{ "ticker": { "uuid": "e5f3af05-654b-4af9-86de-722b25c0e7fc", "symbol": "TISI", "name": "Team Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/e5f3af05-654b-4af9-86de-722b25c0e7fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5f3af05-654b-4af9-86de-722b25c0e7fc/" }, "ticker_metadata": { "id": 3966, "uuid": "e5f3af05-654b-4af9-86de-722b25c0e7fc", "symbol": "TISI", "name": "Team Inc", "asset_type": "equity", "market_cap": 73691000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Team, Inc. provides asset performance assurance and optimization solutions in the United States, Canada, Europe, and internationally. The company is headquartered in Sugar Land, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e5f3af05-654b-4af9-86de-722b25c0e7fc", "symbol": "TISI", "name": "Team Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/e5f3af05-654b-4af9-86de-722b25c0e7fc/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5f3af05-654b-4af9-86de-722b25c0e7fc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.68, "quality": 0.06, "momentum": 0.2, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 17.72, "market_cap": 80785480, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1359, "shareholder_yield": 0, "roe": -1.9999, "piotroski_f_score": 3, "momentum_12_1": -0.1028, "volatility_252d": 0.3978 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.556300+00:00", "batch_id": "" }, "size": { "price_close": 17.72, "market_cap": 80785480, "market_cap_usd": 80785480, "enterprise_value": 391195480, "shares_outstanding": 4559000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 5.2414, "ptbv_ratio": null, "ps_ratio": 0.0885, "pcf_ratio": 9.8303, "pfcf_ratio": 4.3609, "ev_ebitda": 7.3606, "ev_ebit": 20.5741, "ev_sales": 0.4285, "ev_fcf": 21.1172, "earnings_yield": null, "fcf_yield": 0.0474, "price_to_sales": 0.0885, "price_to_book": 5.2414, "price_to_cashflow": 9.8303, "ebitda_to_ev": 0.1359, "sales_yield": 2.3336 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2391, "operating_margin": 0.0208, "net_margin": -0.0338, "ebitda_margin": 0.0582, "fcf_margin": 0.0203, "roe": -1.9999, "roa": -0.0643, "roic": 0.0438, "roc_greenblatt": null, "asset_turnover": 1.9042, "cash_conversion": -0.601, "accruals_ratio": -0.0814, "sbc_to_revenue": 0.002, "piotroski_f_score": 3, "altman_z_score": 1.1178, "earnings_stability_5y": 0.8493, "revenue_stability_5y": 0.1368, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4553, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 30.1042, "net_debt_to_ebitda": 5.8406, "debt_to_assets": 0.6743, "interest_coverage": 0.4514, "current_ratio": 2.2428, "quick_ratio": 1.8897, "net_debt": 310410000, "local_beta": -0.0004, "volatility_252d": 0.3978, "volatility_60d": 0.8735, "max_drawdown_12m": -0.3377, "risk_adjusted_momentum": -0.2585 }, "growth": { "revenue_growth_1y": 0.0723, "revenue_growth_3y_cagr": 0.0218, "revenue_growth_5y_cagr": 0.0101, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 246, "book_value_growth_1y": 14.5527, "revenue_growth": 0.0723, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0579, "price_return_3m": 0.2005, "price_return_6m": 0.2137, "price_return_9m": -0.0785, "price_return_12m": -0.0509, "price_return_12m_ex1m": -0.1028, "momentum_6m": 0.2137, "momentum_12m": -0.0509, "momentum_12_1": -0.1028, "distance_from_52w_high": -0.1136, "distance_from_52w_low": 0.3384, "relative_strength": -0.1508 }, "raw_ttm": { "revenue_ttm": 912884000, "gross_profit_ttm": 218261000, "ebit_ttm": 19014000, "ebitda_ttm": 53147000, "net_income_ttm": -30825000, "eps_diluted_ttm": -6.7614, "operating_cash_flow_ttm": 8218000, "capital_expenditure_ttm": 10307000, "fcf_ttm": 18525000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42122000, "cash_and_equivalents": 12839000, "total_current_assets": 265976000, "total_current_liabilities": 118590000, "net_ppe": null, "total_assets": 479409000, "total_debt": 323249000, "total_equity": 15413000, "net_working_capital": 155180000, "book_value_per_share": 3.3808, "retained_earnings": -476210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19357000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 43, "rank_ev_ebitda": 22, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 98, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66 }, "composites": { "value_composite": 32, "quality_composite": 94, "momentum_composite": 80, "growth_composite": 37, "yield_composite": 94, "svqf_composite": 33, "vc1_composite": 22, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.202, "os_score": 0.32, "value_percentile": 0.68, "quality_percentile": 0.06, "momentum_percentile": 0.2, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 33, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5052, "ticker_id": 3966, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.556300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.72, "market_cap": 80785480, "market_cap_usd": 80785480, "enterprise_value": 391195480, "shares_outstanding": 4559000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.24138584, "ptbv_ratio": null, "ps_ratio": 0.08849479, "pcf_ratio": 9.83030908, "pfcf_ratio": 4.36088961, "ev_ebitda": 7.36063146, "ev_ebit": 20.57407594, "ev_sales": 0.42852704, "ev_fcf": 21.11716491, "earnings_yield": null, "fcf_yield": 0.04735484, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.23908952, "operating_margin": 0.0208285, "net_margin": -0.03376661, "ebitda_margin": 0.05821879, "fcf_margin": 0.02029283, "roe": -1.99993512, "roa": -0.06429792, "roic": 0.04376763, "roc_greenblatt": null, "asset_turnover": 1.9041862, "cash_conversion": -0.60097324, "accruals_ratio": -0.08143986, "sbc_to_revenue": 0.00197396, "debt_to_equity": 30.10419776, "net_debt_to_ebitda": 5.84059307, "debt_to_assets": 0.67426561, "interest_coverage": 0.45140307, "current_ratio": 2.2428198, "quick_ratio": 1.88970402, "net_debt": 310410000, "revenue_growth_1y": 0.07230712, "revenue_growth_3y_cagr": 0.02184514, "revenue_growth_5y_cagr": 0.01010277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 246, "book_value_growth_1y": 14.5526914, "piotroski_f_score": 3, "altman_z_score": 1.11779463, "earnings_stability_5y": 0.849309, "revenue_stability_5y": 0.13679, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05791045, "price_return_3m": 0.20054201, "price_return_6m": 0.21369863, "price_return_9m": -0.07852314, "price_return_12m": -0.05088377, "price_return_12m_ex1m": -0.10283878, "distance_from_52w_high": -0.11355678, "distance_from_52w_low": 0.33836858, "relative_strength": -0.15084735, "local_beta": -0.0004, "volatility_252d": 0.397806, "volatility_60d": 0.873512, "max_drawdown_12m": -0.33766883, "revenue_ttm": 912884000, "gross_profit_ttm": 218261000, "ebit_ttm": 19014000, "ebitda_ttm": 53147000, "net_income_ttm": -30825000, "eps_diluted_ttm": -6.76135117, "operating_cash_flow_ttm": 8218000, "capital_expenditure_ttm": 10307000, "fcf_ttm": 18525000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42122000, "cash_and_equivalents": 12839000, "total_current_assets": 265976000, "total_current_liabilities": 118590000, "net_ppe": null, "total_assets": 479409000, "total_debt": 323249000, "total_equity": 15413000, "net_working_capital": 155180000, "book_value_per_share": 3.38078526, "retained_earnings": -476210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19357000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 43, "rank_ev_ebitda": 22, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 98, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 32, "quality_composite": 94, "momentum_composite": 80, "growth_composite": 37, "yield_composite": 94, "svqf_composite": 33, "vc1_composite": 22, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 33, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.72, "os": 0.32, "value": 0.68, "quality": 0.06, "momentum": 0.2, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.9999, "momentum_12_1": -0.1028, "complete_fields": { "id": 5052, "ticker_id": 3966, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:47.556300+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.72, "market_cap": 80785480, "market_cap_usd": 80785480, "enterprise_value": 391195480, "shares_outstanding": 4559000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 5.24138584, "ptbv_ratio": null, "ps_ratio": 0.08849479, "pcf_ratio": 9.83030908, "pfcf_ratio": 4.36088961, "ev_ebitda": 7.36063146, "ev_ebit": 20.57407594, "ev_sales": 0.42852704, "ev_fcf": 21.11716491, "earnings_yield": null, "fcf_yield": 0.04735484, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.23908952, "operating_margin": 0.0208285, "net_margin": -0.03376661, "ebitda_margin": 0.05821879, "fcf_margin": 0.02029283, "roe": -1.99993512, "roa": -0.06429792, "roic": 0.04376763, "roc_greenblatt": null, "asset_turnover": 1.9041862, "cash_conversion": -0.60097324, "accruals_ratio": -0.08143986, "sbc_to_revenue": 0.00197396, "debt_to_equity": 30.10419776, "net_debt_to_ebitda": 5.84059307, "debt_to_assets": 0.67426561, "interest_coverage": 0.45140307, "current_ratio": 2.2428198, "quick_ratio": 1.88970402, "net_debt": 310410000, "revenue_growth_1y": 0.07230712, "revenue_growth_3y_cagr": 0.02184514, "revenue_growth_5y_cagr": 0.01010277, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 246, "book_value_growth_1y": 14.5526914, "piotroski_f_score": 3, "altman_z_score": 1.11779463, "earnings_stability_5y": 0.849309, "revenue_stability_5y": 0.13679, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05791045, "price_return_3m": 0.20054201, "price_return_6m": 0.21369863, "price_return_9m": -0.07852314, "price_return_12m": -0.05088377, "price_return_12m_ex1m": -0.10283878, "distance_from_52w_high": -0.11355678, "distance_from_52w_low": 0.33836858, "relative_strength": -0.15084735, "local_beta": -0.0004, "volatility_252d": 0.397806, "volatility_60d": 0.873512, "max_drawdown_12m": -0.33766883, "revenue_ttm": 912884000, "gross_profit_ttm": 218261000, "ebit_ttm": 19014000, "ebitda_ttm": 53147000, "net_income_ttm": -30825000, "eps_diluted_ttm": -6.76135117, "operating_cash_flow_ttm": 8218000, "capital_expenditure_ttm": 10307000, "fcf_ttm": 18525000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42122000, "cash_and_equivalents": 12839000, "total_current_assets": 265976000, "total_current_liabilities": 118590000, "net_ppe": null, "total_assets": 479409000, "total_debt": 323249000, "total_equity": 15413000, "net_working_capital": 155180000, "book_value_per_share": 3.38078526, "retained_earnings": -476210000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -19357000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 43, "rank_ev_ebitda": 22, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 69, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 98, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 78, "rank_fcf_margin": 84, "rank_piotroski": 92, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 74, "rank_relative_strength": 66, "value_composite": 32, "quality_composite": 94, "momentum_composite": 80, "growth_composite": 37, "yield_composite": 94, "svqf_composite": 33, "vc1_composite": 22, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 33, "all_cap_buyback_rank": 33, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 896483000, "cost_of_revenue": 686362000, "gross_profit": 210121000, "ebit": 15541000, "ebitda": 49623000, "pretax_income": -46630000, "tax_provision": 2580000, "net_income": -49210000, "net_income_to_common": -49210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18145000, "total_current_assets": 266405000, "total_assets": 485453000, "short_term_debt": 20334000, "long_term_debt": 293343000, "total_debt": 313677000, "total_liabilities": 457983000, "total_equity": 27470000, "shares_outstanding": 4501000, "goodwill_and_intangibles": 37849000 }, "cash_flow": { "operating_cash_flow": -11348000, "capital_expenditure": 9289000, "free_cash_flow": -2059000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340391, "ticker_id": 3966, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15541000", "ebitda": "49623000", "netIncome": "-49210000", "grossProfit": "210121000", "depreciation": "None", "totalRevenue": "896483000", "costOfRevenue": "686362000", "interestIncome": "None", "incomeBeforeTax": "-46630000", "interestExpense": "44676000", "operatingIncome": "15541000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2580000", "reportedCurrency": "USD", "netInterestIncome": "-44676000", "nonInterestIncome": "None", "operatingExpenses": "194580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34082000", "sellingGeneralAndAdministrative": "217637000", "netIncomeFromContinuingOperations": "-49210000" }, "balance": { "goodwill": "None", "inventory": "41384000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "485453000", "longTermDebt": "293343000", "shortTermDebt": "20334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37849000", "reportedCurrency": "USD", "retainedEarnings": "-464877000", "totalLiabilities": "457983000", "otherCurrentAssets": "17950000", "totalCurrentAssets": "266405000", "currentLongTermDebt": "3858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219048000", "currentAccountsPayable": "42010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349587000", "totalShareholderEquity": "27470000", "capitalLeaseObligations": "52386000", "otherCurrentLiabilities": "56724000", "totalCurrentLiabilities": "120055000", "otherNonCurrentLiabilities": "3691000", "totalNonCurrentLiabilities": "337928000", "cashAndShortTermInvestments": "18145000", "commonStockSharesOutstanding": "4501000", "intangibleAssetsExcludingGoodwill": "37849000", "cashAndCashEquivalentsAtCarryingValue": "18145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49210000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2636000", "operatingCashflow": "-11348000", "capitalExpenditures": "9289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2807000", "cashflowFromInvestment": "-9061000", "stockBasedCompensation": "795000", "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": "34082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896483000, "cost_of_revenue": 686362000, "gross_profit": 210121000, "research_and_development": null, "selling_general_admin": 217637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15541000, "depreciation_amortisation": 34082000, "ebitda": 49623000, "interest_expense": 44676000, "interest_income": null, "other_non_operating": null, "pretax_income": -46630000, "tax_provision": 2580000, "effective_tax_rate": null, "net_income": -49210000, "net_income_continuing_ops": -49210000, "net_income_to_common": -49210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18145000, "short_term_investments": null, "net_receivables": 188926000, "inventory": 41384000, "other_current_assets": null, "total_current_assets": 266405000, "net_ppe": null, "goodwill": null, "intangible_assets": 37849000, "goodwill_and_intangibles": 37849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 219048000, "total_assets": 485453000, "short_term_debt": 20334000, "accounts_payable": 42010000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120055000, "long_term_debt": 293343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337928000, "total_liabilities": 457983000, "total_debt": 313677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -464877000, "total_equity": 27470000, "shares_outstanding": 4501000, "operating_cash_flow": -11348000, "stock_based_compensation": 795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2807000, "free_cash_flow": -2059000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15541000", "ebitda": "49623000", "netIncome": "-49210000", "grossProfit": "210121000", "depreciation": "None", "totalRevenue": "896483000", "costOfRevenue": "686362000", "interestIncome": "None", "incomeBeforeTax": "-46630000", "interestExpense": "44676000", "operatingIncome": "15541000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2580000", "reportedCurrency": "USD", "netInterestIncome": "-44676000", "nonInterestIncome": "None", "operatingExpenses": "194580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34082000", "sellingGeneralAndAdministrative": "217637000", "netIncomeFromContinuingOperations": "-49210000" }, "balance": { "goodwill": "None", "inventory": "41384000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "485453000", "longTermDebt": "293343000", "shortTermDebt": "20334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37849000", "reportedCurrency": "USD", "retainedEarnings": "-464877000", "totalLiabilities": "457983000", "otherCurrentAssets": "17950000", "totalCurrentAssets": "266405000", "currentLongTermDebt": "3858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "219048000", "currentAccountsPayable": "42010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349587000", "totalShareholderEquity": "27470000", "capitalLeaseObligations": "52386000", "otherCurrentLiabilities": "56724000", "totalCurrentLiabilities": "120055000", "otherNonCurrentLiabilities": "3691000", "totalNonCurrentLiabilities": "337928000", "cashAndShortTermInvestments": "18145000", "commonStockSharesOutstanding": "4501000", "intangibleAssetsExcludingGoodwill": "37849000", "cashAndCashEquivalentsAtCarryingValue": "18145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49210000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2636000", "operatingCashflow": "-11348000", "capitalExpenditures": "9289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2807000", "cashflowFromInvestment": "-9061000", "stockBasedCompensation": "795000", "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": "34082000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 