnings": "-89625000", "totalLiabilities": "45147000", "otherCurrentAssets": "2647000", "totalCurrentAssets": "14380000", "currentLongTermDebt": "160000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "125266000", "currentAccountsPayable": "13573000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11751000", "totalShareholderEquity": "81200000", "capitalLeaseObligations": "5911000", "otherCurrentLiabilities": "1906000", "totalCurrentLiabilities": "33829000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11318000", "cashAndShortTermInvestments": "4365000", "commonStockSharesOutstanding": "23404000", "intangibleAssetsExcludingGoodwill": "54708000", "cashAndCashEquivalentsAtCarryingValue": "4365000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "409000", "capitalExpenditures": "1361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000", "cashflowFromInvestment": "-1361000", "stockBasedCompensation": "341000", "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": "4675000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 21856000, "cost_of_revenue": 3385000, "gross_profit": 18471000, "ebit": -1993000, "ebitda": 2658000, "pretax_income": -2137000, "tax_provision": 30000, "net_income": -2193000, "net_income_to_common": -2193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5459000, "total_current_assets": 15636000, "total_assets": 142116000, "short_term_debt": 967000, "long_term_debt": 5721000, "total_debt": 6688000, "total_liabilities": 46361000, "total_equity": 82132000, "shares_outstanding": 23372000, "goodwill_and_intangibles": 87022000 }, "cash_flow": { "operating_cash_flow": -2081000, "capital_expenditure": 11447000, "free_cash_flow": 9366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78132, "ticker_id": 6200, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1993000", "ebitda": "2658000", "netIncome": "-2193000", "grossProfit": "18471000", "depreciation": "None", "totalRevenue": "21856000", "costOfRevenue": "3385000", "interestIncome": "None", "incomeBeforeTax": "-2137000", "interestExpense": "144000", "operatingIncome": "-1993000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-144000", "nonInterestIncome": "None", "operatingExpenses": "20464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4651000", "sellingGeneralAndAdministrative": "1988000", "netIncomeFromContinuingOperations": "-2163000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "142116000", "longTermDebt": "5721000", "shortTermDebt": "967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55079000", "reportedCurrency": "USD", "retainedEarnings": "-88433000", "totalLiabilities": "46361000", "otherCurrentAssets": "2468000", "totalCurrentAssets": "15636000", "currentLongTermDebt": "158000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126480000", "currentAccountsPayable": "14132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11984000", "totalShareholderEquity": "82132000", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "1957000", "totalCurrentLiabilities": "34793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11568000", "cashAndShortTermInvestments": "5459000", "commonStockSharesOutstanding": "23372000", "intangibleAssetsExcludingGoodwill": "55079000", "cashAndCashEquivalentsAtCarryingValue": "5459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2081000", "capitalExpenditures": "11447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6388000", "cashflowFromInvestment": "-11447000", "stockBasedCompensation": "327000", "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": "4651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21856000, "cost_of_revenue": 3385000, "gross_profit": 18471000, "research_and_development": null, "selling_general_admin": 1988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1993000, "depreciation_amortisation": 4651000, "ebitda": 2658000, "interest_expense": 144000, "interest_income": null, "other_non_operating": null, "pretax_income": -2137000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -2193000, "net_income_continuing_ops": -2163000, "net_income_to_common": -2193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5459000, "short_term_investments": null, "net_receivables": 7709000, "inventory": null, "other_current_assets": null, "total_current_assets": 15636000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 55079000, "goodwill_and_intangibles": 87022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126480000, "total_assets": 142116000, "short_term_debt": 967000, "accounts_payable": 14132000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34793000, "long_term_debt": 5721000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11568000, "total_liabilities": 46361000, "total_debt": 6688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -88433000, "total_equity": 82132000, "shares_outstanding": 23372000, "operating_cash_flow": -2081000, "stock_based_compensation": 327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6388000, "free_cash_flow": 9366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1993000", "ebitda": "2658000", "netIncome": "-2193000", "grossProfit": "18471000", "depreciation": "None", "totalRevenue": "21856000", "costOfRevenue": "3385000", "interestIncome": "None", "incomeBeforeTax": "-2137000", "interestExpense": "144000", "operatingIncome": "-1993000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-144000", "nonInterestIncome": "None", "operatingExpenses": "20464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4651000", "sellingGeneralAndAdministrative": "1988000", "netIncomeFromContinuingOperations": "-2163000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "142116000", "longTermDebt": "5721000", "shortTermDebt": "967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55079000", "reportedCurrency": "USD", "retainedEarnings": "-88433000", "totalLiabilities": "46361000", "otherCurrentAssets": "2468000", "totalCurrentAssets": "15636000", "currentLongTermDebt": "158000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "7709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126480000", "currentAccountsPayable": "14132000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11984000", "totalShareholderEquity": "82132000", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "1957000", "totalCurrentLiabilities": "34793000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11568000", "cashAndShortTermInvestments": "5459000", "commonStockSharesOutstanding": "23372000", "intangibleAssetsExcludingGoodwill": "55079000", "cashAndCashEquivalentsAtCarryingValue": "5459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2081000", "capitalExpenditures": "11447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6388000", "cashflowFromInvestment": "-11447000", "stockBasedCompensation": "327000", "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": "4651000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 21314000, "cost_of_revenue": 3132000, "gross_profit": 18182000, "ebit": -854000, "ebitda": 3612000, "pretax_income": -962000, "tax_provision": 74000, "net_income": -1045000, "net_income_to_common": -1045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12599000, "total_current_assets": 21460000, "total_assets": 133842000, "short_term_debt": 951000, "long_term_debt": 5762000, "total_debt": 6713000, "total_liabilities": 47684000, "total_equity": 84807000, "shares_outstanding": 23161000, "goodwill_and_intangibles": 71239000 }, "cash_flow": { "operating_cash_flow": 5936000, "capital_expenditure": 1073000, "free_cash_flow": 7009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78133, "ticker_id": 6200, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-854000", "ebitda": "3612000", "netIncome": "-1045000", "grossProfit": "18182000", "depreciation": "None", "totalRevenue": "21314000", "costOfRevenue": "3132000", "interestIncome": "None", "incomeBeforeTax": "-962000", "interestExpense": "108000", "operatingIncome": "-854000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "19036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4466000", "sellingGeneralAndAdministrative": "1629000", "netIncomeFromContinuingOperations": "-971000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "133842000", "longTermDebt": "5762000", "shortTermDebt": "951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39296000", "reportedCurrency": "USD", "retainedEarnings": "-86240000", "totalLiabilities": "47684000", "otherCurrentAssets": "1875000", "totalCurrentAssets": "21460000", "currentLongTermDebt": "156000", "longTermInvestments": "9389000", "shortTermInvestments": "None", "currentNetReceivables": "6986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112382000", "currentAccountsPayable": "11368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12216000", "totalShareholderEquity": "84807000", "capitalLeaseObligations": "6298000", "otherCurrentLiabilities": "5734000", "totalCurrentLiabilities": "35868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11816000", "cashAndShortTermInvestments": "12599000", "commonStockSharesOutstanding": "23161000", "intangibleAssetsExcludingGoodwill": "39296000", "cashAndCashEquivalentsAtCarryingValue": "12599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5936000", "capitalExpenditures": "1073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "335000", "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": "4466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 21314000, "cost_of_revenue": 3132000, "gross_profit": 18182000, "research_and_development": null, "selling_general_admin": 1629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -854000, "depreciation_amortisation": 4466000, "ebitda": 3612000, "interest_expense": 108000, "interest_income": null, "other_non_operating": null, "pretax_income": -962000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": -1045000, "net_income_continuing_ops": -971000, "net_income_to_common": -1045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12599000, "short_term_investments": null, "net_receivables": 6986000, "inventory": null, "other_current_assets": null, "total_current_assets": 21460000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 39296000, "goodwill_and_intangibles": 71239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112382000, "total_assets": 133842000, "short_term_debt": 951000, "accounts_payable": 11368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35868000, "long_term_debt": 