852272000, "cost_of_revenue": 629122000, "gross_profit": 223150000, "ebit": 10570000, "ebitda": 46865000, "pretax_income": -34990000, "tax_provision": 3276000, "net_income": -38266000, "net_income_to_common": -38266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35545000, "total_current_assets": 305103000, "total_assets": 528365000, "short_term_debt": 21275000, "long_term_debt": 318626000, "total_debt": 339901000, "total_liabilities": 526627000, "total_equity": 1738000, "shares_outstanding": 4429000, "goodwill_and_intangibles": 50243000 }, "cash_flow": { "operating_cash_flow": 22767000, "capital_expenditure": 9465000, "free_cash_flow": 32232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340396, "ticker_id": 3966, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10570000", "ebitda": "46865000", "netIncome": "-38266000", "grossProfit": "223150000", "depreciation": "None", "totalRevenue": "852272000", "costOfRevenue": "629122000", "interestIncome": "None", "incomeBeforeTax": "-34990000", "interestExpense": "47808000", "operatingIncome": "10136000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3276000", "reportedCurrency": "USD", "netInterestIncome": "-47808000", "nonInterestIncome": "None", "operatingExpenses": "213014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36295000", "sellingGeneralAndAdministrative": "213014000", "netIncomeFromContinuingOperations": "-38266000" }, "balance": { "goodwill": "None", "inventory": "37874000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "528365000", "longTermDebt": "318626000", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "50243000", "reportedCurrency": "USD", "retainedEarnings": "-415667000", "totalLiabilities": "526627000", "otherCurrentAssets": "59039000", "totalCurrentAssets": "305103000", "currentLongTermDebt": "6485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223262000", "currentAccountsPayable": "42091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368532000", "totalShareholderEquity": "1738000", "capitalLeaseObligations": "43421000", "otherCurrentLiabilities": "105228000", "totalCurrentLiabilities": "171248000", "otherNonCurrentLiabilities": "3157000", "totalNonCurrentLiabilities": "355379000", "cashAndShortTermInvestments": "35545000", "commonStockSharesOutstanding": "4429000", "intangibleAssetsExcludingGoodwill": "50243000", "cashAndCashEquivalentsAtCarryingValue": "35545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000", "operatingCashflow": "22767000", "capitalExpenditures": "9465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12747000", "cashflowFromInvestment": "-9298000", "stockBasedCompensation": "2273000", "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": "36295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 852272000, "cost_of_revenue": 629122000, "gross_profit": 223150000, "research_and_development": null, "selling_general_admin": 213014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10570000, "depreciation_amortisation": 36295000, "ebitda": 46865000, "interest_expense": 47808000, "interest_income": null, "other_non_operating": null, "pretax_income": -34990000, "tax_provision": 3276000, "effective_tax_rate": null, "net_income": -38266000, "net_income_continuing_ops": -38266000, "net_income_to_common": -38266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35545000, "short_term_investments": null, "net_receivables": 172645000, "inventory": 37874000, "other_current_assets": null, "total_current_assets": 305103000, "net_ppe": null, "goodwill": null, "intangible_assets": 50243000, "goodwill_and_intangibles": 50243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223262000, "total_assets": 528365000, "short_term_debt": 21275000, "accounts_payable": 42091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171248000, "long_term_debt": 318626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355379000, "total_liabilities": 526627000, "total_debt": 339901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415667000, "total_equity": 1738000, "shares_outstanding": 4429000, "operating_cash_flow": 22767000, "stock_based_compensation": 2273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12747000, "free_cash_flow": 32232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10570000", "ebitda": "46865000", "netIncome": "-38266000", "grossProfit": "223150000", "depreciation": "None", "totalRevenue": "852272000", "costOfRevenue": "629122000", "interestIncome": "None", "incomeBeforeTax": "-34990000", "interestExpense": "47808000", "operatingIncome": "10136000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3276000", "reportedCurrency": "USD", "netInterestIncome": "-47808000", "nonInterestIncome": "None", "operatingExpenses": "213014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36295000", "sellingGeneralAndAdministrative": "213014000", "netIncomeFromContinuingOperations": "-38266000" }, "balance": { "goodwill": "None", "inventory": "37874000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "528365000", "longTermDebt": "318626000", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "50243000", "reportedCurrency": "USD", "retainedEarnings": "-415667000", "totalLiabilities": "526627000", "otherCurrentAssets": "59039000", "totalCurrentAssets": "305103000", "currentLongTermDebt": "6485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223262000", "currentAccountsPayable": "42091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368532000", "totalShareholderEquity": "1738000", "capitalLeaseObligations": "43421000", "otherCurrentLiabilities": "105228000", "totalCurrentLiabilities": "171248000", "otherNonCurrentLiabilities": "3157000", "totalNonCurrentLiabilities": "355379000", "cashAndShortTermInvestments": "35545000", "commonStockSharesOutstanding": "4429000", "intangibleAssetsExcludingGoodwill": "50243000", "cashAndCashEquivalentsAtCarryingValue": "35545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-40000", "operatingCashflow": "22767000", "capitalExpenditures": "9465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12747000", "cashflowFromInvestment": "-9298000", "stockBasedCompensation": "2273000", "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": "36295000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 862615000, "cost_of_revenue": 651461000, "gross_profit": 211154000, "ebit": -12636000, "ebitda": 25236000, "pretax_income": -71144000, "tax_provision": 4578000, "net_income": -75722000, "net_income_to_common": -75722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35427000, "total_current_assets": 322101000, "total_assets": 565744000, "short_term_debt": 19444000, "long_term_debt": 306214000, "total_debt": 325658000, "total_liabilities": 520148000, "total_equity": 45596000, "shares_outstanding": 4371000, "goodwill_and_intangibles": 68139000 }, "cash_flow": { "operating_cash_flow": -10986000, "capital_expenditure": 10430000, "free_cash_flow": -556000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340401, "ticker_id": 3966, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12636000", "ebitda": "25236000", "netIncome": "-75722000", "grossProfit": "211154000", "depreciation": "None", "totalRevenue": "862615000", "costOfRevenue": "651461000", "interestIncome": "None", "incomeBeforeTax": "-71144000", "interestExpense": "55181000", "operatingIncome": "-13276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4578000", "reportedCurrency": "USD", "netInterestIncome": "-64843000", "nonInterestIncome": "None", "operatingExpenses": "224430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37872000", "sellingGeneralAndAdministrative": "222336000", "netIncomeFromContinuingOperations": "-109530000" }, "balance": { "goodwill": "None", "inventory": "38853000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "565744000", "longTermDebt": "306214000", "shortTermDebt": "19444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68139000", "reportedCurrency": "USD", "retainedEarnings": "-377401000", "totalLiabilities": "520148000", "otherCurrentAssets": "26992000", "totalCurrentAssets": "322101000", "currentLongTermDebt": "5212000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243643000", "currentAccountsPayable": "36389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355620000", "totalShareholderEquity": "45596000", "capitalLeaseObligations": "44194000", "otherCurrentLiabilities": "110841000", "totalCurrentLiabilities": "174938000", "otherNonCurrentLiabilities": "3292000", "totalNonCurrentLiabilities": "345210000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "4371000", "intangibleAssetsExcludingGoodwill": "68139000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2058000", "operatingCashflow": "-10986000", "capitalExpenditures": "10430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1899000", "cashflowFromInvestment": "-10016000", "stockBasedCompensation": "1590000", "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": "37872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862615000, "cost_of_revenue": 651461000, "gross_profit": 211154000, "research_and_development": null, "selling_general_admin": 222336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12636000, "depreciation_amortisation": 37872000, "ebitda": 25236000, "interest_expense": 55181000, "interest_income": null, "other_non_operating": null, "pretax_income": -71144000, "tax_provision": 4578000, "effective_tax_rate": null, "net_income": -75722000, "net_income_continuing_ops": -109530000, "net_income_to_common": -75722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35427000, "short_term_investments": null, "net_receivables": 220829000, "inventory": 38853000, "other_current_assets": null, "total_current_assets": 322101000, "net_ppe": null, "goodwill": null, "intangible_assets": 68139000, "goodwill_and_intangibles": 68139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 243643000, "total_assets": 565744000, "short_term_debt": 19444000, "accounts_payable": 36389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174938000, "long_term_debt": 306214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345210000, "total_liabilities": 520148000, "total_debt": 325658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -377401000, "total_equity": 45596000, "shares_outstanding": 4371000, "operating_cash_flow": -10986000, "stock_based_compensation": 1590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1899000, "free_cash_flow": -556000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12636000", "ebitda": "25236000", "netIncome": "-75722000", "grossProfit": "211154000", "depreciation": "None", "totalRevenue": "862615000", "costOfRevenue": "651461000", "interestIncome": "None", "incomeBeforeTax": "-71144000", "interestExpense": "55181000", "operatingIncome": "-13276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4578000", "reportedCurrency": "USD", "netInterestIncome": "-64843000", "nonInterestIncome": "None", "operatingExpenses": "224430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "651461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37872000", "sellingGeneralAndAdministrative": "222336000", "netIncomeFromContinuingOperations": "-109530000" }, "balance": { "goodwill": "None", "inventory": "38853000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "565744000", "longTermDebt": "306214000", "shortTermDebt": "19444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "68139000", "reportedCurrency": "USD", "retainedEarnings": "-377401000", "totalLiabilities": "520148000", "otherCurrentAssets": "26992000", "totalCurrentAssets": "322101000", "currentLongTermDebt": "5212000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243643000", "currentAccountsPayable": "36389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355620000", "totalShareholderEquity": "45596000", "capitalLeaseObligations": "44194000", "otherCurrentLiabilities": "110841000", "totalCurrentLiabilities": "174938000", "otherNonCurrentLiabilities": "3292000", "totalNonCurrentLiabilities": "345210000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "4371000", "intangibleAssetsExcludingGoodwill": "68139000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2058000", "operatingCashflow": "-10986000", "capitalExpenditures": "10430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1899000", "cashflowFromInvestment": "-10016000", "stockBasedCompensation": "1590000", "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": "37872000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 840208000, "cost_of_revenue": 638597000, "gross_profit": 201611000, "ebit": -39041000, "ebitda": -2587000, "pretax_income": -146781000, "tax_provision": 3306000, "net_income": 70079000, "net_income_to_common": 70079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58075000, "total_current_assets": 347553000, "total_assets": 616645000, "short_term_debt": 294816000, "long_term_debt": 4942000, "total_debt": 299758000, "total_liabilities": 498885000, "total_equity": 117760000, "shares_outstanding": 4187000, "goodwill_and_intangibles": 75407000 }, "cash_flow": { "operating_cash_flow": -53214000, "capital_expenditure": 24690000, "free_cash_flow": -28524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340406, "ticker_id": 3966, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39041000", "ebitda": "-2587000", "netIncome": "70079000", "grossProfit": "201611000", "depreciation": "None", "totalRevenue": "840208000", "costOfRevenue": "638597000", "interestIncome": "None", "incomeBeforeTax": "-146781000", "interestExpense": "85052000", "operatingIncome": "-39802000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3306000", "reportedCurrency": "USD", "netInterestIncome": "-85052000", "nonInterestIncome": "None", "operatingExpenses": "241413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36454000", "sellingGeneralAndAdministrative": "241397000", "netIncomeFromContinuingOperations": "-150087000" }, "balance": { "goodwill": "None", "inventory": "36331000", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "616645000", "longTermDebt": "4942000", "shortTermDebt": "294816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "75407000", "reportedCurrency": "USD", "retainedEarnings": "-301679000", "totalLiabilities": "498885000", "otherCurrentAssets": "26679000", "totalCurrentAssets": "347553000", "currentLongTermDebt": "280993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269092000", "currentAccountsPayable": "32524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186561000", "shortLongTermDebtTotal": "338577000", "totalShareholderEquity": "117760000", "capitalLeaseObligations": "52642000", "otherCurrentLiabilities": "111919000", "totalCurrentLiabilities": "448864000", "otherNonCurrentLiabilities": "2599000", "totalNonCurrentLiabilities": "50021000", "cashAndShortTermInvestments": "58075000", "commonStockSharesOutstanding": "4187000", "intangibleAssetsExcludingGoodwill": "75407000", "cashAndCashEquivalentsAtCarryingValue": "58075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1655000", "operatingCashflow": "-53214000", "capitalExpenditures": "24690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191971000", "cashflowFromInvestment": "243356000", "stockBasedCompensation": "247000", "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": "37595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 840208000, "cost_of_revenue": 638597000, "gross_profit": 201611000, "research_and_development": null, "selling_general_admin": 241397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39041000, "depreciation_amortisation": 36454000, "ebitda": -2587000, "interest_expense": 85052000, "interest_income": null, "other_non_operating": null, "pretax_income": -146781000, "tax_provision": 3306000, "effective_tax_rate": null, "net_income": 70079000, "net_income_continuing_ops": -150087000, "net_income_to_common": 70079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58075000, "short_term_investments": null, "net_receivables": 226468000, "inventory": 36331000, "other_current_assets": null, "total_current_assets": 347553000, "net_ppe": null, "goodwill": null, "intangible_assets": 75407000, "goodwill_and_intangibles": 75407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269092000, "total_assets": 616645000, "short_term_debt": 294816000, "accounts_payable": 32524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448864000, "long_term_debt": 4942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50021000, "total_liabilities": 498885000, "total_debt": 299758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301679000, "total_equity": 117760000, "shares_outstanding": 4187000, "operating_cash_flow": -53214000, "stock_based_compensation": 247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 