5762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11816000, "total_liabilities": 47684000, "total_debt": 6713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -86240000, "total_equity": 84807000, "shares_outstanding": 23161000, "operating_cash_flow": 5936000, "stock_based_compensation": 335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1073000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30000, "free_cash_flow": 7009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-854000", "ebitda": "3612000", "netIncome": "-1045000", "grossProfit": "18182000", "depreciation": "None", "totalRevenue": "21314000", "costOfRevenue": "3132000", "interestIncome": "None", "incomeBeforeTax": "-962000", "interestExpense": "108000", "operatingIncome": "-854000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "19036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4466000", "sellingGeneralAndAdministrative": "1629000", "netIncomeFromContinuingOperations": "-971000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "133842000", "longTermDebt": "5762000", "shortTermDebt": "951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "39296000", "reportedCurrency": "USD", "retainedEarnings": "-86240000", "totalLiabilities": "47684000", "otherCurrentAssets": "1875000", "totalCurrentAssets": "21460000", "currentLongTermDebt": "156000", "longTermInvestments": "9389000", "shortTermInvestments": "None", "currentNetReceivables": "6986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112382000", "currentAccountsPayable": "11368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12216000", "totalShareholderEquity": "84807000", "capitalLeaseObligations": "6298000", "otherCurrentLiabilities": "5734000", "totalCurrentLiabilities": "35868000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11816000", "cashAndShortTermInvestments": "12599000", "commonStockSharesOutstanding": "23161000", "intangibleAssetsExcludingGoodwill": "39296000", "cashAndCashEquivalentsAtCarryingValue": "12599000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-971000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5936000", "capitalExpenditures": "1073000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "335000", "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": "4466000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 20714000, "cost_of_revenue": 3034000, "gross_profit": 17680000, "ebit": -1994000, "ebitda": 2345000, "pretax_income": -2086000, "tax_provision": 60000, "net_income": -2353000, "net_income_to_common": -2353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7766000, "total_current_assets": 16083000, "total_assets": 130273000, "short_term_debt": 935000, "long_term_debt": 5801000, "total_debt": 6736000, "total_liabilities": 43493000, "total_equity": 85503000, "shares_outstanding": 23363000, "goodwill_and_intangibles": 83929000 }, "cash_flow": { "operating_cash_flow": -4211000, "capital_expenditure": 5097000, "free_cash_flow": 886000, "dividends_paid": 4341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78134, "ticker_id": 6200, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1994000", "ebitda": "2345000", "netIncome": "-2353000", "grossProfit": "17680000", "depreciation": "None", "totalRevenue": "20714000", "costOfRevenue": "3034000", "interestIncome": "None", "incomeBeforeTax": "-2086000", "interestExpense": "92000", "operatingIncome": "-1493000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-92000", "nonInterestIncome": "None", "operatingExpenses": "19173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4339000", "sellingGeneralAndAdministrative": "1479000", "netIncomeFromContinuingOperations": "-2146000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "130273000", "longTermDebt": "5801000", "shortTermDebt": "935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51986000", "reportedCurrency": "USD", "retainedEarnings": "-85195000", "totalLiabilities": "43493000", "otherCurrentAssets": "2015000", "totalCurrentAssets": "16083000", "currentLongTermDebt": "155000", "longTermInvestments": "6374000", "shortTermInvestments": "None", "currentNetReceivables": "6302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114190000", "currentAccountsPayable": "12038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12444000", "totalShareholderEquity": "85503000", "capitalLeaseObligations": "6488000", "otherCurrentLiabilities": "2599000", "totalCurrentLiabilities": "31433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12060000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "23363000", "intangibleAssetsExcludingGoodwill": "51986000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1836000", "profitLoss": "None", "dividendPayout": "4341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3363000", "operatingCashflow": "-4211000", "capitalExpenditures": "5097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4341000", "cashflowFromInvestment": "5089000", "stockBasedCompensation": "460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20714000, "cost_of_revenue": 3034000, "gross_profit": 17680000, "research_and_development": null, "selling_general_admin": 1479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1994000, "depreciation_amortisation": 4339000, "ebitda": 2345000, "interest_expense": 92000, "interest_income": null, "other_non_operating": null, "pretax_income": -2086000, "tax_provision": 60000, "effective_tax_rate": null, "net_income": -2353000, "net_income_continuing_ops": -2146000, "net_income_to_common": -2353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7766000, "short_term_investments": null, "net_receivables": 6302000, "inventory": 1, "other_current_assets": null, "total_current_assets": 16083000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 51986000, "goodwill_and_intangibles": 83929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114190000, "total_assets": 130273000, "short_term_debt": 935000, "accounts_payable": 12038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31433000, "long_term_debt": 5801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12060000, "total_liabilities": 43493000, "total_debt": 6736000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85195000, "total_equity": 85503000, "shares_outstanding": 23363000, "operating_cash_flow": -4211000, "stock_based_compensation": 460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5089000, "dividends_paid": 4341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4341000, "free_cash_flow": 886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1994000", "ebitda": "2345000", "netIncome": "-2353000", "grossProfit": "17680000", "depreciation": "None", "totalRevenue": "20714000", "costOfRevenue": "3034000", "interestIncome": "None", "incomeBeforeTax": "-2086000", "interestExpense": "92000", "operatingIncome": "-1493000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "60000", "reportedCurrency": "USD", "netInterestIncome": "-92000", "nonInterestIncome": "None", "operatingExpenses": "19173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4339000", "sellingGeneralAndAdministrative": "1479000", "netIncomeFromContinuingOperations": "-2146000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "130273000", "longTermDebt": "5801000", "shortTermDebt": "935000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "51986000", "reportedCurrency": "USD", "retainedEarnings": "-85195000", "totalLiabilities": "43493000", "otherCurrentAssets": "2015000", "totalCurrentAssets": "16083000", "currentLongTermDebt": "155000", "longTermInvestments": "6374000", "shortTermInvestments": "None", "currentNetReceivables": "6302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114190000", "currentAccountsPayable": "12038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12444000", "totalShareholderEquity": "85503000", "capitalLeaseObligations": "6488000", "otherCurrentLiabilities": "2599000", "totalCurrentLiabilities": "31433000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12060000", "cashAndShortTermInvestments": "7766000", "commonStockSharesOutstanding": "23363000", "intangibleAssetsExcludingGoodwill": "51986000", "cashAndCashEquivalentsAtCarryingValue": "7766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1836000", "profitLoss": "None", "dividendPayout": "4341000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3363000", "operatingCashflow": "-4211000", "capitalExpenditures": "5097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4341000", "cashflowFromInvestment": "5089000", "stockBasedCompensation": "460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4339000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 20223000, "cost_of_revenue": 2983000, "gross_profit": 17240000, "ebit": -572000, "ebitda": 3756000, "pretax_income": -713000, "tax_provision": 4367586, "net_income": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11229000, "total_current_assets": 19190000, "total_assets": 138402000, "short_term_debt": 9920000, "long_term_debt": 5842000, "total_debt": 15762000, "total_liabilities": 51557000, "total_equity": 86845000, "shares_outstanding": 21154000, "goodwill_and_intangibles": 33772000 }, "cash_flow": { "operating_cash_flow": 1415000, "capital_expenditure": 1066000, "free_cash_flow": 2481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78136, "ticker_id": 6200, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-572000", "ebitda": "3756000", "netIncome": "-772000", "grossProfit": "17240000", "depreciation": "None", "totalRevenue": "20223000", "costOfRevenue": "2983000", "interestIncome": "None", "incomeBeforeTax": "-713000", "interestExpense": "141000", "operatingIncome": "-447000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4367586", "reportedCurrency": "USD", "netInterestIncome": "-141000", "nonInterestIncome": "None", "operatingExpenses": "17687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4328000", "sellingGeneralAndAdministrative": "1433000", "netIncomeFromContinuingOperations": "-588000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "138402000", "longTermDebt": "5842000", "shortTermDebt": "9920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1829000", "reportedCurrency": "USD", "retainedEarnings": "-78647000", "totalLiabilities": "51557000", "otherCurrentAssets": "4132000", "totalCurrentAssets": "19190000", "currentLongTermDebt": "9920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