243356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191971000, "free_cash_flow": -28524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39041000", "ebitda": "-2587000", "netIncome": "70079000", "grossProfit": "201611000", "depreciation": "None", "totalRevenue": "840208000", "costOfRevenue": "638597000", "interestIncome": "None", "incomeBeforeTax": "-146781000", "interestExpense": "85052000", "operatingIncome": "-39802000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3306000", "reportedCurrency": "USD", "netInterestIncome": "-85052000", "nonInterestIncome": "None", "operatingExpenses": "241413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36454000", "sellingGeneralAndAdministrative": "241397000", "netIncomeFromContinuingOperations": "-150087000" }, "balance": { "goodwill": "None", "inventory": "36331000", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "616645000", "longTermDebt": "4942000", "shortTermDebt": "294816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "75407000", "reportedCurrency": "USD", "retainedEarnings": "-301679000", "totalLiabilities": "498885000", "otherCurrentAssets": "26679000", "totalCurrentAssets": "347553000", "currentLongTermDebt": "280993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269092000", "currentAccountsPayable": "32524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186561000", "shortLongTermDebtTotal": "338577000", "totalShareholderEquity": "117760000", "capitalLeaseObligations": "52642000", "otherCurrentLiabilities": "111919000", "totalCurrentLiabilities": "448864000", "otherNonCurrentLiabilities": "2599000", "totalNonCurrentLiabilities": "50021000", "cashAndShortTermInvestments": "58075000", "commonStockSharesOutstanding": "4187000", "intangibleAssetsExcludingGoodwill": "75407000", "cashAndCashEquivalentsAtCarryingValue": "58075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150087000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1655000", "operatingCashflow": "-53214000", "capitalExpenditures": "24690000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191971000", "cashflowFromInvestment": "243356000", "stockBasedCompensation": "247000", "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": "37595000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 794197000, "cost_of_revenue": 622701000, "gross_profit": 171496000, "ebit": -75588000, "ebitda": -36686000, "pretax_income": -176072000, "tax_provision": 8773000, "net_income": -186019000, "net_income_to_common": -186019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55193000, "total_current_assets": 402289000, "total_assets": 706544000, "short_term_debt": 16079000, "long_term_debt": 405191000, "total_debt": 421270000, "total_liabilities": 654677000, "total_equity": 51867000, "shares_outstanding": 3439850, "goodwill_and_intangibles": 113561000 }, "cash_flow": { "operating_cash_flow": -35453000, "capital_expenditure": 17605000, "free_cash_flow": -17848000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340411, "ticker_id": 3966, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75588000", "ebitda": "-36686000", "netIncome": "-186019000", "grossProfit": "171496000", "depreciation": "None", "totalRevenue": "794197000", "costOfRevenue": "622701000", "interestIncome": "None", "incomeBeforeTax": "-176072000", "interestExpense": "46079000", "operatingIncome": "-126882000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8773000", "reportedCurrency": "USD", "netInterestIncome": "-46308000", "nonInterestIncome": "None", "operatingExpenses": "298378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38902000", "sellingGeneralAndAdministrative": "272869000", "netIncomeFromContinuingOperations": "-186019000" }, "balance": { "goodwill": "25243000", "inventory": "35375000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "706544000", "longTermDebt": "405191000", "shortTermDebt": "16079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "88318000", "reportedCurrency": "USD", "retainedEarnings": "-375584000", "totalLiabilities": "654677000", "otherCurrentAssets": "100159000", "totalCurrentAssets": "402289000", "currentLongTermDebt": "669000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304255000", "currentAccountsPayable": "44056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "222059000", "shortLongTermDebtTotal": "468880000", "totalShareholderEquity": "51867000", "capitalLeaseObligations": "65397000", "otherCurrentLiabilities": "121579000", "totalCurrentLiabilities": "188267000", "otherNonCurrentLiabilities": "9896000", "totalNonCurrentLiabilities": "466410000", "cashAndShortTermInvestments": "55193000", "commonStockSharesOutstanding": "3439850", "intangibleAssetsExcludingGoodwill": "88318000", "cashAndCashEquivalentsAtCarryingValue": "55193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "528000", "operatingCashflow": "-35453000", "capitalExpenditures": "17605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91850000", "cashflowFromInvestment": "-14077000", "stockBasedCompensation": "7013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794197000, "cost_of_revenue": 622701000, "gross_profit": 171496000, "research_and_development": null, "selling_general_admin": 272869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75588000, "depreciation_amortisation": 38902000, "ebitda": -36686000, "interest_expense": 46079000, "interest_income": null, "other_non_operating": null, "pretax_income": -176072000, "tax_provision": 8773000, "effective_tax_rate": null, "net_income": -186019000, "net_income_continuing_ops": -186019000, "net_income_to_common": -186019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55193000, "short_term_investments": null, "net_receivables": 211562000, "inventory": 35375000, "other_current_assets": null, "total_current_assets": 402289000, "net_ppe": null, "goodwill": 25243000, "intangible_assets": 88318000, "goodwill_and_intangibles": 113561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 304255000, "total_assets": 706544000, "short_term_debt": 16079000, "accounts_payable": 44056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188267000, "long_term_debt": 405191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 466410000, "total_liabilities": 654677000, "total_debt": 421270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -375584000, "total_equity": 51867000, "shares_outstanding": 3439850, "operating_cash_flow": -35453000, "stock_based_compensation": 7013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17605000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91850000, "free_cash_flow": -17848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75588000", "ebitda": "-36686000", "netIncome": "-186019000", "grossProfit": "171496000", "depreciation": "None", "totalRevenue": "794197000", "costOfRevenue": "622701000", "interestIncome": "None", "incomeBeforeTax": "-176072000", "interestExpense": "46079000", "operatingIncome": "-126882000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8773000", "reportedCurrency": "USD", "netInterestIncome": "-46308000", "nonInterestIncome": "None", "operatingExpenses": "298378000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38902000", "sellingGeneralAndAdministrative": "272869000", "netIncomeFromContinuingOperations": "-186019000" }, "balance": { "goodwill": "25243000", "inventory": "35375000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "706544000", "longTermDebt": "405191000", "shortTermDebt": "16079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "88318000", "reportedCurrency": "USD", "retainedEarnings": "-375584000", "totalLiabilities": "654677000", "otherCurrentAssets": "100159000", "totalCurrentAssets": "402289000", "currentLongTermDebt": "669000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "211562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304255000", "currentAccountsPayable": "44056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "222059000", "shortLongTermDebtTotal": "468880000", "totalShareholderEquity": "51867000", "capitalLeaseObligations": "65397000", "otherCurrentLiabilities": "121579000", "totalCurrentLiabilities": "188267000", "otherNonCurrentLiabilities": "9896000", "totalNonCurrentLiabilities": "466410000", "cashAndShortTermInvestments": "55193000", "commonStockSharesOutstanding": "3439850", "intangibleAssetsExcludingGoodwill": "88318000", "cashAndCashEquivalentsAtCarryingValue": "55193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "528000", "operatingCashflow": "-35453000", "capitalExpenditures": "17605000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91850000", "cashflowFromInvestment": "-14077000", "stockBasedCompensation": "7013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41518000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 852539000, "cost_of_revenue": 613828000, "gross_profit": 238711000, "ebit": -21953000, "ebitda": 23955000, "pretax_income": -251918000, "tax_provision": -14715000, "net_income": -237203000, "net_income_to_common": -237203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24586000, "total_current_assets": 283732000, "total_assets": 730975000, "short_term_debt": 17712000, "long_term_debt": 312159000, "total_debt": 329871000, "total_liabilities": 516371999, "total_equity": 214603000, "shares_outstanding": 3063800, "goodwill_and_intangibles": 194633000 }, "cash_flow": { "operating_cash_flow": 52764000, "capital_expenditure": 19958000, "free_cash_flow": 72722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340416, "ticker_id": 3966, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21953000", "ebitda": "23955000", "netIncome": "-237203000", "grossProfit": "238711000", "depreciation": "None", "totalRevenue": "852539000", "costOfRevenue": "613828000", "interestIncome": "None", "incomeBeforeTax": "-251918000", "interestExpense": "29818000", "operatingIncome": "-217362000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14715000", "reportedCurrency": "USD", "netInterestIncome": "-29818000", "nonInterestIncome": "None", "operatingExpenses": "456073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4738000", "costofGoodsAndServicesSold": "613828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45908000", "sellingGeneralAndAdministrative": "260920000", "netIncomeFromContinuingOperations": "-237203000" }, "balance": { "goodwill": "91351000", "inventory": "36854000", "commonStock": "9257000", "currentDebt": "None", "investments": "None", "totalAssets": "730975000", "longTermDebt": "312159000", "shortTermDebt": "17712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103282000", "reportedCurrency": "USD", "retainedEarnings": "-189565000", "totalLiabilities": "516371999", "otherCurrentAssets": "21510000", "totalCurrentAssets": "283732000", "currentLongTermDebt": "337000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447243000", "currentAccountsPayable": "42148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170309000", "shortLongTermDebtTotal": "382078000", "totalShareholderEquity": "214603000", "capitalLeaseObligations": "69582000", "otherCurrentLiabilities": "72213999", "totalCurrentLiabilities": "133003999", "otherNonCurrentLiabilities": "66834000", "totalNonCurrentLiabilities": "383367999", "cashAndShortTermInvestments": "24586000", "commonStockSharesOutstanding": "3063800", "intangibleAssetsExcludingGoodwill": "103282000", "cashAndCashEquivalentsAtCarryingValue": "24586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2702000", "operatingCashflow": "52764000", "capitalExpenditures": "19958000", "changeInReceivables": "46147000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23461000", "cashflowFromInvestment": "-18301000", "stockBasedCompensation": "6307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 852539000, "cost_of_revenue": 613828000, "gross_profit": 238711000, "research_and_development": null, "selling_general_admin": 260920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21953000, "depreciation_amortisation": 45908000, "ebitda": 23955000, "interest_expense": 29818000, "interest_income": null, "other_non_operating": null, "pretax_income": -251918000, "tax_provision": -14715000, "effective_tax_rate": null, "net_income": -237203000, "net_income_continuing_ops": -237203000, "net_income_to_common": -237203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24586000, "short_term_investments": null, "net_receivables": 200782000, "inventory": 36854000, "other_current_assets": null, "total_current_assets": 283732000, "net_ppe": null, "goodwill": 91351000, "intangible_assets": 103282000, "goodwill_and_intangibles": 194633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447243000, "total_assets": 730975000, "short_term_debt": 17712000, "accounts_payable": 42148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133003999, "long_term_debt": 312159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383367999, "total_liabilities": 516371999, "total_debt": 329871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -189565000, "total_equity": 214603000, "shares_outstanding": 3063800, "operating_cash_flow": 52764000, "stock_based_compensation": 6307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23461000, "free_cash_flow": 72722000, "net_change_in_cash": 11002000 }, "raw_data": { "income": { "ebit": "-21953000", "ebitda": "23955000", "netIncome": "-237203000", "grossProfit": "238711000", "depreciation": "None", "totalRevenue": "852539000", "costOfRevenue": "613828000", "interestIncome": "None", "incomeBeforeTax": "-251918000", "interestExpense": "29818000", "operatingIncome": "-217362000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14715000", "reportedCurrency": "USD", "netInterestIncome": "-29818000", "nonInterestIncome": "None", "operatingExpenses": "456073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4738000", "costofGoodsAndServicesSold": "613828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45908000", "sellingGeneralAndAdministrative": "260920000", "netIncomeFromContinuingOperations": "-237203000" }, "balance": { "goodwill": "91351000", "inventory": "36854000", "commonStock": "9257000", "currentDebt": "None", "investments": "None", "totalAssets": "730975000", "longTermDebt": "312159000", "shortTermDebt": "17712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103282000", "reportedCurrency": "USD", "retainedEarnings": "-189565000", "totalLiabilities": "516371999", "otherCurrentAssets": "21510000", "totalCurrentAssets": "283732000", "currentLongTermDebt": "337000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447243000", "currentAccountsPayable": "42148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170309000", "shortLongTermDebtTotal": "382078000", "totalShareholderEquity": "214603000", "capitalLeaseObligations": "69582000", "otherCurrentLiabilities": "72213999", "totalCurrentLiabilities": "133003999", "otherNonCurrentLiabilities": "66834000", "totalNonCurrentLiabilities": "383367999", "cashAndShortTermInvestments": "24586000", "commonStockSharesOutstanding": "3063800", "intangibleAssetsExcludingGoodwill": "103282000", "cashAndCashEquivalentsAtCarryingValue": "24586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-237203000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2702000", "operatingCashflow": "52764000", "capitalExpenditures": "19958000", "changeInReceivables": "46147000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23461000", "cashflowFromInvestment": "-18301000", "stockBasedCompensation": "6307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45908000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 1163314000, "cost_of_revenue": 835570000, "gross_profit": 327744000, "ebit": -668000, "ebitda": 48391000, "pretax_income": -32853000, "tax_provision": -436000, "net_income": -32417000, "net_income_to_common": -32417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12175000, "total_current_assets": 317578000, "total_assets": 985217000, "short_term_debt": 22100000, "long_term_debt": 325299000, "total_debt": 347399000, "total_liabilities": 548547000, "total_equity": 436670000, "shares_outstanding": 3031000, "goodwill_and_intangibles": 399025000 }, "cash_flow": { "operating_cash_flow": 58836000, "capital_expenditure": 29035000, "free_cash_flow": 87871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340421, "ticker_id": 3966, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-668000", "ebitda": "48391000", "netIncome": "-32417000", "grossProfit": "327744000", "depreciation": "None", "totalRevenue": "1163314000", "costOfRevenue": "835570000", "interestIncome": "29213000", "incomeBeforeTax": "-32853000", "interestExpense": "29713000", "operatingIncome": "-2146000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-436000", "reportedCurrency": "USD", "netInterestIncome": "-29713000", "nonInterestIncome": "None", "operatingExpenses": "329890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-994000", "costofGoodsAndServicesSold": "835570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49059000", "sellingGeneralAndAdministrative": "328214000", "netIncomeFromContinuingOperations": "-32417000" }, "balance": { "goodwill": "282006000", "inventory": "39195000", "commonStock": "9153000", "currentDebt": "None", "investments": "None", "totalAssets": "985217000", "longTermDebt": "325299000", "shortTermDebt": "22100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "117019000", "reportedCurrency": "USD", "retainedEarnings": "48673000", "totalLiabilities": "548547000", "otherCurrentAssets": "20275000", "totalCurrentAssets": "317578000", "currentLongTermDebt": "5294000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667639000", "currentAccountsPayable": "41636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191951000", "shortLongTermDebtTotal": "330593000", "totalShareholderEquity": "436670000", "capitalLeaseObligations": "71536000", "otherCurrentLiabilities": "76983000", "totalCurrentLiabilities": "150536000", "otherNonCurrentLiabilities": "65716000", "totalNonCurrentLiabilities": "398011000", "cashAndShortTermInvestments": "12175000", "commonStockSharesOutstanding": "3031000", "intangibleAssetsExcludingGoodwill": "117019000", "cashAndCashEquivalentsAtCarryingValue": "12175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9551000", "operatingCashflow": "58836000", "capitalExpenditures": "29035000", "changeInReceivables": "27194000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36805000", "cashflowFromInvestment": "-28101000", "stockBasedCompensation": "10055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1163314000, "cost_of_revenue": 835570000, "gross_profit": 327744000, "research_and_development": null, "selling_general_admin": 328214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -668000, "depreciation_amortisation": 49059000, "ebitda": 48391000, "interest_expense": 29713000, "interest_income": null, "other_non_operating": null, "pretax_income": -32853000, "tax_provision": -436000, "effective_tax_rate": null, "net_income": -32417000, "net_income_continuing_ops": -32417000, "net_income_to_common": -32417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12175000, "short_term_investments": null, "net_receivables": 245933000, "inventory": 39195000, "other_current_assets": null, "total_current_assets": 317578000, "net_ppe": null, "goodwill": 282006000, "intangible_assets": 117019000, "goodwill_and_intangibles": 399025000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 667639000, "total_assets": 985217000, "short_term_debt": 22100000, "accounts_payable": 41636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150536000, "long_term_debt": 325299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398011000, "total_liabilities": 548547000, "total_debt": 347399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48673000, "total_equity": 436670000, "shares_outstanding": 3031000, "operating_cash_flow": 58836000, "stock_based_compensation": 10055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36805000, "free_cash_flow": 87871000, "net_change_in_cash": -6070000 }, "raw_data": { "income": { "ebit": "-668000", "ebitda": "48391000", "netIncome": "-32417000", "grossProfit": "327744000", "depreciation": "None", "totalRevenue": "1163314000", "costOfRevenue": "835570000", "interestIncome": "29213000", "incomeBeforeTax": "-32853000", "interestExpense": "29713000", "operatingIncome": "-2146000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-436000", "reportedCurrency": "USD", "netInterestIncome": "-29713000", "nonInterestIncome": "None", "operatingExpenses": "329890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-994000", "costofGoodsAndServicesSold": "835570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49059000", "sellingGeneralAndAdministrative": "328214000", "netIncomeFromContinuingOperations": "-32417000" }, "balance": { "goodwill": "282006000", "inventory": "39195000", "commonStock": "9153000", "currentDebt": "None", "investments": "None", "totalAssets": "985217000", "longTermDebt": "325299000", "shortTermDebt": "22100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "117019000", "reportedCurrency": "USD", "retainedEarnings": "48673000", "totalLiabilities": "548547000", "otherCurrentAssets": "20275000", "totalCurrentAssets": "317578000", "currentLongTermDebt": "5294000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "667639000", "currentAccountsPayable": "41636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "191951000", "shortLongTermDebtTotal": "330593000", "totalShareholderEquity": "436670000", "capitalLeaseObligations": "71536000", "otherCurrentLiabilities": "76983000", "totalCurrentLiabilities": "150536000", "otherNonCurrentLiabilities": "65716000", "totalNonCurrentLiabilities": "398011000", "cashAndShortTermInvestments": "12175000", "commonStockSharesOutstanding": "3031000", "intangibleAssetsExcludingGoodwill": "117019000", "cashAndCashEquivalentsAtCarryingValue": "12175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9551000", "operatingCashflow": "58836000", "capitalExpenditures": "29035000", "changeInReceivables": "27194000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36805000", "cashflowFromInvestment": "-28101000", "stockBasedCompensation": "10055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49059000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 1246929000, "cost_of_revenue": 918673000, "gross_profit": 328256000, "ebit": -63334000, "ebitda": 1528000, "pretax_income": -94209000, "tax_provision": -29407000, "net_income": -64802000, "net_income_to_common": -64802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18288000, "total_current_assets": 354956000, "total_assets": 977821000, "short_term_debt": 1714000, "long_term_debt": 356814000, "total_debt": 358528000, "total_liabilities": 520721000, "total_equity": 457100000, "shares_outstanding": 3003100, "goodwill_and_intangibles": 413022000 }, "cash_flow": { "operating_cash_flow": 41859000, "capital_expenditure": 27164000, "free_cash_flow": 69023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340426, "ticker_id": 3966, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63334000", "ebitda": "1528000", "netIncome": "-64802000", "grossProfit": "328256000", "depreciation": "None", "totalRevenue": "1246929000", "costOfRevenue": "918673000", "interestIncome": "55558000", "incomeBeforeTax": "-94209000", "interestExpense": "30875000", "operatingIncome": "-38961000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29407000", "reportedCurrency": "USD", "netInterestIncome": "-30875000", "nonInterestIncome": "None", "operatingExpenses": "360692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-24373000", "costofGoodsAndServicesSold": "918673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64862000", "sellingGeneralAndAdministrative": "360692000", "netIncomeFromContinuingOperations": "-63109000" }, "balance": { "goodwill": "281650000", "inventory": "48540000", "commonStock": "9053000", "currentDebt": "None", "investments": "None", "totalAssets": "977821000", "longTermDebt": "356814000", "shortTermDebt": "1714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131372000", "reportedCurrency": "USD", "retainedEarnings": "81450000", "totalLiabilities": "520721000", "otherCurrentAssets": "19776000", "totalCurrentAssets": "354956000", "currentLongTermDebt": "569000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622865000", "currentAccountsPayable": "44074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194794000", "shortLongTermDebtTotal": "357383000", "totalShareholderEquity": "457100000", "capitalLeaseObligations": "1145000", "otherCurrentLiabilities": "122228000", "totalCurrentLiabilities": "139951000", "otherNonCurrentLiabilities": "17850000", "totalNonCurrentLiabilities": "380770000", "cashAndShortTermInvestments": "18288000", "commonStockSharesOutstanding": "3003100", "intangibleAssetsExcludingGoodwill": "131372000", "cashAndCashEquivalentsAtCarryingValue": "18288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000", "operatingCashflow": "41859000", "capitalExpenditures": "27164000", "changeInReceivables": "15386000", "changeInExchangeRate": "-2055000", "cashflowFromFinancing": "-23041000", "cashflowFromInvestment": "-25027000", "stockBasedCompensation": "12256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8264000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246929000, "cost_of_revenue": 918673000, "gross_profit": 328256000, "research_and_development": 0, "selling_general_admin": 360692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63334000, "depreciation_amortisation": 64862000, "ebitda": 1528000, "interest_expense": 30875000, "interest_income": null, "other_non_operating": null, "pretax_income": -94209000, "tax_provision": -29407000, "effective_tax_rate": null, "net_income": -64802000, "net_income_continuing_ops": -63109000, "net_income_to_common": -64802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18288000, "short_term_investments": null, "net_receivables": 268683000, "inventory": 48540000, "other_current_assets": null, "total_current_assets": 354956000, "net_ppe": null, "goodwill": 281650000, "intangible_assets": 131372000, "goodwill_and_intangibles": 413022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 622865000, "total_assets": 977821000, "short_term_debt": 1714000, "accounts_payable": 44074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139951000, "long_term_debt": 356814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 380770000, "total_liabilities": 520721000, "total_debt": 358528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81450000, "total_equity": 457100000, "shares_outstanding": 3003100, "operating_cash_flow": 41859000, "stock_based_compensation": 12256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23041000, "free_cash_flow": 69023000, "net_change_in_cash": -8264000 }, "raw_data": { "income": { "ebit": "-63334000", "ebitda": "1528000", "netIncome": "-64802000", "grossProfit": "328256000", "depreciation": "None", "totalRevenue": "1246929000", "costOfRevenue": "918673000", "interestIncome": "55558000", "incomeBeforeTax": "-94209000", "interestExpense": "30875000", "operatingIncome": "-38961000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-29407000", "reportedCurrency": "USD", "netInterestIncome": "-30875000", "nonInterestIncome": "None", "operatingExpenses": "360692000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-24373000", "costofGoodsAndServicesSold": "918673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64862000", "sellingGeneralAndAdministrative": "360692000", "netIncomeFromContinuingOperations": "-63109000" }, "balance": { "goodwill": "281650000", "inventory": "48540000", "commonStock": "9053000", "currentDebt": "None", "investments": "None", "totalAssets": "977821000", "longTermDebt": "356814000", "shortTermDebt": "1714000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131372000", "reportedCurrency": "USD", "retainedEarnings": "81450000", "totalLiabilities": "520721000", "otherCurrentAssets": "19776000", "totalCurrentAssets": "354956000", "currentLongTermDebt": "569000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "622865000", "currentAccountsPayable": "44074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194794000", "shortLongTermDebtTotal": "357383000", "totalShareholderEquity": "457100000", "capitalLeaseObligations": "1145000", "otherCurrentLiabilities": "122228000", "totalCurrentLiabilities": "139951000", "otherNonCurrentLiabilities": "17850000", "totalNonCurrentLiabilities": "380770000", "cashAndShortTermInvestments": "18288000", "commonStockSharesOutstanding": "3003100", "intangibleAssetsExcludingGoodwill": "131372000", "cashAndCashEquivalentsAtCarryingValue": "18288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64802000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000", "operatingCashflow": "41859000", "capitalExpenditures": "27164000", "changeInReceivables": "15386000", "changeInExchangeRate": "-2055000", "cashflowFromFinancing": "-23041000", "cashflowFromInvestment": "-25027000", "stockBasedCompensation": "12256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8264000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64862000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 215056000, "cost_of_revenue": 170365000, "gross_profit": 44691000, "ebit": -1742000, "ebitda": 6711000, "pretax_income": -11328000, "tax_provision": 5000, "net_income": -11333000, "net_income_to_common": -11333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12839000, "total_current_assets": 265976000, "total_assets": 479409000, "short_term_debt": 20633000, "long_term_debt": 302616000, "total_debt": 323249000, "total_liabilities": 463996000, "total_equity": 15413000, "shares_outstanding": 4559000, "goodwill_and_intangibles": 34770000 }, "cash_flow": { "operating_cash_flow": -9095000, "capital_expenditure": 2424000, "free_cash_flow": -6671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340389, "ticker_id": 3966, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1742000", "ebitda": "6711000", "netIncome": "-11333000", "grossProfit": "44691000", "depreciation": "None", "totalRevenue": "215056000", "costOfRevenue": "170365000", "interestIncome": "None", "incomeBeforeTax": "-11328000", "interestExpense": "8882000", "operatingIncome": "-1742000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-8882000", "nonInterestIncome": "None", "operatingExpenses": "46433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8453000", "sellingGeneralAndAdministrative": "48062000", "netIncomeFromContinuingOperations": "-11333000" }, "balance": { "goodwill": "None", "inventory": "41876000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "479409000", "longTermDebt": "302616000", "shortTermDebt": "20633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34770000", "reportedCurrency": "USD", "retainedEarnings": "-476210000", "totalLiabilities": "463996000", "otherCurrentAssets": "18285000", "totalCurrentAssets": "265976000", "currentLongTermDebt": "3884000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213433000", "currentAccountsPayable": "34703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357415000", "totalShareholderEquity": "15413000", "capitalLeaseObligations": "50915000", "otherCurrentLiabilities": "61953000", "totalCurrentLiabilities": "118590000", "otherNonCurrentLiabilities": "3792000", "totalNonCurrentLiabilities": "345405999", "cashAndShortTermInvestments": "12839000", "commonStockSharesOutstanding": "4559000", "intangibleAssetsExcludingGoodwill": "34770000", "cashAndCashEquivalentsAtCarryingValue": "12839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-530000", "operatingCashflow": "-9095000", "capitalExpenditures": "2424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6237000", "cashflowFromInvestment": "-2410000", "stockBasedCompensation": "954000", "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": "8453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215056000, "cost_of_revenue": 170365000, "gross_profit": 44691000, "research_and_development": null, "selling_general_admin": 48062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1742000, "depreciation_amortisation": 8453000, "ebitda": 6711000, "interest_expense": 8882000, "interest_income": null, "other_non_operating": null, "pretax_income": -11328000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": -11333000, "net_income_continuing_ops": -11333000, "net_income_to_common": -11333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12839000, "short_term_investments": null, "net_receivables": 192976000, "inventory": 41876000, "other_current_assets": null, "total_current_assets": 265976000, "net_ppe": null, "goodwill": null, "intangible_assets": 34770000, "goodwill_and_intangibles": 34770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 213433000, "total_assets": 479409000, "short_term_debt": 20633000, "accounts_payable": 34703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118590000, "long_term_debt": 302616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345405999, "total_liabilities": 463996000, "total_debt": 323249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -476210000, "total_equity": 15413000, "shares_outstanding": 4559000, "operating_cash_flow": -9095000, "stock_based_compensation": 954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2410000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6237000, "free_cash_flow": -6671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1742000", "ebitda": "6711000", "netIncome": "-11333000", "grossProfit": "44691000", "depreciation": "None", "totalRevenue": "215056000", "costOfRevenue": "170365000", "interestIncome": "None", "incomeBeforeTax": "-11328000", "interestExpense": "8882000", "operatingIncome": "-1742000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-8882000", "nonInterestIncome": "None", "operatingExpenses": "46433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8453000", "sellingGeneralAndAdministrative": "48062000", "netIncomeFromContinuingOperations": "-11333000" }, "balance": { "goodwill": "None", "inventory": "41876000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "479409000", "longTermDebt": "302616000", "shortTermDebt": "20633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34770000", "reportedCurrency": "USD", "retainedEarnings": "-476210000", "totalLiabilities": "463996000", "otherCurrentAssets": "18285000", "totalCurrentAssets": "265976000", "currentLongTermDebt": "3884000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213433000", "currentAccountsPayable": "34703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357415000", "totalShareholderEquity": "15413000", "capitalLeaseObligations": "50915000", "otherCurrentLiabilities": "61953000", "totalCurrentLiabilities": "118590000", "otherNonCurrentLiabilities": "3792000", "totalNonCurrentLiabilities": "345405999", "cashAndShortTermInvestments": "12839000", "commonStockSharesOutstanding": "4559000", "intangibleAssetsExcludingGoodwill": "34770000", "cashAndCashEquivalentsAtCarryingValue": "12839000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11333000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-530000", "operatingCashflow": "-9095000", "capitalExpenditures": "2424000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6237000", "cashflowFromInvestment": "-2410000", "stockBasedCompensation": "954000", "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": "8453000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 224826000, "cost_of_revenue": 171925000, "gross_profit": 52901000, "ebit": 7106000, "ebitda": 15512000, "pretax_income": -3353000, "tax_provision": 426000, "net_income": -3779000, "net_income_to_common": -3779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18145000, "total_current_assets": 18145000, "total_assets": 485453000, "short_term_debt": 20334000, "long_term_debt": 293343000, "total_debt": 313677000, "total_liabilities": 457983000, "total_equity": 27470000, "shares_outstanding": 4501000, "goodwill_and_intangibles": 37849000 }, "cash_flow": { "operating_cash_flow": 16774000, "capital_expenditure": 2134000, "free_cash_flow": 18908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340390, "ticker_id": 3966, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7106000", "ebitda": "15512000", "netIncome": "-3779000", "grossProfit": "52901000", "depreciation": "None", "totalRevenue": "224826000", "costOfRevenue": "171925000", "interestIncome": "None", "incomeBeforeTax": "-3353000", "interestExpense": "9489000", "operatingIncome": "7106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "426000", "reportedCurrency": "USD", "netInterestIncome": "-9489000", "nonInterestIncome": "None", "operatingExpenses": "45795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8406000", "sellingGeneralAndAdministrative": "51680000", "netIncomeFromContinuingOperations": "-3779000" }, "balance": { "goodwill": "None", "inventory": "41384000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "485453000", "longTermDebt": "293343000", "shortTermDebt": "20334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37849000", "reportedCurrency": "USD", "retainedEarnings": "-464877000", "totalLiabilities": "457983000", "otherCurrentAssets": "-188926000", "totalCurrentAssets": "18145000", "currentLongTermDebt": "3858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110628000", "currentAccountsPayable": "42010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349587000", "totalShareholderEquity": "27470000", "capitalLeaseObligations": "52386000", "otherCurrentLiabilities": "57711000", "totalCurrentLiabilities": "120055000", "otherNonCurrentLiabilities": "3691000", "totalNonCurrentLiabilities": "337928000", "cashAndShortTermInvestments": "18145000", "commonStockSharesOutstanding": "4501000", "intangibleAssetsExcludingGoodwill": "37849000", "cashAndCashEquivalentsAtCarryingValue": "18145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "16774000", "capitalExpenditures": "2134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11369000", "cashflowFromInvestment": "-1988000", "stockBasedCompensation": "130000", "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": "8406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224826000, "cost_of_revenue": 171925000, "gross_profit": 52901000, "research_and_development": null, "selling_general_admin": 51680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7106000, "depreciation_amortisation": 8406000, "ebitda": 15512000, "interest_expense": 9489000, "interest_income": null, "other_non_operating": null, "pretax_income": -3353000, "tax_provision": 426000, "effective_tax_rate": null, "net_income": -3779000, "net_income_continuing_ops": -3779000, "net_income_to_common": -3779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18145000, "short_term_investments": null, "net_receivables": 188926000, "inventory": 41384000, "other_current_assets": null, "total_current_assets": 18145000, "net_ppe": null, "goodwill": null, "intangible_assets": 37849000, "goodwill_and_intangibles": 37849000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 110628000, "total_assets": 485453000, "short_term_debt": 20334000, "accounts_payable": 42010000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120055000, "long_term_debt": 293343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337928000, "total_liabilities": 457983000, "total_debt": 313677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -464877000, "total_equity": 27470000, "shares_outstanding": 4501000, "operating_cash_flow": 16774000, "stock_based_compensation": 130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11369000, "free_cash_flow": 18908000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7106000", "ebitda": "15512000", "netIncome": "-3779000", "grossProfit": "52901000", "depreciation": "None", "totalRevenue": "224826000", "costOfRevenue": "171925000", "interestIncome": "None", "incomeBeforeTax": "-3353000", "interestExpense": "9489000", "operatingIncome": "7106000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "426000", "reportedCurrency": "USD", "netInterestIncome": "-9489000", "nonInterestIncome": "None", "operatingExpenses": "45795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8406000", "sellingGeneralAndAdministrative": "51680000", "netIncomeFromContinuingOperations": "-3779000" }, "balance": { "goodwill": "None", "inventory": "41384000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "485453000", "longTermDebt": "293343000", "shortTermDebt": "20334000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "37849000", "reportedCurrency": "USD", "retainedEarnings": "-464877000", "totalLiabilities": "457983000", "otherCurrentAssets": "-188926000", "totalCurrentAssets": "18145000", "currentLongTermDebt": "3858000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110628000", "currentAccountsPayable": "42010000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "349587000", "totalShareholderEquity": "27470000", "capitalLeaseObligations": "52386000", "otherCurrentLiabilities": "57711000", "totalCurrentLiabilities": "120055000", "otherNonCurrentLiabilities": "3691000", "totalNonCurrentLiabilities": "337928000", "cashAndShortTermInvestments": "18145000", "commonStockSharesOutstanding": "4501000", "intangibleAssetsExcludingGoodwill": "37849000", "cashAndCashEquivalentsAtCarryingValue": "18145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3779000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "16774000", "capitalExpenditures": "2134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11369000", "cashflowFromInvestment": "-1988000", "stockBasedCompensation": "130000", "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": "8406000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 224976000, "cost_of_revenue": 172396000, "gross_profit": 52580000, "ebit": 1493000, "ebitda": 10240000, "pretax_income": -10498000, "tax_provision": 949000, "net_income": -11447000, "net_income_to_common": -11447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14812000, "total_current_assets": 310879000, "total_assets": 531047000, "short_term_debt": 20038000, "long_term_debt": 298820000, "total_debt": 318858000, "total_liabilities": 499056000, "total_equity": 31991000, "shares_outstanding": 4499000, "goodwill_and_intangibles": 40952000 }, "cash_flow": { "operating_cash_flow": 3883000, "capital_expenditure": 2839000, "free_cash_flow": 6722000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340392, "ticker_id": 3966, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1493000", "ebitda": "10240000", "netIncome": "-11447000", "grossProfit": "52580000", "depreciation": "None", "totalRevenue": "224976000", "costOfRevenue": "172396000", "interestIncome": "None", "incomeBeforeTax": "-10498000", "interestExpense": "11855000", "operatingIncome": "1493000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "-11855000", "nonInterestIncome": "None", "operatingExpenses": "51087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8747000", "sellingGeneralAndAdministrative": "56702000", "netIncomeFromContinuingOperations": "-11447000" }, "balance": { "goodwill": "None", "inventory": "41526000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "531047000", "longTermDebt": "298820000", "shortTermDebt": "20038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40952000", "reportedCurrency": "USD", "retainedEarnings": "-461098000", "totalLiabilities": "499056000", "otherCurrentAssets": "20523000", "totalCurrentAssets": "310879000", "currentLongTermDebt": "4003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220168000", "currentAccountsPayable": "38929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351185000", "totalShareholderEquity": "31991000", "capitalLeaseObligations": "48362000", "otherCurrentLiabilities": "100824000", "totalCurrentLiabilities": "159791000", "otherNonCurrentLiabilities": "3453000", "totalNonCurrentLiabilities": "339265000", "cashAndShortTermInvestments": "14812000", "commonStockSharesOutstanding": "4499000", "intangibleAssetsExcludingGoodwill": "40952000", "cashAndCashEquivalentsAtCarryingValue": "14812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-60000", "operatingCashflow": "3883000", "capitalExpenditures": "2839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6985000", "cashflowFromInvestment": "-2757000", "stockBasedCompensation": "352000", "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": "8747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224976000, "cost_of_revenue": 172396000, "gross_profit": 52580000, "research_and_development": null, "selling_general_admin": 56702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1493000, "depreciation_amortisation": 8747000, "ebitda": 10240000, "interest_expense": 11855000, "interest_income": null, "other_non_operating": null, "pretax_income": -10498000, "tax_provision": 949000, "effective_tax_rate": null, "net_income": -11447000, "net_income_continuing_ops": -11447000, "net_income_to_common": -11447000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14812000, "short_term_investments": null, "net_receivables": 234018000, "inventory": 41526000, "other_current_assets": null, "total_current_assets": 310879000, "net_ppe": null, "goodwill": null, "intangible_assets": 40952000, "goodwill_and_intangibles": 40952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 220168000, "total_assets": 531047000, "short_term_debt": 20038000, "accounts_payable": 38929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159791000, "long_term_debt": 298820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 339265000, "total_liabilities": 499056000, "total_debt": 318858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -461098000, "total_equity": 31991000, "shares_outstanding": 4499000, "operating_cash_flow": 3883000, "stock_based_compensation": 352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6985000, "free_cash_flow": 6722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1493000", "ebitda": "10240000", "netIncome": "-11447000", "grossProfit": "52580000", "depreciation": "None", "totalRevenue": "224976000", "costOfRevenue": "172396000", "interestIncome": "None", "incomeBeforeTax": "-10498000", "interestExpense": "11855000", "operatingIncome": "1493000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "949000", "reportedCurrency": "USD", "netInterestIncome": "-11855000", "nonInterestIncome": "None", "operatingExpenses": "51087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8747000", "sellingGeneralAndAdministrative": "56702000", "netIncomeFromContinuingOperations": "-11447000" }, "balance": { "goodwill": "None", "inventory": "41526000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "531047000", "longTermDebt": "298820000", "shortTermDebt": "20038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40952000", "reportedCurrency": "USD", "retainedEarnings": "-461098000", "totalLiabilities": "499056000", "otherCurrentAssets": "20523000", "totalCurrentAssets": "310879000", "currentLongTermDebt": "4003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220168000", "currentAccountsPayable": "38929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351185000", "totalShareholderEquity": "31991000", "capitalLeaseObligations": "48362000", "otherCurrentLiabilities": "100824000", "totalCurrentLiabilities": "159791000", "otherNonCurrentLiabilities": "3453000", "totalNonCurrentLiabilities": "339265000", "cashAndShortTermInvestments": "14812000", "commonStockSharesOutstanding": "4499000", "intangibleAssetsExcludingGoodwill": "40952000", "cashAndCashEquivalentsAtCarryingValue": "14812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11447000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-60000", "operatingCashflow": "3883000", "capitalExpenditures": "2839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6985000", "cashflowFromInvestment": "-2757000", "stockBasedCompensation": "352000", "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": "8747000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 248026000, "cost_of_revenue": 179937000, "gross_profit": 68089000, "ebit": 12157000, "ebitda": 20684000, "pretax_income": -3283000, "tax_provision": 983000, "net_income": -4266000, "net_income_to_common": -4266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20709000, "total_current_assets": 326496000, "total_assets": 548361000, "short_term_debt": 18913000, "long_term_debt": 366381000, "total_debt": 385294000, "total_liabilities": 571285000, "total_equity": -22924000, "shares_outstanding": 4494000, "goodwill_and_intangibles": 44056000 }, "cash_flow": { "operating_cash_flow": -3344000, "capital_expenditure": 2910000, "free_cash_flow": -434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340393, "ticker_id": 3966, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12157000", "ebitda": "20684000", "netIncome": "-4266000", "grossProfit": "68089000", "depreciation": "None", "totalRevenue": "248026000", "costOfRevenue": "179937000", "interestIncome": "None", "incomeBeforeTax": "-3283000", "interestExpense": "11896000", "operatingIncome": "12103000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "983000", "reportedCurrency": "USD", "netInterestIncome": "-11896000", "nonInterestIncome": "None", "operatingExpenses": "55986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8527000", "sellingGeneralAndAdministrative": "55986000", "netIncomeFromContinuingOperations": "-4266000" }, "balance": { "goodwill": "None", "inventory": "41539000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "548361000", "longTermDebt": "366381000", "shortTermDebt": "18913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44056000", "reportedCurrency": "USD", "retainedEarnings": "-449651000", "totalLiabilities": "571285000", "otherCurrentAssets": "17121000", "totalCurrentAssets": "326496000", "currentLongTermDebt": "3833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221865000", "currentAccountsPayable": "43028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416514000", "totalShareholderEquity": "-22924000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "100756000", "totalCurrentLiabilities": "165803000", "otherNonCurrentLiabilities": "3356000", "totalNonCurrentLiabilities": "405482000", "cashAndShortTermInvestments": "20709000", "commonStockSharesOutstanding": "4494000", "intangibleAssetsExcludingGoodwill": "44056000", "cashAndCashEquivalentsAtCarryingValue": "20709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1296000", "operatingCashflow": "-3344000", "capitalExpenditures": "2910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9973000", "cashflowFromInvestment": "-2910000", "stockBasedCompensation": "366000", "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": "8527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248026000, "cost_of_revenue": 179937000, "gross_profit": 68089000, "research_and_development": null, "selling_general_admin": 55986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12157000, "depreciation_amortisation": 8527000, "ebitda": 20684000, "interest_expense": 11896000, "interest_income": null, "other_non_operating": null, "pretax_income": -3283000, "tax_provision": 983000, "effective_tax_rate": null, "net_income": -4266000, "net_income_continuing_ops": -4266000, "net_income_to_common": -4266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20709000, "short_term_investments": null, "net_receivables": 247127000, "inventory": 41539000, "other_current_assets": null, "total_current_assets": 326496000, "net_ppe": null, "goodwill": null, "intangible_assets": 44056000, "goodwill_and_intangibles": 44056000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221865000, "total_assets": 548361000, "short_term_debt": 18913000, "accounts_payable": 43028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165803000, "long_term_debt": 366381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 405482000, "total_liabilities": 571285000, "total_debt": 385294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449651000, "total_equity": -22924000, "shares_outstanding": 4494000, "operating_cash_flow": -3344000, "stock_based_compensation": 366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2910000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9973000, "free_cash_flow": -434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12157000", "ebitda": "20684000", "netIncome": "-4266000", "grossProfit": "68089000", "depreciation": "None", "totalRevenue": "248026000", "costOfRevenue": "179937000", "interestIncome": "None", "incomeBeforeTax": "-3283000", "interestExpense": "11896000", "operatingIncome": "12103000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "983000", "reportedCurrency": "USD", "netInterestIncome": "-11896000", "nonInterestIncome": "None", "operatingExpenses": "55986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8527000", "sellingGeneralAndAdministrative": "55986000", "netIncomeFromContinuingOperations": "-4266000" }, "balance": { "goodwill": "None", "inventory": "41539000", "commonStock": "1350000", "currentDebt": "None", "investments": "None", "totalAssets": "548361000", "longTermDebt": "366381000", "shortTermDebt": "18913000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44056000", "reportedCurrency": "USD", "retainedEarnings": "-449651000", "totalLiabilities": "571285000", "otherCurrentAssets": "17121000", "totalCurrentAssets": "326496000", "currentLongTermDebt": "3833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247127000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221865000", "currentAccountsPayable": "43028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416514000", "totalShareholderEquity": "-22924000", "capitalLeaseObligations": "46300000", "otherCurrentLiabilities": "100756000", "totalCurrentLiabilities": "165803000", "otherNonCurrentLiabilities": "3356000", "totalNonCurrentLiabilities": "405482000", "cashAndShortTermInvestments": "20709000", "commonStockSharesOutstanding": "4494000", "intangibleAssetsExcludingGoodwill": "44056000", "cashAndCashEquivalentsAtCarryingValue": "20709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4266000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1296000", "operatingCashflow": "-3344000", "capitalExpenditures": "2910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9973000", "cashflowFromInvestment": "-2910000", "stockBasedCompensation": "366000", "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": "8527000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 198655000, "cost_of_revenue": 156689000, "gross_profit": 41966000, "ebit": -6003000, "ebitda": 2399000, "pretax_income": -29496000, "tax_provision": 222000, "net_income": -29718000, "net_income_to_common": -29718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16803000, "total_current_assets": 292363000, "total_assets": 515214000, "short_term_debt": 18637000, "long_term_debt": 349813000, "total_debt": 368450000, "total_liabilities": 541181000, "total_equity": -25967000, "shares_outstanding": 4493000, "goodwill_and_intangibles": 47147000 }, "cash_flow": { "operating_cash_flow": -28661000, "capital_expenditure": 1406000, "free_cash_flow": -27255000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340394, "ticker_id": 3966, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6003000", "ebitda": "2399000", "netIncome": "-29718000", "grossProfit": "41966000", "depreciation": "None", "totalRevenue": "198655000", "costOfRevenue": "156689000", "interestIncome": "None", "incomeBeforeTax": "-29496000", "interestExpense": "11436000", "operatingIncome": "-6003000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-11436000", "nonInterestIncome": "None", "operatingExpenses": "47969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8402000", "sellingGeneralAndAdministrative": "53269000", "netIncomeFromContinuingOperations": "-29718000" }, "balance": { "goodwill": "None", "inventory": "39615000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "515214000", "longTermDebt": "349813000", "shortTermDebt": "18637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "47147000", "reportedCurrency": "USD", "retainedEarnings": "-445385000", "totalLiabilities": "541181000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "292363000", "currentLongTermDebt": "3811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222851000", "currentAccountsPayable": "34358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398546000", "totalShareholderEquity": "-25967000", "capitalLeaseObligations": "44922000", "otherCurrentLiabilities": "93750000", "totalCurrentLiabilities": "153128000", "otherNonCurrentLiabilities": "3163000", "totalNonCurrentLiabilities": "388053000", "cashAndShortTermInvestments": "16803000", "commonStockSharesOutstanding": "4493000", "intangibleAssetsExcludingGoodwill": "47147000", "cashAndCashEquivalentsAtCarryingValue": "16803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29718000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1367000", "operatingCashflow": "-28661000", "capitalExpenditures": "1406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11188000", "cashflowFromInvestment": "-1406000", "stockBasedCompensation": "-53000", "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": "8402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198655000, "cost_of_revenue": 156689000, "gross_profit": 41966000, "research_and_development": null, "selling_general_admin": 53269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6003000, "depreciation_amortisation": 8402000, "ebitda": 2399000, "interest_expense": 11436000, "interest_income": null, "other_non_operating": null, "pretax_income": -29496000, "tax_provision": 222000, "effective_tax_rate": null, "net_income": -29718000, "net_income_continuing_ops": -29718000, "net_income_to_common": -29718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16803000, "short_term_investments": null, "net_receivables": 218845000, "inventory": 39615000, "other_current_assets": null, "total_current_assets": 292363000, "net_ppe": null, "goodwill": null, "intangible_assets": 47147000, "goodwill_and_intangibles": 47147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222851000, "total_assets": 515214000, "short_term_debt": 18637000, "accounts_payable": 34358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153128000, "long_term_debt": 349813000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388053000, "total_liabilities": 541181000, "total_debt": 368450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -445385000, "total_equity": -25967000, "shares_outstanding": 4493000, "operating_cash_flow": -28661000, "stock_based_compensation": -53000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11188000, "free_cash_flow": -27255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6003000", "ebitda": "2399000", "netIncome": "-29718000", "grossProfit": "41966000", "depreciation": "None", "totalRevenue": "198655000", "costOfRevenue": "156689000", "interestIncome": "None", "incomeBeforeTax": "-29496000", "interestExpense": "11436000", "operatingIncome": "-6003000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-11436000", "nonInterestIncome": "None", "operatingExpenses": "47969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8402000", "sellingGeneralAndAdministrative": "53269000", "netIncomeFromContinuingOperations": "-29718000" }, "balance": { "goodwill": "None", "inventory": "39615000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "515214000", "longTermDebt": "349813000", "shortTermDebt": "18637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "47147000", "reportedCurrency": "USD", "retainedEarnings": "-445385000", "totalLiabilities": "541181000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "292363000", "currentLongTermDebt": "3811000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222851000", "currentAccountsPayable": "34358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398546000", "totalShareholderEquity": "-25967000", "capitalLeaseObligations": "44922000", "otherCurrentLiabilities": "93750000", "totalCurrentLiabilities": "153128000", "otherNonCurrentLiabilities": "3163000", "totalNonCurrentLiabilities": "388053000", "cashAndShortTermInvestments": "16803000", "commonStockSharesOutstanding": "4493000", "intangibleAssetsExcludingGoodwill": "47147000", "cashAndCashEquivalentsAtCarryingValue": "16803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29718000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1367000", "operatingCashflow": "-28661000", "capitalExpenditures": "1406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11188000", "cashflowFromInvestment": "-1406000", "stockBasedCompensation": "-53000", "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": "8402000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 213296000, "cost_of_revenue": 155955000, "gross_profit": 57341000, "ebit": 2313000, "ebitda": 10674000, "pretax_income": -5955000, "tax_provision": 1227000, "net_income": -7182000, "net_income_to_common": -7182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35545000, "total_current_assets": 305103000, "total_assets": 528365000, "short_term_debt": 21275000, "long_term_debt": 318626000, "total_debt": 339901000, "total_liabilities": 526627000, "total_equity": 1738000, "shares_outstanding": 4463000, "goodwill_and_intangibles": 59475000 }, "cash_flow": { "operating_cash_flow": 21624000, "capital_expenditure": 2011000, "free_cash_flow": 23635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340395, "ticker_id": 3966, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2313000", "ebitda": "10674000", "netIncome": "-7182000", "grossProfit": "57341000", "depreciation": "None", "totalRevenue": "213296000", "costOfRevenue": "155955000", "interestIncome": "None", "incomeBeforeTax": "-5955000", "interestExpense": "12031000", "operatingIncome": "2205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1227000", "reportedCurrency": "USD", "netInterestIncome": "-12031000", "nonInterestIncome": "None", "operatingExpenses": "55136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8361000", "sellingGeneralAndAdministrative": "55136000", "netIncomeFromContinuingOperations": "-7182000" }, "balance": { "goodwill": "None", "inventory": "37874000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "528365000", "longTermDebt": "318626000", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "59475000", "reportedCurrency": "USD", "retainedEarnings": "-415667000", "totalLiabilities": "526627000", "otherCurrentAssets": "59039000", "totalCurrentAssets": "305103000", "currentLongTermDebt": "6485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223262000", "currentAccountsPayable": "42091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368532000", "totalShareholderEquity": "1738000", "capitalLeaseObligations": "43421000", "otherCurrentLiabilities": "98849000", "totalCurrentLiabilities": "171248000", "otherNonCurrentLiabilities": "3157000", "totalNonCurrentLiabilities": "355379000", "cashAndShortTermInvestments": "35545000", "commonStockSharesOutstanding": "4463000", "intangibleAssetsExcludingGoodwill": "59475000", "cashAndCashEquivalentsAtCarryingValue": "35545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1317000", "operatingCashflow": "21624000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2820000", "cashflowFromInvestment": "-1993000", "stockBasedCompensation": "529000", "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": "8361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213296000, "cost_of_revenue": 155955000, "gross_profit": 57341000, "research_and_development": null, "selling_general_admin": 55136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2313000, "depreciation_amortisation": 8361000, "ebitda": 10674000, "interest_expense": 12031000, "interest_income": null, "other_non_operating": null, "pretax_income": -5955000, "tax_provision": 1227000, "effective_tax_rate": null, "net_income": -7182000, "net_income_continuing_ops": -7182000, "net_income_to_common": -7182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35545000, "short_term_investments": null, "net_receivables": 172645000, "inventory": 37874000, "other_current_assets": null, "total_current_assets": 305103000, "net_ppe": null, "goodwill": null, "intangible_assets": 59475000, "goodwill_and_intangibles": 59475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223262000, "total_assets": 528365000, "short_term_debt": 21275000, "accounts_payable": 42091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171248000, "long_term_debt": 318626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 355379000, "total_liabilities": 526627000, "total_debt": 339901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -415667000, "total_equity": 1738000, "shares_outstanding": 4463000, "operating_cash_flow": 21624000, "stock_based_compensation": 529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2820000, "free_cash_flow": 23635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2313000", "ebitda": "10674000", "netIncome": "-7182000", "grossProfit": "57341000", "depreciation": "None", "totalRevenue": "213296000", "costOfRevenue": "155955000", "interestIncome": "None", "incomeBeforeTax": "-5955000", "interestExpense": "12031000", "operatingIncome": "2205000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1227000", "reportedCurrency": "USD", "netInterestIncome": "-12031000", "nonInterestIncome": "None", "operatingExpenses": "55136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8361000", "sellingGeneralAndAdministrative": "55136000", "netIncomeFromContinuingOperations": "-7182000" }, "balance": { "goodwill": "None", "inventory": "37874000", "commonStock": "1348000", "currentDebt": "None", "investments": "None", "totalAssets": "528365000", "longTermDebt": "318626000", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "59475000", "reportedCurrency": "USD", "retainedEarnings": "-415667000", "totalLiabilities": "526627000", "otherCurrentAssets": "59039000", "totalCurrentAssets": "305103000", "currentLongTermDebt": "6485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223262000", "currentAccountsPayable": "42091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "368532000", "totalShareholderEquity": "1738000", "capitalLeaseObligations": "43421000", "otherCurrentLiabilities": "98849000", "totalCurrentLiabilities": "171248000", "otherNonCurrentLiabilities": "3157000", "totalNonCurrentLiabilities": "355379000", "cashAndShortTermInvestments": "35545000", "commonStockSharesOutstanding": "4463000", "intangibleAssetsExcludingGoodwill": "59475000", "cashAndCashEquivalentsAtCarryingValue": "35545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7182000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1317000", "operatingCashflow": "21624000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2820000", "cashflowFromInvestment": "-1993000", "stockBasedCompensation": "529000", "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": "8361000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 210758000, "cost_of_revenue": 157234000, "gross_profit": 53524000, "ebit": 3269000, "ebitda": 12303000, "pretax_income": -10622000, "tax_provision": 504000, "net_income": -11126000, "net_income_to_common": -11126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19087000, "total_current_assets": 314891000, "total_assets": 545366000, "short_term_debt": 22062000, "long_term_debt": 314182000, "total_debt": 336244000, "total_liabilities": 527468000, "total_equity": 17898000, "shares_outstanding": 4422000, "goodwill_and_intangibles": 53356000 }, "cash_flow": { "operating_cash_flow": 5609000, "capital_expenditure": 1695000, "free_cash_flow": 7304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340397, "ticker_id": 3966, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3269000", "ebitda": "12303000", "netIncome": "-11126000", "grossProfit": "53524000", "depreciation": "None", "totalRevenue": "210758000", "costOfRevenue": "157234000", "interestIncome": "None", "incomeBeforeTax": "-10622000", "interestExpense": "11770000", "operatingIncome": "3158000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "504000", "reportedCurrency": "USD", "netInterestIncome": "-11770000", "nonInterestIncome": "None", "operatingExpenses": "50366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9034000", "sellingGeneralAndAdministrative": "50366000", "netIncomeFromContinuingOperations": "-11126000" }, "balance": { "goodwill": "None", "inventory": "40314000", "commonStock": "1327000", "currentDebt": "None", "investments": "None", "totalAssets": "545366000", "longTermDebt": "314182000", "shortTermDebt": "22062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "53356000", "reportedCurrency": "USD", "retainedEarnings": "-408485000", "totalLiabilities": "527468000", "otherCurrentAssets": "23353000", "totalCurrentAssets": "314891000", "currentLongTermDebt": "7056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230475000", "currentAccountsPayable": "43149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366371000", "totalShareholderEquity": "17898000", "capitalLeaseObligations": "45133000", "otherCurrentLiabilities": "104763000", "totalCurrentLiabilities": "174805000", "otherNonCurrentLiabilities": "3189000", "totalNonCurrentLiabilities": "352663000", "cashAndShortTermInvestments": "19087000", "commonStockSharesOutstanding": "4422000", "intangibleAssetsExcludingGoodwill": "53356000", "cashAndCashEquivalentsAtCarryingValue": "19087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1001000", "operatingCashflow": "5609000", "capitalExpenditures": "1695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7427000", "cashflowFromInvestment": "-1685000", "stockBasedCompensation": "467000", "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": "9034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210758000, "cost_of_revenue": 157234000, "gross_profit": 53524000, "research_and_development": null, "selling_general_admin": 50366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3269000, "depreciation_amortisation": 9034000, "ebitda": 12303000, "interest_expense": 11770000, "interest_income": null, "other_non_operating": null, "pretax_income": -10622000, "tax_provision": 504000, "effective_tax_rate": null, "net_income": -11126000, "net_income_continuing_ops": -11126000, "net_income_to_common": -11126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19087000, "short_term_investments": null, "net_receivables": 232137000, "inventory": 40314000, "other_current_assets": null, "total_current_assets": 314891000, "net_ppe": null, "goodwill": null, "intangible_assets": 53356000, "goodwill_and_intangibles": 53356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 230475000, "total_assets": 545366000, "short_term_debt": 22062000, "accounts_payable": 43149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174805000, "long_term_debt": 314182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352663000, "total_liabilities": 527468000, "total_debt": 336244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -408485000, "total_equity": 17898000, "shares_outstanding": 4422000, "operating_cash_flow": 5609000, "stock_based_compensation": 467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7427000, "free_cash_flow": 7304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3269000", "ebitda": "12303000", "netIncome": "-11126000", "grossProfit": "53524000", "depreciation": "None", "totalRevenue": "210758000", "costOfRevenue": "157234000", "interestIncome": "None", "incomeBeforeTax": "-10622000", "interestExpense": "11770000", "operatingIncome": "3158000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "504000", "reportedCurrency": "USD", "netInterestIncome": "-11770000", "nonInterestIncome": "None", "operatingExpenses": "50366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9034000", "sellingGeneralAndAdministrative": "50366000", "netIncomeFromContinuingOperations": "-11126000" }, "balance": { "goodwill": "None", "inventory": "40314000", "commonStock": "1327000", "currentDebt": "None", "investments": "None", "totalAssets": "545366000", "longTermDebt": "314182000", "shortTermDebt": "22062000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "53356000", "reportedCurrency": "USD", "retainedEarnings": "-408485000", "totalLiabilities": "527468000", "otherCurrentAssets": "23353000", "totalCurrentAssets": "314891000", "currentLongTermDebt": "7056000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "230475000", "currentAccountsPayable": "43149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "366371000", "totalShareholderEquity": "17898000", "capitalLeaseObligations": "45133000", "otherCurrentLiabilities": "104763000", "totalCurrentLiabilities": "174805000", "otherNonCurrentLiabilities": "3189000", "totalNonCurrentLiabilities": "352663000", "cashAndShortTermInvestments": "19087000", "commonStockSharesOutstanding": "4422000", "intangibleAssetsExcludingGoodwill": "53356000", "cashAndCashEquivalentsAtCarryingValue": "19087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1001000", "operatingCashflow": "5609000", "capitalExpenditures": "1695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7427000", "cashflowFromInvestment": "-1685000", "stockBasedCompensation": "467000", "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": "9034000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 228618000, "cost_of_revenue": 165064000, "gross_profit": 63554000, "ebit": 11261000, "ebitda": 20521000, "pretax_income": -1291000, "tax_provision": 1472000, "net_income": -2763000, "net_income_to_common": -2763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22461000, "total_current_assets": 315304000, "total_assets": 549647000, "short_term_debt": 21803000, "long_term_debt": 313020000, "total_debt": 334823000, "total_liabilities": 525772000, "total_equity": 23875000, "shares_outstanding": 4416000, "goodwill_and_intangibles": 56455000 }, "cash_flow": { "operating_cash_flow": -6352000, "capital_expenditure": 2743000, "free_cash_flow": -3609000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340398, "ticker_id": 3966, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11261000", "ebitda": "20521000", "netIncome": "-2763000", "grossProfit": "63554000", "depreciation": "None", "totalRevenue": "228618000", "costOfRevenue": "165064000", "interestIncome": "None", "incomeBeforeTax": "-1291000", "interestExpense": "11909000", "operatingIncome": "11159000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1472000", "reportedCurrency": "USD", "netInterestIncome": "-11909000", "nonInterestIncome": "None", "operatingExpenses": "52395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9260000", "sellingGeneralAndAdministrative": "52395000", "netIncomeFromContinuingOperations": "-2763000" }, "balance": { "goodwill": "None", "inventory": "38830000", "commonStock": "1327000", "currentDebt": "None", "investments": "None", "totalAssets": "549647000", "longTermDebt": "313020000", "shortTermDebt": "21803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "56455000", "reportedCurrency": "USD", "retainedEarnings": "-397359000", "totalLiabilities": "525772000", "otherCurrentAssets": "22032000", "totalCurrentAssets": "315304000", "currentLongTermDebt": "7087000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234343000", "currentAccountsPayable": "41548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365647000", "totalShareholderEquity": "23875000", "capitalLeaseObligations": "45540000", "otherCurrentLiabilities": "102782000", "totalCurrentLiabilities": "173459000", "otherNonCurrentLiabilities": "3313000", "totalNonCurrentLiabilities": "352313000", "cashAndShortTermInvestments": "22461000", "commonStockSharesOutstanding": "4416000", "intangibleAssetsExcludingGoodwill": "56455000", "cashAndCashEquivalentsAtCarryingValue": "22461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "-6352000", "capitalExpenditures": "2743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7334000", "cashflowFromInvestment": "-2604000", "stockBasedCompensation": "612000", "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": "9260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228618000, "cost_of_revenue": 165064000, "gross_profit": 63554000, "research_and_development": null, "selling_general_admin": 52395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11261000, "depreciation_amortisation": 9260000, "ebitda": 20521000, "interest_expense": 11909000, "interest_income": null, "other_non_operating": null, "pretax_income": -1291000, "tax_provision": 1472000, "effective_tax_rate": null, "net_income": -2763000, "net_income_continuing_ops": -2763000, "net_income_to_common": -2763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22461000, "short_term_investments": null, "net_receivables": 231981000, "inventory": 38830000, "other_current_assets": null, "total_current_assets": 315304000, "net_ppe": null, "goodwill": null, "intangible_assets": 56455000, "goodwill_and_intangibles": 56455000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 234343000, "total_assets": 549647000, "short_term_debt": 21803000, "accounts_payable": 41548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173459000, "long_term_debt": 313020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352313000, "total_liabilities": 525772000, "total_debt": 334823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -397359000, "total_equity": 23875000, "shares_outstanding": 4416000, "operating_cash_flow": -6352000, "stock_based_compensation": 612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7334000, "free_cash_flow": -3609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11261000", "ebitda": "20521000", "netIncome": "-2763000", "grossProfit": "63554000", "depreciation": "None", "totalRevenue": "228618000", "costOfRevenue": "165064000", "interestIncome": "None", "incomeBeforeTax": "-1291000", "interestExpense": "11909000", "operatingIncome": "11159000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1472000", "reportedCurrency": "USD", "netInterestIncome": "-11909000", "nonInterestIncome": "None", "operatingExpenses": "52395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9260000", "sellingGeneralAndAdministrative": "52395000", "netIncomeFromContinuingOperations": "-2763000" }, "balance": { "goodwill": "None", "inventory": "38830000", "commonStock": "1327000", "currentDebt": "None", "investments": "None", "totalAssets": "549647000", "longTermDebt": "313020000", "shortTermDebt": "21803000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "56455000", "reportedCurrency": "USD", "retainedEarnings": "-397359000", "totalLiabilities": "525772000", "otherCurrentAssets": "22032000", "totalCurrentAssets": "315304000", "currentLongTermDebt": "7087000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234343000", "currentAccountsPayable": "41548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365647000", "totalShareholderEquity": "23875000", "capitalLeaseObligations": "45540000", "otherCurrentLiabilities": "102782000", "totalCurrentLiabilities": "173459000", "otherNonCurrentLiabilities": "3313000", "totalNonCurrentLiabilities": "352313000", "cashAndShortTermInvestments": "22461000", "commonStockSharesOutstanding": "4416000", "intangibleAssetsExcludingGoodwill": "56455000", "cashAndCashEquivalentsAtCarryingValue": "22461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2763000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "-6352000", "capitalExpenditures": "2743000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7334000", "cashflowFromInvestment": "-2604000", "stockBasedCompensation": "612000", "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": "9260000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 199600000, "cost_of_revenue": 150869000, "gross_profit": 48731000, "ebit": -6386000, "ebitda": 3254000, "pretax_income": -17122000, "tax_provision": 73000, "net_income": -17195000, "net_income_to_common": -17195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24190000, "total_current_assets": 298202000, "total_assets": 535483000, "short_term_debt": 21137000, "long_term_debt": 300038000, "total_debt": 321175000, "total_liabilities": 509192000, "total_equity": 26291000, "shares_outstanding": 4415000, "goodwill_and_intangibles": 59555000 }, "cash_flow": { "operating_cash_flow": 1886000, "capital_expenditure": 3016000, "free_cash_flow": 4902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340399, "ticker_id": 3966, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6386000", "ebitda": "3254000", "netIncome": "-17195000", "grossProfit": "48731000", "depreciation": "None", "totalRevenue": "199600000", "costOfRevenue": "150869000", "interestIncome": "None", "incomeBeforeTax": "-17122000", "interestExpense": "12098000", "operatingIncome": "-6386000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-12098000", "nonInterestIncome": "None", "operatingExpenses": "55117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9640000", "sellingGeneralAndAdministrative": "55117000", "netIncomeFromContinuingOperations": "-17195000" }, "balance": { "goodwill": "None", "inventory": "38663000", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "535483000", "longTermDebt": "300038000", "shortTermDebt": "21137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "59555000", "reportedCurrency": "USD", "retainedEarnings": "-394596000", "totalLiabilities": "509192000", "otherCurrentAssets": "21283000", "totalCurrentAssets": "298202000", "currentLongTermDebt": "7123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237281000", "currentAccountsPayable": "35423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350263000", "totalShareholderEquity": "26291000", "capitalLeaseObligations": "43102000", "otherCurrentLiabilities": "109031000", "totalCurrentLiabilities": "171006000", "otherNonCurrentLiabilities": "3261000", "totalNonCurrentLiabilities": "338186000", "cashAndShortTermInvestments": "24190000", "commonStockSharesOutstanding": "4415000", "intangibleAssetsExcludingGoodwill": "59555000", "cashAndCashEquivalentsAtCarryingValue": "24190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "1886000", "capitalExpenditures": "3016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9834000", "cashflowFromInvestment": "-3016000", "stockBasedCompensation": "665000", "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": "9640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199600000, "cost_of_revenue": 150869000, "gross_profit": 48731000, "research_and_development": null, "selling_general_admin": 55117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6386000, "depreciation_amortisation": 9640000, "ebitda": 3254000, "interest_expense": 12098000, "interest_income": null, "other_non_operating": null, "pretax_income": -17122000, "tax_provision": 73000, "effective_tax_rate": null, "net_income": -17195000, "net_income_continuing_ops": -17195000, "net_income_to_common": -17195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24190000, "short_term_investments": null, "net_receivables": 214066000, "inventory": 38663000, "other_current_assets": null, "total_current_assets": 298202000, "net_ppe": null, "goodwill": null, "intangible_assets": 59555000, "goodwill_and_intangibles": 59555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237281000, "total_assets": 535483000, "short_term_debt": 21137000, "accounts_payable": 35423000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171006000, "long_term_debt": 300038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338186000, "total_liabilities": 509192000, "total_debt": 321175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394596000, "total_equity": 26291000, "shares_outstanding": 4415000, "operating_cash_flow": 1886000, "stock_based_compensation": 665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9834000, "free_cash_flow": 4902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6386000", "ebitda": "3254000", "netIncome": "-17195000", "grossProfit": "48731000", "depreciation": "None", "totalRevenue": "199600000", "costOfRevenue": "150869000", "interestIncome": "None", "incomeBeforeTax": "-17122000", "interestExpense": "12098000", "operatingIncome": "-6386000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "73000", "reportedCurrency": "USD", "netInterestIncome": "-12098000", "nonInterestIncome": "None", "operatingExpenses": "55117000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9640000", "sellingGeneralAndAdministrative": "55117000", "netIncomeFromContinuingOperations": "-17195000" }, "balance": { "goodwill": "None", "inventory": "38663000", "commonStock": "1325000", "currentDebt": "None", "investments": "None", "totalAssets": "535483000", "longTermDebt": "300038000", "shortTermDebt": "21137000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "59555000", "reportedCurrency": "USD", "retainedEarnings": "-394596000", "totalLiabilities": "509192000", "otherCurrentAssets": "21283000", "totalCurrentAssets": "298202000", "currentLongTermDebt": "7123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237281000", "currentAccountsPayable": "35423000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350263000", "totalShareholderEquity": "26291000", "capitalLeaseObligations": "43102000", "otherCurrentLiabilities": "109031000", "totalCurrentLiabilities": "171006000", "otherNonCurrentLiabilities": "3261000", "totalNonCurrentLiabilities": "338186000", "cashAndShortTermInvestments": "24190000", "commonStockSharesOutstanding": "4415000", "intangibleAssetsExcludingGoodwill": "59555000", "cashAndCashEquivalentsAtCarryingValue": "24190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "10000", "operatingCashflow": "1886000", "capitalExpenditures": "3016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9834000", "cashflowFromInvestment": "-3016000", "stockBasedCompensation": "665000", "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": "9640000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 214131000, "cost_of_revenue": 163682000, "gross_profit": 50449000, "ebit": -8704000, "ebitda": 687000, "pretax_income": -22566000, "tax_provision": 558000, "net_income": -23124000, "net_income_to_common": -23124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35427000, "total_current_assets": 322101000, "total_assets": 565744000, "short_term_debt": 19444000, "long_term_debt": 306214000, "total_debt": 325658000, "total_liabilities": 520148000, "total_equity": 45596000, "shares_outstanding": 4400860, "goodwill_and_intangibles": 62693000 }, "cash_flow": { "operating_cash_flow": 11083000, "capital_expenditure": 2997000, "free_cash_flow": 14080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340400, "ticker_id": 3966, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8704000", "ebitda": "687000", "netIncome": "-23124000", "grossProfit": "50449000", "depreciation": "None", "totalRevenue": "214131000", "costOfRevenue": "163682000", "interestIncome": "None", "incomeBeforeTax": "-22566000", "interestExpense": "11682000", "operatingIncome": "-8868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "558000", "reportedCurrency": "USD", "netInterestIncome": "-11682000", "nonInterestIncome": "None", "operatingExpenses": "59317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9391000", "sellingGeneralAndAdministrative": "59317000", "netIncomeFromContinuingOperations": "-23124000" }, "balance": { "goodwill": "None", "inventory": "38853000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "565744000", "longTermDebt": "306214000", "shortTermDebt": "19444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62693000", "reportedCurrency": "USD", "retainedEarnings": "-377401000", "totalLiabilities": "520148000", "otherCurrentAssets": "22592000", "totalCurrentAssets": "322101000", "currentLongTermDebt": "5212000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243643000", "currentAccountsPayable": "36389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355620000", "totalShareholderEquity": "45596000", "capitalLeaseObligations": "44194000", "otherCurrentLiabilities": "118089000", "totalCurrentLiabilities": "174938000", "otherNonCurrentLiabilities": "3292000", "totalNonCurrentLiabilities": "345210000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "4400860", "intangibleAssetsExcludingGoodwill": "62693000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "455000", "operatingCashflow": "11083000", "capitalExpenditures": "2997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5496000", "cashflowFromInvestment": "-2997000", "stockBasedCompensation": "731000", "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": "9391000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214131000, "cost_of_revenue": 163682000, "gross_profit": 50449000, "research_and_development": null, "selling_general_admin": 59317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8704000, "depreciation_amortisation": 9391000, "ebitda": 687000, "interest_expense": 11682000, "interest_income": null, "other_non_operating": null, "pretax_income": -22566000, "tax_provision": 558000, "effective_tax_rate": null, "net_income": -23124000, "net_income_continuing_ops": -23124000, "net_income_to_common": -23124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35427000, "short_term_investments": null, "net_receivables": 225229000, "inventory": 38853000, "other_current_assets": null, "total_current_assets": 322101000, "net_ppe": null, "goodwill": null, "intangible_assets": 62693000, "goodwill_and_intangibles": 62693000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 243643000, "total_assets": 565744000, "short_term_debt": 19444000, "accounts_payable": 36389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174938000, "long_term_debt": 306214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345210000, "total_liabilities": 520148000, "total_debt": 325658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -377401000, "total_equity": 45596000, "shares_outstanding": 4400860, "operating_cash_flow": 11083000, "stock_based_compensation": 731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5496000, "free_cash_flow": 14080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8704000", "ebitda": "687000", "netIncome": "-23124000", "grossProfit": "50449000", "depreciation": "None", "totalRevenue": "214131000", "costOfRevenue": "163682000", "interestIncome": "None", "incomeBeforeTax": "-22566000", "interestExpense": "11682000", "operatingIncome": "-8868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "558000", "reportedCurrency": "USD", "netInterestIncome": "-11682000", "nonInterestIncome": "None", "operatingExpenses": "59317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9391000", "sellingGeneralAndAdministrative": "59317000", "netIncomeFromContinuingOperations": "-23124000" }, "balance": { "goodwill": "None", "inventory": "38853000", "commonStock": "1315000", "currentDebt": "None", "investments": "None", "totalAssets": "565744000", "longTermDebt": "306214000", "shortTermDebt": "19444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62693000", "reportedCurrency": "USD", "retainedEarnings": "-377401000", "totalLiabilities": "520148000", "otherCurrentAssets": "22592000", "totalCurrentAssets": "322101000", "currentLongTermDebt": "5212000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "225229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "243643000", "currentAccountsPayable": "36389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "355620000", "totalShareholderEquity": "45596000", "capitalLeaseObligations": "44194000", "otherCurrentLiabilities": "118089000", "totalCurrentLiabilities": "174938000", "otherNonCurrentLiabilities": "3292000", "totalNonCurrentLiabilities": "345210000", "cashAndShortTermInvestments": "35427000", "commonStockSharesOutstanding": "4400860", "intangibleAssetsExcludingGoodwill": "62693000", "cashAndCashEquivalentsAtCarryingValue": "35427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "455000", "operatingCashflow": "11083000", "capitalExpenditures": "2997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5496000", "cashflowFromInvestment": "-2997000", "stockBasedCompensation": "731000", "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": "9391000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 206715000, "cost_of_revenue": 153928000, "gross_profit": 52787000, "ebit": -1101000, "ebitda": 8295000, "pretax_income": -11062000, "tax_provision": 1072000, "net_income": -12134000, "net_income_to_common": -12134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21483000, "total_current_assets": 312836000, "total_assets": 561454000, "short_term_debt": 19819000, "long_term_debt": 295778000, "total_debt": 315597000, "total_liabilities": 496839000, "total_equity": 64614999, "shares_outstanding": 4368000, "goodwill_and_intangibles": 65816000 }, "cash_flow": { "operating_cash_flow": 1548000, "capital_expenditure": 2360000, "free_cash_flow": 3908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340402, "ticker_id": 3966, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1101000", "ebitda": "8295000", "netIncome": "-12134000", "grossProfit": "52787000", "depreciation": "None", "totalRevenue": "206715000", "costOfRevenue": "153928000", "interestIncome": "None", "incomeBeforeTax": "-11062000", "interestExpense": "10067000", "operatingIncome": "-1258000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1072000", "reportedCurrency": "USD", "netInterestIncome": "-10067000", "nonInterestIncome": "None", "operatingExpenses": "54045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9396000", "sellingGeneralAndAdministrative": "54045000", "netIncomeFromContinuingOperations": "-12134000" }, "balance": { "goodwill": "None", "inventory": "38874000", "commonStock": "1311000", "currentDebt": "None", "investments": "None", "totalAssets": "561454000", "longTermDebt": "295778000", "shortTermDebt": "19819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65816000", "reportedCurrency": "USD", "retainedEarnings": "-354277000", "totalLiabilities": "496839000", "otherCurrentAssets": "26453000", "totalCurrentAssets": "312836000", "currentLongTermDebt": "5302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248617999", "currentAccountsPayable": "32039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170815000", "shortLongTermDebtTotal": "348033000", "totalShareholderEquity": "64614999", "capitalLeaseObligations": "46953000", "otherCurrentLiabilities": "104750000", "totalCurrentLiabilities": "159072000", "otherNonCurrentLiabilities": "4228000", "totalNonCurrentLiabilities": "337767000", "cashAndShortTermInvestments": "21483000", "commonStockSharesOutstanding": "4368000", "intangibleAssetsExcludingGoodwill": "65816000", "cashAndCashEquivalentsAtCarryingValue": "21483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1373000", "operatingCashflow": "1548000", "capitalExpenditures": "2360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7878000", "cashflowFromInvestment": "-2278000", "stockBasedCompensation": "232000", "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": "9396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206715000, "cost_of_revenue": 153928000, "gross_profit": 52787000, "research_and_development": null, "selling_general_admin": 54045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1101000, "depreciation_amortisation": 9396000, "ebitda": 8295000, "interest_expense": 10067000, "interest_income": null, "other_non_operating": null, "pretax_income": -11062000, "tax_provision": 1072000, "effective_tax_rate": null, "net_income": -12134000, "net_income_continuing_ops": -12134000, "net_income_to_common": -12134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21483000, "short_term_investments": null, "net_receivables": 226026000, "inventory": 38874000, "other_current_assets": null, "total_current_assets": 312836000, "net_ppe": null, "goodwill": null, "intangible_assets": 65816000, "goodwill_and_intangibles": 65816000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248617999, "total_assets": 561454000, "short_term_debt": 19819000, "accounts_payable": 32039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159072000, "long_term_debt": 295778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337767000, "total_liabilities": 496839000, "total_debt": 315597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -354277000, "total_equity": 64614999, "shares_outstanding": 4368000, "operating_cash_flow": 1548000, "stock_based_compensation": 232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7878000, "free_cash_flow": 3908000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1101000", "ebitda": "8295000", "netIncome": "-12134000", "grossProfit": "52787000", "depreciation": "None", "totalRevenue": "206715000", "costOfRevenue": "153928000", "interestIncome": "None", "incomeBeforeTax": "-11062000", "interestExpense": "10067000", "operatingIncome": "-1258000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1072000", "reportedCurrency": "USD", "netInterestIncome": "-10067000", "nonInterestIncome": "None", "operatingExpenses": "54045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9396000", "sellingGeneralAndAdministrative": "54045000", "netIncomeFromContinuingOperations": "-12134000" }, "balance": { "goodwill": "None", "inventory": "38874000", "commonStock": "1311000", "currentDebt": "None", "investments": "None", "totalAssets": "561454000", "longTermDebt": "295778000", "shortTermDebt": "19819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65816000", "reportedCurrency": "USD", "retainedEarnings": "-354277000", "totalLiabilities": "496839000", "otherCurrentAssets": "26453000", "totalCurrentAssets": "312836000", "currentLongTermDebt": "5302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "226026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248617999", "currentAccountsPayable": "32039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170815000", "shortLongTermDebtTotal": "348033000", "totalShareholderEquity": "64614999", "capitalLeaseObligations": "46953000", "otherCurrentLiabilities": "104750000", "totalCurrentLiabilities": "159072000", "otherNonCurrentLiabilities": "4228000", "totalNonCurrentLiabilities": "337767000", "cashAndShortTermInvestments": "21483000", "commonStockSharesOutstanding": "4368000", "intangibleAssetsExcludingGoodwill": "65816000", "cashAndCashEquivalentsAtCarryingValue": "21483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1373000", "operatingCashflow": "1548000", "capitalExpenditures": "2360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7878000", "cashflowFromInvestment": "-2278000", "stockBasedCompensation": "232000", "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": "9396000", "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": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "income_statement": { "revenue": 239492000, "cost_of_revenue": 178576000, "gross_profit": 60916000, "ebit": 4756000, "ebitda": 14295000, "pretax_income": -13664000, "tax_provision": 2089000, "net_income": -15753000, "net_income_to_common": -15753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30437000, "total_current_assets": 326755000, "total_assets": 586685000, "short_term_debt": 18987000, "long_term_debt": 306334000, "total_debt": 325321000, "total_liabilities": 506813000, "total_equity": 79872000, "shares_outstanding": 4362000, "goodwill_and_intangibles": 69003000 }, "cash_flow": { "operating_cash_flow": -5854000, "capital_expenditure": 2381000, "free_cash_flow": -3473000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 340403, "ticker_id": 3966, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:37:11.640615+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4756000", "ebitda": "14295000", "netIncome": "-15753000", "grossProfit": "60916000", "depreciation": "None", "totalRevenue": "239492000", "costOfRevenue": "178576000", "interestIncome": "None", "incomeBeforeTax": "-13664000", "interestExpense": "16691000", "operatingIncome": "4596000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2089000", "reportedCurrency": "USD", "netInterestIncome": "-16691000", "nonInterestIncome": "None", "operatingExpenses": "56320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1569000", "costofGoodsAndServicesSold": "178576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9539000", "sellingGeneralAndAdministrative": "56320000", "netIncomeFromContinuingOperations": "-15753000" }, "balance": { "goodwill": "None", "inventory": "37861000", "commonStock": "1311000", "currentDebt": "None", "investments": "None", "totalAssets": "586685000", "longTermDebt": "306334000", "shortTermDebt": "18987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "69003000", "reportedCurrency": "USD", "retainedEarnings": "-342143000", "totalLiabilities": "506813000", "otherCurrentAssets": "21603000", "totalCurrentAssets": "326755000", "currentLongTermDebt": "4547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259929999", "currentAccountsPayable": "36270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176955000", "shortLongTermDebtTotal": "359887000", "totalShareholderEquity": "79872000", "capitalLeaseObligations": "49006000", "otherCurrentLiabilities": "101932000", "totalCurrentLiabilities": "158566000", "otherNonCurrentLiabilities": "34566000", "totalNonCurrentLiabilities": "348246999", "cashAndShortTermInvestments": "30437000", "commonStockSharesOutstanding": "4362000", "intangibleAssetsExcludingGoodwill": "69003000", "cashAndCashEquivalentsAtCarryingValue": "30437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "333000", "operatingCashflow": "-5854000", "capitalExpenditures": "2381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6719000", "cashflowFromInvestment": "-2381000", "stockBasedCompensation": "245000", "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": "9539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239492000, "cost_of_revenue": 178576000, "gross_profit": 60916000, "research_and_development": null, "selling_general_admin": 56320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4756000, "depreciation_amortisation": 9539000, "ebitda": 14295000, "interest_expense": 16691000, "interest_income": null, "other_non_operating": null, "pretax_income": -13664000, "tax_provision": 2089000, "effective_tax_rate": null, "net_income": -15753000, "net_income_continuing_ops": -15753000, "net_income_to_common": -15753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30437000, "short_term_investments": null, "net_receivables": 236854000, "inventory": 37861000, "other_current_assets": null, "total_current_assets": 326755000, "net_ppe": null, "goodwill": null, "intangible_assets": 69003000, "goodwill_and_intangibles": 69003000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259929999, "total_assets": 586685000, "short_term_debt": 18987000, "accounts_payable": 36270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158566000, "long_term_debt": 306334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348246999, "total_liabilities": 506813000, "total_debt": 325321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342143000, "total_equity": 79872000, "shares_outstanding": 4362000, "operating_cash_flow": -5854000, "stock_based_compensation": 245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6719000, "free_cash_flow": -3473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4756000", "ebitda": "14295000", "netIncome": "-15753000", "grossProfit": "60916000", "depreciation": "None", "totalRevenue": "239492000", "costOfRevenue": "178576000", "interestIncome": "None", "incomeBeforeTax": "-13664000", "interestExpense": "16691000", "operatingIncome": "4596000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2089000", "reportedCurrency": "USD", "netInterestIncome": "-16691000", "nonInterestIncome": "None", "operatingExpenses": "56320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1569000", "costofGoodsAndServicesSold": "178576000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9539000", "sellingGeneralAndAdministrative": "56320000", "netIncomeFromContinuingOperations": "-15753000" }, "balance": { "goodwill": "None", "inventory": "37861000", "commonStock": "1311000", "currentDebt": "None", "investments": "None", "totalAssets": "586685000", "longTermDebt": "306334000", "shortTermDebt": "18987000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "69003000", "reportedCurrency": "USD", "retainedEarnings": "-342143000", "totalLiabilities": "506813000", "otherCurrentAssets": "21603000", "totalCurrentAssets": "326755000", "currentLongTermDebt": "4547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259929999", "currentAccountsPayable": "36270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176955000", "shortLongTermDebtTotal": "359887000", "totalShareholderEquity": "79872000", "capitalLeaseObligations": "49006000", "otherCurrentLiabilities": "101932000", "totalCurrentLiabilities": "158566000", "otherNonCurrentLiabilities": "34566000", "totalNonCurrentLiabilities": "348246999", "cashAndShortTermInvestments": "30437000", "commonStockSharesOutstanding": "4362000", "intangibleAssetsExcludingGoodwill": "69003000", "cashAndCashEquivalentsAtCarryingValue": "30437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "333000", "operatingCashflow": "-5854000", "capitalExpenditures": "2381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6719000", "cashflowFromInvestment": "-2381000", "stockBasedCompensation": "245000", "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": "9539000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" } ], "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" ] } } }