119212000", "currentAccountsPayable": "13284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21673000", "totalShareholderEquity": "86845000", "capitalLeaseObligations": "5911000", "otherCurrentLiabilities": "14051000", "totalCurrentLiabilities": "39305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12252000", "cashAndShortTermInvestments": "11229000", "commonStockSharesOutstanding": "21154000", "intangibleAssetsExcludingGoodwill": "1829000", "cashAndCashEquivalentsAtCarryingValue": "11229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1644000", "operatingCashflow": "1415000", "capitalExpenditures": "1066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000", "cashflowFromInvestment": "-1066000", "stockBasedCompensation": "56000", "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": "4328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20223000, "cost_of_revenue": 2983000, "gross_profit": 17240000, "research_and_development": null, "selling_general_admin": 1433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -572000, "depreciation_amortisation": 4328000, "ebitda": 3756000, "interest_expense": 141000, "interest_income": null, "other_non_operating": null, "pretax_income": -713000, "tax_provision": 4367586, "effective_tax_rate": null, "net_income": -772000, "net_income_continuing_ops": -588000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11229000, "short_term_investments": null, "net_receivables": 3829000, "inventory": null, "other_current_assets": null, "total_current_assets": 19190000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 1829000, "goodwill_and_intangibles": 33772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119212000, "total_assets": 138402000, "short_term_debt": 9920000, "accounts_payable": 13284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39305000, "long_term_debt": 5842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12252000, "total_liabilities": 51557000, "total_debt": 15762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78647000, "total_equity": 86845000, "shares_outstanding": 21154000, "operating_cash_flow": 1415000, "stock_based_compensation": 56000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1066000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000, "free_cash_flow": 2481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-572000", "ebitda": "3756000", "netIncome": "-772000", "grossProfit": "17240000", "depreciation": "None", "totalRevenue": "20223000", "costOfRevenue": "2983000", "interestIncome": "None", "incomeBeforeTax": "-713000", "interestExpense": "141000", "operatingIncome": "-447000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4367586", "reportedCurrency": "USD", "netInterestIncome": "-141000", "nonInterestIncome": "None", "operatingExpenses": "17687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4328000", "sellingGeneralAndAdministrative": "1433000", "netIncomeFromContinuingOperations": "-588000" }, "balance": { "goodwill": "31943000", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "138402000", "longTermDebt": "5842000", "shortTermDebt": "9920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1829000", "reportedCurrency": "USD", "retainedEarnings": "-78647000", "totalLiabilities": "51557000", "otherCurrentAssets": "4132000", "totalCurrentAssets": "19190000", "currentLongTermDebt": "9920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119212000", "currentAccountsPayable": "13284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21673000", "totalShareholderEquity": "86845000", "capitalLeaseObligations": "5911000", "otherCurrentLiabilities": "14051000", "totalCurrentLiabilities": "39305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12252000", "cashAndShortTermInvestments": "11229000", "commonStockSharesOutstanding": "21154000", "intangibleAssetsExcludingGoodwill": "1829000", "cashAndCashEquivalentsAtCarryingValue": "11229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1644000", "operatingCashflow": "1415000", "capitalExpenditures": "1066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000", "cashflowFromInvestment": "-1066000", "stockBasedCompensation": "56000", "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": "4328000", "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": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "income_statement": { "revenue": 19839000, "cost_of_revenue": 2839000, "gross_profit": 17000000, "ebit": -1605000, "ebitda": 2612000, "pretax_income": -1718000, "tax_provision": 4094915, "net_income": -1718000, "net_income_to_common": -1718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10879000, "total_current_assets": 17229000, "total_assets": 137633000, "short_term_debt": 911000, "long_term_debt": 14881000, "total_debt": 15792000, "total_liabilities": 50256000, "total_equity": 87377000, "shares_outstanding": 20874000, "goodwill_and_intangibles": 33913000 }, "cash_flow": { "operating_cash_flow": 584000, "capital_expenditure": 491000, "free_cash_flow": 1075000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 78137, "ticker_id": 6200, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:00:17.855127+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1605000", "ebitda": "2612000", "netIncome": "-1718000", "grossProfit": "17000000", "depreciation": "None", "totalRevenue": "19839000", "costOfRevenue": "2839000", "interestIncome": "None", "incomeBeforeTax": "-1718000", "interestExpense": "113000", "operatingIncome": "-1605000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4094915", "reportedCurrency": "USD", "netInterestIncome": "-113000", "nonInterestIncome": "None", "operatingExpenses": "18605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4217000", "sellingGeneralAndAdministrative": "1520000", "netIncomeFromContinuingOperations": "-1718000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "137633000", "longTermDebt": "14881000", "shortTermDebt": "911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1970000", "reportedCurrency": "USD", "retainedEarnings": "-78059000", "totalLiabilities": "50256000", "otherCurrentAssets": "2730000", "totalCurrentAssets": "17229000", "currentLongTermDebt": "911000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120404000", "currentAccountsPayable": "11624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21897000", "totalShareholderEquity": "87377000", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "12384000", "totalCurrentLiabilities": "28771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21485000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "20874000", "intangibleAssetsExcludingGoodwill": "1970000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-933000", "operatingCashflow": "584000", "capitalExpenditures": "491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000", "cashflowFromInvestment": "-491000", "stockBasedCompensation": "461000", "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": "4216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19839000, "cost_of_revenue": 2839000, "gross_profit": 17000000, "research_and_development": null, "selling_general_admin": 1520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1605000, "depreciation_amortisation": 4217000, "ebitda": 2612000, "interest_expense": 113000, "interest_income": null, "other_non_operating": null, "pretax_income": -1718000, "tax_provision": 4094915, "effective_tax_rate": null, "net_income": -1718000, "net_income_continuing_ops": -1718000, "net_income_to_common": -1718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10879000, "short_term_investments": null, "net_receivables": 3620000, "inventory": 1, "other_current_assets": null, "total_current_assets": 17229000, "net_ppe": null, "goodwill": 31943000, "intangible_assets": 1970000, "goodwill_and_intangibles": 33913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120404000, "total_assets": 137633000, "short_term_debt": 911000, "accounts_payable": 11624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28771000, "long_term_debt": 14881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21485000, "total_liabilities": 50256000, "total_debt": 15792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78059000, "total_equity": 87377000, "shares_outstanding": 20874000, "operating_cash_flow": 584000, "stock_based_compensation": 461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62000, "free_cash_flow": 1075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1605000", "ebitda": "2612000", "netIncome": "-1718000", "grossProfit": "17000000", "depreciation": "None", "totalRevenue": "19839000", "costOfRevenue": "2839000", "interestIncome": "None", "incomeBeforeTax": "-1718000", "interestExpense": "113000", "operatingIncome": "-1605000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4094915", "reportedCurrency": "USD", "netInterestIncome": "-113000", "nonInterestIncome": "None", "operatingExpenses": "18605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4217000", "sellingGeneralAndAdministrative": "1520000", "netIncomeFromContinuingOperations": "-1718000" }, "balance": { "goodwill": "31943000", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "137633000", "longTermDebt": "14881000", "shortTermDebt": "911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1970000", "reportedCurrency": "USD", "retainedEarnings": "-78059000", "totalLiabilities": "50256000", "otherCurrentAssets": "2730000", "totalCurrentAssets": "17229000", "currentLongTermDebt": "911000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120404000", "currentAccountsPayable": "11624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21897000", "totalShareholderEquity": "87377000", "capitalLeaseObligations": "6105000", "otherCurrentLiabilities": "12384000", "totalCurrentLiabilities": "28771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21485000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "20874000", "intangibleAssetsExcludingGoodwill": "1970000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1843000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-933000", "operatingCashflow": "584000", "capitalExpenditures": "491000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000", "cashflowFromInvestment": "-491000", "stockBasedCompensation": "461000", "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": "4216000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }