{ "ticker": { "uuid": "e6c934dd-cb97-40ca-8312-d2505c61df26", "symbol": "LVLU", "name": "Lulu's Fashion Lounge Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/e6c934dd-cb97-40ca-8312-d2505c61df26/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6c934dd-cb97-40ca-8312-d2505c61df26/" }, "ticker_metadata": { "id": 7021, "uuid": "e6c934dd-cb97-40ca-8312-d2505c61df26", "symbol": "LVLU", "name": "Lulu's Fashion Lounge Holdings Inc", "asset_type": "equity", "market_cap": 27899300, "stock_exchange_id": 2, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "Lulu's Fashion Lounge Holdings Inc (LVLU) is a prominent online fashion retailer focused on delivering trend-driven apparel and accessories tailored for women. With a robust e-commerce platform and an engaging social media presence, the company has cultivated a distinctive brand identity that appeals to a digitally savvy consumer base seeking stylish yet affordable choices. As the retail landscape increasingly embraces direct-to-consumer models, Lulu's is well-positioned for sustained growth and innovation, adeptly capitalizing on emerging fashion trends while enhancing customer engagement to drive long-term profitability.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e6c934dd-cb97-40ca-8312-d2505c61df26", "symbol": "LVLU", "name": "Lulu's Fashion Lounge Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/e6c934dd-cb97-40ca-8312-d2505c61df26/", "api_url": "https://sharemaestro.com/factors/api/tickers/e6c934dd-cb97-40ca-8312-d2505c61df26/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 8.6, "market_cap": 24417034000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 17.96, "piotroski_f_score": 5, "momentum_12_1": 0.6175, "volatility_252d": 1.6209 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.013752+00:00", "batch_id": "" }, "size": { "price_close": 8.6, "market_cap": 24417034000, "market_cap_usd": 24417034000, "enterprise_value": 24416581000, "shares_outstanding": 2839190000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 88.5766, "pcf_ratio": null, "pfcf_ratio": 40968.1779, "ev_ebitda": null, "ev_ebit": -3454.0361, "ev_sales": 88.575, "ev_fcf": 40967.4178, "earnings_yield": null, "fcf_yield": 0.0, "price_to_sales": 88.5766, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0113 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4432, "operating_margin": -0.0256, "net_margin": -0.0342, "ebitda_margin": -0.0077, "fcf_margin": 0.0022, "roe": 17.96, "roa": -0.0938, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.7433, "cash_conversion": -0.0632, "accruals_ratio": -0.0934, "sbc_to_revenue": 0.0158, "piotroski_f_score": 5, "altman_z_score": 143.4179, "earnings_stability_5y": 1.2061, "revenue_stability_5y": 0.1876, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.2157, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -192.4, "net_debt_to_ebitda": 0.2142, "debt_to_assets": 0.0695, "interest_coverage": -3.0991, "current_ratio": 0.6121, "quick_ratio": 0.2476, "net_debt": -453000, "local_beta": -0.0018, "volatility_252d": 1.6209, "volatility_60d": 3.9982, "max_drawdown_12m": -0.6713, "risk_adjusted_momentum": 0.3809 }, "growth": { "revenue_growth_1y": -0.0896, "revenue_growth_3y_cagr": -0.1373, "revenue_growth_5y_cagr": 0.0257, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9011, "book_value_growth_1y": -0.9499, "revenue_growth": -0.0896, "earnings_growth": null }, "momentum": { "price_return_1m": -0.156, "price_return_3m": -0.3359, "price_return_6m": 0.6406, "price_return_9m": 1.1446, "price_return_12m": 0.3651, "price_return_12m_ex1m": 0.6175, "momentum_6m": 0.6406, "momentum_12m": 0.3651, "momentum_12_1": 0.6175, "distance_from_52w_high": -0.6713, "distance_from_52w_low": 1.3118, "relative_strength": 0.2071 }, "raw_ttm": { "revenue_ttm": 275660000, "gross_profit_ttm": 122161000, "ebit_ttm": -7069000, "ebitda_ttm": -2115000, "net_income_ttm": -9429000, "eps_diluted_ttm": -0.0033, "operating_cash_flow_ttm": -43000, "capital_expenditure_ttm": 639000, "fcf_ttm": 596000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2281000, "cash_and_equivalents": 7439000, "total_current_assets": 55546000, "total_current_liabilities": 90753000, "net_ppe": null, "total_assets": 100485000, "total_debt": 6986000, "total_equity": -525000, "net_working_capital": -35660000, "book_value_per_share": -0.0002, "retained_earnings": -266294000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10188000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.465, "os_score": 0.46, "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.46, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1840, "ticker_id": 7021, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.013752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.6, "market_cap": 24417034000, "market_cap_usd": 24417034000, "enterprise_value": 24416581000, "shares_outstanding": 2839190000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 88.57663063, "pcf_ratio": null, "pfcf_ratio": 40968.17785235, "ev_ebitda": null, "ev_ebit": -3454.03607299, "ev_sales": 88.5749873, "ev_fcf": 40967.41778523, "earnings_yield": null, "fcf_yield": 2.441e-05, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44315824, "operating_margin": -0.02564391, "net_margin": -0.03420518, "ebitda_margin": -0.0076725, "fcf_margin": 0.00216208, "roe": 17.96, "roa": -0.0938349, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.74329502, "cash_conversion": -0.06320925, "accruals_ratio": -0.09340698, "sbc_to_revenue": 0.01584198, "debt_to_equity": -192.4, "net_debt_to_ebitda": 0.2141844, "debt_to_assets": 0.06952281, "interest_coverage": -3.09907935, "current_ratio": 0.6120569, "quick_ratio": 0.24755105, "net_debt": -453000, "revenue_growth_1y": -0.08957901, "revenue_growth_3y_cagr": -0.13730145, "revenue_growth_5y_cagr": 0.02569317, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.90112807, "book_value_growth_1y": -0.94990733, "piotroski_f_score": 5, "altman_z_score": 143.4179042, "earnings_stability_5y": 1.206091, "revenue_stability_5y": 0.187618, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15603533, "price_return_3m": -0.33590734, "price_return_6m": 0.64059519, "price_return_9m": 1.1446384, "price_return_12m": 0.36507937, "price_return_12m_ex1m": 0.61746032, "distance_from_52w_high": -0.67125382, "distance_from_52w_low": 1.31182796, "relative_strength": 0.20713831, "local_beta": -0.0018, "volatility_252d": 1.620919, "volatility_60d": 3.998214, "max_drawdown_12m": -0.67125382, "revenue_ttm": 275660000, "gross_profit_ttm": 122161000, "ebit_ttm": -7069000, "ebitda_ttm": -2115000, "net_income_ttm": -9429000, "eps_diluted_ttm": -0.00332102, "operating_cash_flow_ttm": -43000, "capital_expenditure_ttm": 639000, "fcf_ttm": 596000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2281000, "cash_and_equivalents": 7439000, "total_current_assets": 55546000, "total_current_liabilities": 90753000, "net_ppe": null, "total_assets": 100485000, "total_debt": 6986000, "total_equity": -525000, "net_working_capital": -35660000, "book_value_per_share": -0.00018491, "retained_earnings": -266294000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10188000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": null, "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": 8.6, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 17.96, "momentum_12_1": 0.6175, "complete_fields": { "id": 1840, "ticker_id": 7021, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:56.013752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.6, "market_cap": 24417034000, "market_cap_usd": 24417034000, "enterprise_value": 24416581000, "shares_outstanding": 2839190000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 88.57663063, "pcf_ratio": null, "pfcf_ratio": 40968.17785235, "ev_ebitda": null, "ev_ebit": -3454.03607299, "ev_sales": 88.5749873, "ev_fcf": 40967.41778523, "earnings_yield": null, "fcf_yield": 2.441e-05, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44315824, "operating_margin": -0.02564391, "net_margin": -0.03420518, "ebitda_margin": -0.0076725, "fcf_margin": 0.00216208, "roe": 17.96, "roa": -0.0938349, "roic": null, "roc_greenblatt": null, "asset_turnover": 2.74329502, "cash_conversion": -0.06320925, "accruals_ratio": -0.09340698, "sbc_to_revenue": 0.01584198, "debt_to_equity": -192.4, "net_debt_to_ebitda": 0.2141844, "debt_to_assets": 0.06952281, "interest_coverage": -3.09907935, "current_ratio": 0.6120569, "quick_ratio": 0.24755105, "net_debt": -453000, "revenue_growth_1y": -0.08957901, "revenue_growth_3y_cagr": -0.13730145, "revenue_growth_5y_cagr": 0.02569317, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.90112807, "book_value_growth_1y": -0.94990733, "piotroski_f_score": 5, "altman_z_score": 143.4179042, "earnings_stability_5y": 1.206091, "revenue_stability_5y": 0.187618, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15603533, "price_return_3m": -0.33590734, "price_return_6m": 0.64059519, "price_return_9m": 1.1446384, "price_return_12m": 0.36507937, "price_return_12m_ex1m": 0.61746032, "distance_from_52w_high": -0.67125382, "distance_from_52w_low": 1.31182796, "relative_strength": 0.20713831, "local_beta": -0.0018, "volatility_252d": 1.620919, "volatility_60d": 3.998214, "max_drawdown_12m": -0.67125382, "revenue_ttm": 275660000, "gross_profit_ttm": 122161000, "ebit_ttm": -7069000, "ebitda_ttm": -2115000, "net_income_ttm": -9429000, "eps_diluted_ttm": -0.00332102, "operating_cash_flow_ttm": -43000, "capital_expenditure_ttm": 639000, "fcf_ttm": 596000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2281000, "cash_and_equivalents": 7439000, "total_current_assets": 55546000, "total_current_liabilities": 90753000, "net_ppe": null, "total_assets": 100485000, "total_debt": 6986000, "total_equity": -525000, "net_working_capital": -35660000, "book_value_per_share": -0.00018491, "retained_earnings": -266294000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10188000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 282284000, "cost_of_revenue": 160230000, "gross_profit": 122054000, "ebit": -11061000, "ebitda": -5947000, "pretax_income": -13525000, "tax_provision": -188000, "net_income": -13337000, "net_income_to_common": -13337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2661000, "total_current_assets": 43648000, "total_assets": 89364000, "short_term_debt": 6402000, "long_term_debt": null, "total_debt": 6402000, "total_liabilities": 86350000, "total_equity": 3014000, "shares_outstanding": 2799732000, "goodwill_and_intangibles": 9736000 }, "cash_flow": { "operating_cash_flow": 1379000, "capital_expenditure": 350000, "free_cash_flow": 1729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115433, "ticker_id": 7021, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11061000", "ebitda": "-5947000", "netIncome": "-13337000", "grossProfit": "122054000", "depreciation": "None", "totalRevenue": "282284000", "costOfRevenue": "160230000", "interestIncome": "None", "incomeBeforeTax": "-13525000", "interestExpense": "2464000", "operatingIncome": "-12627000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-2464000", "nonInterestIncome": "None", "operatingExpenses": "134681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5114000", "sellingGeneralAndAdministrative": "68080000", "netIncomeFromContinuingOperations": "-13713000" }, "balance": { "goodwill": "7056000", "inventory": "32444000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "89364000", "longTermDebt": "None", "shortTermDebt": "6402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2680000", "reportedCurrency": "USD", "retainedEarnings": "-262204000", "totalLiabilities": "86350000", "otherCurrentAssets": "5803000", "totalCurrentAssets": "43648000", "currentLongTermDebt": "14390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45716000", "currentAccountsPayable": "8340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16791000", "totalShareholderEquity": "3014000", "capitalLeaseObligations": "16791000", "otherCurrentLiabilities": "60321000", "totalCurrentLiabilities": "75063000", "otherNonCurrentLiabilities": "898000", "totalNonCurrentLiabilities": "11287000", "cashAndShortTermInvestments": "2661000", "commonStockSharesOutstanding": "2799732000", "intangibleAssetsExcludingGoodwill": "2680000", "cashAndCashEquivalentsAtCarryingValue": "2661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1592000", "operatingCashflow": "1379000", "capitalExpenditures": "350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1047000", "cashflowFromInvestment": "-2131000", "stockBasedCompensation": "4481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282284000, "cost_of_revenue": 160230000, "gross_profit": 122054000, "research_and_development": null, "selling_general_admin": 68080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11061000, "depreciation_amortisation": 5114000, "ebitda": -5947000, "interest_expense": 2464000, "interest_income": null, "other_non_operating": null, "pretax_income": -13525000, "tax_provision": -188000, "effective_tax_rate": null, "net_income": -13337000, "net_income_continuing_ops": -13713000, "net_income_to_common": -13337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2661000, "short_term_investments": null, "net_receivables": 2740000, "inventory": 32444000, "other_current_assets": null, "total_current_assets": 43648000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 2680000, "goodwill_and_intangibles": 9736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45716000, "total_assets": 89364000, "short_term_debt": 6402000, "accounts_payable": 8340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75063000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11287000, "total_liabilities": 86350000, "total_debt": 6402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262204000, "total_equity": 3014000, "shares_outstanding": 2799732000, "operating_cash_flow": 1379000, "stock_based_compensation": 4481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1047000, "free_cash_flow": 1729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11061000", "ebitda": "-5947000", "netIncome": "-13337000", "grossProfit": "122054000", "depreciation": "None", "totalRevenue": "282284000", "costOfRevenue": "160230000", "interestIncome": "None", "incomeBeforeTax": "-13525000", "interestExpense": "2464000", "operatingIncome": "-12627000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-2464000", "nonInterestIncome": "None", "operatingExpenses": "134681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5114000", "sellingGeneralAndAdministrative": "68080000", "netIncomeFromContinuingOperations": "-13713000" }, "balance": { "goodwill": "7056000", "inventory": "32444000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "89364000", "longTermDebt": "None", "shortTermDebt": "6402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2680000", "reportedCurrency": "USD", "retainedEarnings": "-262204000", "totalLiabilities": "86350000", "otherCurrentAssets": "5803000", "totalCurrentAssets": "43648000", "currentLongTermDebt": "14390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45716000", "currentAccountsPayable": "8340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16791000", "totalShareholderEquity": "3014000", "capitalLeaseObligations": "16791000", "otherCurrentLiabilities": "60321000", "totalCurrentLiabilities": "75063000", "otherNonCurrentLiabilities": "898000", "totalNonCurrentLiabilities": "11287000", "cashAndShortTermInvestments": "2661000", "commonStockSharesOutstanding": "2799732000", "intangibleAssetsExcludingGoodwill": "2680000", "cashAndCashEquivalentsAtCarryingValue": "2661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1592000", "operatingCashflow": "1379000", "capitalExpenditures": "350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1047000", "cashflowFromInvestment": "-2131000", "stockBasedCompensation": "4481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 315887000, "cost_of_revenue": 185639000, "gross_profit": 130248000, "ebit": -51682000, "ebitda": -46202000, "pretax_income": -52953000, "tax_provision": 2333000, "net_income": -55286000, "net_income_to_common": -55286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4460000, "total_current_assets": 51501000, "total_assets": 108198000, "short_term_debt": 19701000, "long_term_debt": null, "total_debt": 19701000, "total_liabilities": 94830000, "total_equity": 13368000, "shares_outstanding": 622033545, "goodwill_and_intangibles": 28327000 }, "cash_flow": { "operating_cash_flow": 2601000, "capital_expenditure": 2874000, "free_cash_flow": 5475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115438, "ticker_id": 7021, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51682000", "ebitda": "-46202000", "netIncome": "-55286000", "grossProfit": "130248000", "depreciation": "None", "totalRevenue": "315887000", "costOfRevenue": "185639000", "interestIncome": "None", "incomeBeforeTax": "-52953000", "interestExpense": "1271000", "operatingIncome": "-52387000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2333000", "reportedCurrency": "USD", "netInterestIncome": "-1271000", "nonInterestIncome": "None", "operatingExpenses": "182635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5480000", "sellingGeneralAndAdministrative": "81334000", "netIncomeFromContinuingOperations": "-55286000" }, "balance": { "goodwill": "7056000", "inventory": "34036000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "108198000", "longTermDebt": "None", "shortTermDebt": "19701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21271000", "reportedCurrency": "USD", "retainedEarnings": "-248491000", "totalLiabilities": "94830000", "otherCurrentAssets": "6670000", "totalCurrentAssets": "51501000", "currentLongTermDebt": "13090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56697000", "currentAccountsPayable": "10991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39354000", "totalShareholderEquity": "13368000", "capitalLeaseObligations": "26264000", "otherCurrentLiabilities": "25750000", "totalCurrentLiabilities": "74325000", "otherNonCurrentLiabilities": "852000", "totalNonCurrentLiabilities": "20505000", "cashAndShortTermInvestments": "4460000", "commonStockSharesOutstanding": "622033545", "intangibleAssetsExcludingGoodwill": "21271000", "cashAndCashEquivalentsAtCarryingValue": "4460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1436000", "operatingCashflow": "2601000", "capitalExpenditures": "2874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2227000", "cashflowFromInvestment": "-2874000", "stockBasedCompensation": "8090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315887000, "cost_of_revenue": 185639000, "gross_profit": 130248000, "research_and_development": null, "selling_general_admin": 81334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51682000, "depreciation_amortisation": 5480000, "ebitda": -46202000, "interest_expense": 1271000, "interest_income": null, "other_non_operating": null, "pretax_income": -52953000, "tax_provision": 2333000, "effective_tax_rate": null, "net_income": -55286000, "net_income_continuing_ops": -55286000, "net_income_to_common": -55286000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4460000, "short_term_investments": null, "net_receivables": 6335000, "inventory": 34036000, "other_current_assets": null, "total_current_assets": 51501000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 21271000, "goodwill_and_intangibles": 28327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56697000, "total_assets": 108198000, "short_term_debt": 19701000, "accounts_payable": 10991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74325000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20505000, "total_liabilities": 94830000, "total_debt": 19701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248491000, "total_equity": 13368000, "shares_outstanding": 622033545, "operating_cash_flow": 2601000, "stock_based_compensation": 8090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2874000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2227000, "free_cash_flow": 5475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51682000", "ebitda": "-46202000", "netIncome": "-55286000", "grossProfit": "130248000", "depreciation": "None", "totalRevenue": "315887000", "costOfRevenue": "185639000", "interestIncome": "None", "incomeBeforeTax": "-52953000", "interestExpense": "1271000", "operatingIncome": "-52387000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2333000", "reportedCurrency": "USD", "netInterestIncome": "-1271000", "nonInterestIncome": "None", "operatingExpenses": "182635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5480000", "sellingGeneralAndAdministrative": "81334000", "netIncomeFromContinuingOperations": "-55286000" }, "balance": { "goodwill": "7056000", "inventory": "34036000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "108198000", "longTermDebt": "None", "shortTermDebt": "19701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21271000", "reportedCurrency": "USD", "retainedEarnings": "-248491000", "totalLiabilities": "94830000", "otherCurrentAssets": "6670000", "totalCurrentAssets": "51501000", "currentLongTermDebt": "13090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56697000", "currentAccountsPayable": "10991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39354000", "totalShareholderEquity": "13368000", "capitalLeaseObligations": "26264000", "otherCurrentLiabilities": "25750000", "totalCurrentLiabilities": "74325000", "otherNonCurrentLiabilities": "852000", "totalNonCurrentLiabilities": "20505000", "cashAndShortTermInvestments": "4460000", "commonStockSharesOutstanding": "622033545", "intangibleAssetsExcludingGoodwill": "21271000", "cashAndCashEquivalentsAtCarryingValue": "4460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55286000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1436000", "operatingCashflow": "2601000", "capitalExpenditures": "2874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2227000", "cashflowFromInvestment": "-2874000", "stockBasedCompensation": "8090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-496000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 355175000, "cost_of_revenue": 206949000, "gross_profit": 148226000, "ebit": -19282000, "ebitda": -14463000, "pretax_income": -21010000, "tax_provision": -1676000, "net_income": -19334000, "net_income_to_common": -19334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2506000, "total_current_assets": 52520000, "total_assets": 149445000, "short_term_debt": 13648000, "long_term_debt": null, "total_debt": 13648000, "total_liabilities": 88493000, "total_equity": 60952000, "shares_outstanding": 598186815, "goodwill_and_intangibles": 57202000 }, "cash_flow": { "operating_cash_flow": 15421000, "capital_expenditure": 1880000, "free_cash_flow": 17301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115443, "ticker_id": 7021, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19282000", "ebitda": "-14463000", "netIncome": "-19334000", "grossProfit": "148226000", "depreciation": "None", "totalRevenue": "355175000", "costOfRevenue": "206949000", "interestIncome": "None", "incomeBeforeTax": "-21010000", "interestExpense": "1728000", "operatingIncome": "-20215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1676000", "reportedCurrency": "USD", "netInterestIncome": "-1728000", "nonInterestIncome": "None", "operatingExpenses": "168441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4819000", "sellingGeneralAndAdministrative": "92129000", "netIncomeFromContinuingOperations": "-19334000" }, "balance": { "goodwill": "35430000", "inventory": "35472000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "149445000", "longTermDebt": "None", "shortTermDebt": "13648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21772000", "reportedCurrency": "USD", "retainedEarnings": "-193205000", "totalLiabilities": "88493000", "otherCurrentAssets": "8490000", "totalCurrentAssets": "52520000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96925000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39075000", "totalShareholderEquity": "60952000", "capitalLeaseObligations": "31075000", "otherCurrentLiabilities": "26197000", "totalCurrentLiabilities": "61887000", "otherNonCurrentLiabilities": "1179000", "totalNonCurrentLiabilities": "26606000", "cashAndShortTermInvestments": "2506000", "commonStockSharesOutstanding": "598186815", "intangibleAssetsExcludingGoodwill": "21772000", "cashAndCashEquivalentsAtCarryingValue": "2506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8493000", "operatingCashflow": "15421000", "capitalExpenditures": "1880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19131000", "cashflowFromInvestment": "-4003000", "stockBasedCompensation": "17694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355175000, "cost_of_revenue": 206949000, "gross_profit": 148226000, "research_and_development": null, "selling_general_admin": 92129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19282000, "depreciation_amortisation": 4819000, "ebitda": -14463000, "interest_expense": 1728000, "interest_income": null, "other_non_operating": null, "pretax_income": -21010000, "tax_provision": -1676000, "effective_tax_rate": null, "net_income": -19334000, "net_income_continuing_ops": -19334000, "net_income_to_common": -19334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2506000, "short_term_investments": null, "net_receivables": 6052000, "inventory": 35472000, "other_current_assets": null, "total_current_assets": 52520000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21772000, "goodwill_and_intangibles": 57202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96925000, "total_assets": 149445000, "short_term_debt": 13648000, "accounts_payable": 8900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61887000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26606000, "total_liabilities": 88493000, "total_debt": 13648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193205000, "total_equity": 60952000, "shares_outstanding": 598186815, "operating_cash_flow": 15421000, "stock_based_compensation": 17694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19131000, "free_cash_flow": 17301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19282000", "ebitda": "-14463000", "netIncome": "-19334000", "grossProfit": "148226000", "depreciation": "None", "totalRevenue": "355175000", "costOfRevenue": "206949000", "interestIncome": "None", "incomeBeforeTax": "-21010000", "interestExpense": "1728000", "operatingIncome": "-20215000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1676000", "reportedCurrency": "USD", "netInterestIncome": "-1728000", "nonInterestIncome": "None", "operatingExpenses": "168441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4819000", "sellingGeneralAndAdministrative": "92129000", "netIncomeFromContinuingOperations": "-19334000" }, "balance": { "goodwill": "35430000", "inventory": "35472000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "149445000", "longTermDebt": "None", "shortTermDebt": "13648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21772000", "reportedCurrency": "USD", "retainedEarnings": "-193205000", "totalLiabilities": "88493000", "otherCurrentAssets": "8490000", "totalCurrentAssets": "52520000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96925000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39075000", "totalShareholderEquity": "60952000", "capitalLeaseObligations": "31075000", "otherCurrentLiabilities": "26197000", "totalCurrentLiabilities": "61887000", "otherNonCurrentLiabilities": "1179000", "totalNonCurrentLiabilities": "26606000", "cashAndShortTermInvestments": "2506000", "commonStockSharesOutstanding": "598186815", "intangibleAssetsExcludingGoodwill": "21772000", "cashAndCashEquivalentsAtCarryingValue": "2506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8493000", "operatingCashflow": "15421000", "capitalExpenditures": "1880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19131000", "cashflowFromInvestment": "-4003000", "stockBasedCompensation": "17694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 439652000, "cost_of_revenue": 248206000, "gross_profit": 191446000, "ebit": 8875000, "ebitda": 16266000, "pretax_income": 7772000, "tax_provision": 4047000, "net_income": 3725000, "net_income_to_common": 3725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10219000, "total_current_assets": 69019000, "total_assets": 167204000, "short_term_debt": 4456000, "long_term_debt": 25000000, "total_debt": 29456000, "total_liabilities": 102311000, "total_equity": 64893000, "shares_outstanding": 582800895, "goodwill_and_intangibles": 57029000 }, "cash_flow": { "operating_cash_flow": 6199000, "capital_expenditure": 5011000, "free_cash_flow": 11210000, "dividends_paid": 1115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115448, "ticker_id": 7021, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8875000", "ebitda": "16266000", "netIncome": "3725000", "grossProfit": "191446000", "depreciation": "None", "totalRevenue": "439652000", "costOfRevenue": "248206000", "interestIncome": "None", "incomeBeforeTax": "7772000", "interestExpense": "1103000", "operatingIncome": "8739000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4047000", "reportedCurrency": "USD", "netInterestIncome": "-1103000", "nonInterestIncome": "None", "operatingExpenses": "182707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7391000", "sellingGeneralAndAdministrative": "99148000", "netIncomeFromContinuingOperations": "3725000" }, "balance": { "goodwill": "35430000", "inventory": "43186000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "167204000", "longTermDebt": "25000000", "shortTermDebt": "4456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21599000", "reportedCurrency": "USD", "retainedEarnings": "-173871000", "totalLiabilities": "102311000", "otherCurrentAssets": "7628000", "totalCurrentAssets": "69019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98185000", "currentAccountsPayable": "5320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36905000", "shortLongTermDebtTotal": "58498000", "totalShareholderEquity": "64893000", "capitalLeaseObligations": "33498000", "otherCurrentLiabilities": "27042000", "totalCurrentLiabilities": "47646000", "otherNonCurrentLiabilities": "623000", "totalNonCurrentLiabilities": "54665000", "cashAndShortTermInvestments": "10219000", "commonStockSharesOutstanding": "582800895", "intangibleAssetsExcludingGoodwill": "21599000", "cashAndCashEquivalentsAtCarryingValue": "10219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3725000", "profitLoss": "None", "dividendPayout": "1115000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21010000", "operatingCashflow": "6199000", "capitalExpenditures": "5011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2765000", "cashflowFromInvestment": "-5123000", "stockBasedCompensation": "16087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439652000, "cost_of_revenue": 248206000, "gross_profit": 191446000, "research_and_development": null, "selling_general_admin": 99148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8875000, "depreciation_amortisation": 7391000, "ebitda": 16266000, "interest_expense": 1103000, "interest_income": null, "other_non_operating": null, "pretax_income": 7772000, "tax_provision": 4047000, "effective_tax_rate": null, "net_income": 3725000, "net_income_continuing_ops": 3725000, "net_income_to_common": 3725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10219000, "short_term_investments": null, "net_receivables": 7986000, "inventory": 43186000, "other_current_assets": null, "total_current_assets": 69019000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21599000, "goodwill_and_intangibles": 57029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98185000, "total_assets": 167204000, "short_term_debt": 4456000, "accounts_payable": 5320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47646000, "long_term_debt": 25000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54665000, "total_liabilities": 102311000, "total_debt": 29456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173871000, "total_equity": 64893000, "shares_outstanding": 582800895, "operating_cash_flow": 6199000, "stock_based_compensation": 16087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5123000, "dividends_paid": 1115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2765000, "free_cash_flow": 11210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8875000", "ebitda": "16266000", "netIncome": "3725000", "grossProfit": "191446000", "depreciation": "None", "totalRevenue": "439652000", "costOfRevenue": "248206000", "interestIncome": "None", "incomeBeforeTax": "7772000", "interestExpense": "1103000", "operatingIncome": "8739000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4047000", "reportedCurrency": "USD", "netInterestIncome": "-1103000", "nonInterestIncome": "None", "operatingExpenses": "182707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7391000", "sellingGeneralAndAdministrative": "99148000", "netIncomeFromContinuingOperations": "3725000" }, "balance": { "goodwill": "35430000", "inventory": "43186000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "167204000", "longTermDebt": "25000000", "shortTermDebt": "4456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "21599000", "reportedCurrency": "USD", "retainedEarnings": "-173871000", "totalLiabilities": "102311000", "otherCurrentAssets": "7628000", "totalCurrentAssets": "69019000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98185000", "currentAccountsPayable": "5320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36905000", "shortLongTermDebtTotal": "58498000", "totalShareholderEquity": "64893000", "capitalLeaseObligations": "33498000", "otherCurrentLiabilities": "27042000", "totalCurrentLiabilities": "47646000", "otherNonCurrentLiabilities": "623000", "totalNonCurrentLiabilities": "54665000", "cashAndShortTermInvestments": "10219000", "commonStockSharesOutstanding": "582800895", "intangibleAssetsExcludingGoodwill": "21599000", "cashAndCashEquivalentsAtCarryingValue": "10219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3725000", "profitLoss": "None", "dividendPayout": "1115000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21010000", "operatingCashflow": "6199000", "capitalExpenditures": "5011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2765000", "cashflowFromInvestment": "-5123000", "stockBasedCompensation": "16087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 375625000, "cost_of_revenue": 198893000, "gross_profit": 176732000, "ebit": 21031000, "ebitda": 23931000, "pretax_income": 8257000, "tax_provision": 6212000, "net_income": 2045000, "net_income_to_common": 2045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11402000, "total_current_assets": 49093000, "total_assets": 113776000, "short_term_debt": 27064000, "long_term_debt": 25000000, "total_debt": 52064000, "total_liabilities": 69254000, "total_equity": 44522000, "shares_outstanding": 576316860, "goodwill_and_intangibles": 56183000 }, "cash_flow": { "operating_cash_flow": 26896000, "capital_expenditure": 2969000, "free_cash_flow": 29865000, "dividends_paid": 26427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115453, "ticker_id": 7021, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21031000", "ebitda": "23931000", "netIncome": "2045000", "grossProfit": "176732000", "depreciation": "None", "totalRevenue": "375625000", "costOfRevenue": "198893000", "interestIncome": "None", "incomeBeforeTax": "8257000", "interestExpense": "12774000", "operatingIncome": "22338000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6212000", "reportedCurrency": "USD", "netInterestIncome": "-12774000", "nonInterestIncome": "None", "operatingExpenses": "154394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2900000", "sellingGeneralAndAdministrative": "87710000", "netIncomeFromContinuingOperations": "2045000" }, "balance": { "goodwill": "35430000", "inventory": "22176000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "113776000", "longTermDebt": "25000000", "shortTermDebt": "27064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "20753000", "reportedCurrency": "USD", "retainedEarnings": "-177596000", "totalLiabilities": "69254000", "otherCurrentAssets": "9118000", "totalCurrentAssets": "49093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64683000", "currentAccountsPayable": "4227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3231000", "shortLongTermDebtTotal": "25000000", "totalShareholderEquity": "44522000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "31679000", "totalCurrentLiabilities": "43146000", "otherNonCurrentLiabilities": "1108000", "totalNonCurrentLiabilities": "26108000", "cashAndShortTermInvestments": "11402000", "commonStockSharesOutstanding": "576316860", "intangibleAssetsExcludingGoodwill": "20753000", "cashAndCashEquivalentsAtCarryingValue": "11402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2045000", "profitLoss": "None", "dividendPayout": "26427000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5281000", "operatingCashflow": "26896000", "capitalExpenditures": "2969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27653000", "cashflowFromInvestment": "-3394000", "stockBasedCompensation": "15145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375625000, "cost_of_revenue": 198893000, "gross_profit": 176732000, "research_and_development": null, "selling_general_admin": 87710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21031000, "depreciation_amortisation": 2900000, "ebitda": 23931000, "interest_expense": 12774000, "interest_income": null, "other_non_operating": null, "pretax_income": 8257000, "tax_provision": 6212000, "effective_tax_rate": null, "net_income": 2045000, "net_income_continuing_ops": 2045000, "net_income_to_common": 2045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11402000, "short_term_investments": null, "net_receivables": 6397000, "inventory": 22176000, "other_current_assets": null, "total_current_assets": 49093000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 20753000, "goodwill_and_intangibles": 56183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64683000, "total_assets": 113776000, "short_term_debt": 27064000, "accounts_payable": 4227000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43146000, "long_term_debt": 25000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26108000, "total_liabilities": 69254000, "total_debt": 52064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -177596000, "total_equity": 44522000, "shares_outstanding": 576316860, "operating_cash_flow": 26896000, "stock_based_compensation": 15145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3394000, "dividends_paid": 26427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27653000, "free_cash_flow": 29865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21031000", "ebitda": "23931000", "netIncome": "2045000", "grossProfit": "176732000", "depreciation": "None", "totalRevenue": "375625000", "costOfRevenue": "198893000", "interestIncome": "None", "incomeBeforeTax": "8257000", "interestExpense": "12774000", "operatingIncome": "22338000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6212000", "reportedCurrency": "USD", "netInterestIncome": "-12774000", "nonInterestIncome": "None", "operatingExpenses": "154394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2900000", "sellingGeneralAndAdministrative": "87710000", "netIncomeFromContinuingOperations": "2045000" }, "balance": { "goodwill": "35430000", "inventory": "22176000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "113776000", "longTermDebt": "25000000", "shortTermDebt": "27064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "20753000", "reportedCurrency": "USD", "retainedEarnings": "-177596000", "totalLiabilities": "69254000", "otherCurrentAssets": "9118000", "totalCurrentAssets": "49093000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64683000", "currentAccountsPayable": "4227000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3231000", "shortLongTermDebtTotal": "25000000", "totalShareholderEquity": "44522000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "31679000", "totalCurrentLiabilities": "43146000", "otherNonCurrentLiabilities": "1108000", "totalNonCurrentLiabilities": "26108000", "cashAndShortTermInvestments": "11402000", "commonStockSharesOutstanding": "576316860", "intangibleAssetsExcludingGoodwill": "20753000", "cashAndCashEquivalentsAtCarryingValue": "11402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2045000", "profitLoss": "None", "dividendPayout": "26427000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5281000", "operatingCashflow": "26896000", "capitalExpenditures": "2969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27653000", "cashflowFromInvestment": "-3394000", "stockBasedCompensation": "15145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 248656000, "cost_of_revenue": 138364000, "gross_profit": 110292000, "ebit": -4538000, "ebitda": -1322000, "pretax_income": -20575000, "tax_provision": -1271000, "net_income": -19304000, "net_income_to_common": -19304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15554000, "total_current_assets": 42799000, "total_assets": 105076000, "short_term_debt": 18705000, "long_term_debt": 96856000, "total_debt": 115561000, "total_liabilities": 140627000, "total_equity": -35551000, "shares_outstanding": 589357275, "goodwill_and_intangibles": 56229000 }, "cash_flow": { "operating_cash_flow": 4419000, "capital_expenditure": 700000, "free_cash_flow": 5119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115458, "ticker_id": 7021, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4538000", "ebitda": "-1322000", "netIncome": "-19304000", "grossProfit": "110292000", "depreciation": "None", "totalRevenue": "248656000", "costOfRevenue": "138364000", "interestIncome": "None", "incomeBeforeTax": "-20575000", "interestExpense": "16037000", "operatingIncome": "-4675000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1271000", "reportedCurrency": "USD", "netInterestIncome": "-16037000", "nonInterestIncome": "None", "operatingExpenses": "114967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3216000", "sellingGeneralAndAdministrative": "67155000", "netIncomeFromContinuingOperations": "-19304000" }, "balance": { "goodwill": "35430000", "inventory": "17999000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "105076000", "longTermDebt": "96856000", "shortTermDebt": "18705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20799000", "reportedCurrency": "USD", "retainedEarnings": "-179641000", "totalLiabilities": "140627000", "otherCurrentAssets": "2675000", "totalCurrentAssets": "42799000", "currentLongTermDebt": "18705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62277000", "currentAccountsPayable": "7161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3090000", "shortLongTermDebtTotal": "115561000", "totalShareholderEquity": "-35551000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10428000", "totalCurrentLiabilities": "41267000", "otherNonCurrentLiabilities": "2504000", "totalNonCurrentLiabilities": "99360000", "cashAndShortTermInvestments": "15554000", "commonStockSharesOutstanding": "589357275", "intangibleAssetsExcludingGoodwill": "20799000", "cashAndCashEquivalentsAtCarryingValue": "15554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11389000", "operatingCashflow": "4419000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7192000", "cashflowFromInvestment": "-1913000", "stockBasedCompensation": "17657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 248656000, "cost_of_revenue": 138364000, "gross_profit": 110292000, "research_and_development": null, "selling_general_admin": 67155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4538000, "depreciation_amortisation": 3216000, "ebitda": -1322000, "interest_expense": 16037000, "interest_income": null, "other_non_operating": null, "pretax_income": -20575000, "tax_provision": -1271000, "effective_tax_rate": null, "net_income": -19304000, "net_income_continuing_ops": -19304000, "net_income_to_common": -19304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15554000, "short_term_investments": null, "net_receivables": 6571000, "inventory": 17999000, "other_current_assets": null, "total_current_assets": 42799000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 20799000, "goodwill_and_intangibles": 56229000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62277000, "total_assets": 105076000, "short_term_debt": 18705000, "accounts_payable": 7161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41267000, "long_term_debt": 96856000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 99360000, "total_liabilities": 140627000, "total_debt": 115561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179641000, "total_equity": -35551000, "shares_outstanding": 589357275, "operating_cash_flow": 4419000, "stock_based_compensation": 17657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7192000, "free_cash_flow": 5119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4538000", "ebitda": "-1322000", "netIncome": "-19304000", "grossProfit": "110292000", "depreciation": "None", "totalRevenue": "248656000", "costOfRevenue": "138364000", "interestIncome": "None", "incomeBeforeTax": "-20575000", "interestExpense": "16037000", "operatingIncome": "-4675000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1271000", "reportedCurrency": "USD", "netInterestIncome": "-16037000", "nonInterestIncome": "None", "operatingExpenses": "114967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3216000", "sellingGeneralAndAdministrative": "67155000", "netIncomeFromContinuingOperations": "-19304000" }, "balance": { "goodwill": "35430000", "inventory": "17999000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "105076000", "longTermDebt": "96856000", "shortTermDebt": "18705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20799000", "reportedCurrency": "USD", "retainedEarnings": "-179641000", "totalLiabilities": "140627000", "otherCurrentAssets": "2675000", "totalCurrentAssets": "42799000", "currentLongTermDebt": "18705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62277000", "currentAccountsPayable": "7161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3090000", "shortLongTermDebtTotal": "115561000", "totalShareholderEquity": "-35551000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10428000", "totalCurrentLiabilities": "41267000", "otherNonCurrentLiabilities": "2504000", "totalNonCurrentLiabilities": "99360000", "cashAndShortTermInvestments": "15554000", "commonStockSharesOutstanding": "589357275", "intangibleAssetsExcludingGoodwill": "20799000", "cashAndCashEquivalentsAtCarryingValue": "15554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11389000", "operatingCashflow": "4419000", "capitalExpenditures": "700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7192000", "cashflowFromInvestment": "-1913000", "stockBasedCompensation": "17657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 369622000, "cost_of_revenue": 208418000, "gross_profit": 161204000, "ebit": 14943000, "ebitda": 17984000, "pretax_income": -24000, "tax_provision": 445000, "net_income": -469000, "net_income_to_common": -469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5857000, "total_current_assets": 46807000, "total_assets": 110519000, "short_term_debt": 14125000, "long_term_debt": 96653000, "total_debt": 110778000, "total_liabilities": 151760000, "total_equity": -41241000, "shares_outstanding": 261934245, "goodwill_and_intangibles": 56635000 }, "cash_flow": { "operating_cash_flow": 11874000, "capital_expenditure": 4042000, "free_cash_flow": 15916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115462, "ticker_id": 7021, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14943000", "ebitda": "17984000", "netIncome": "-469000", "grossProfit": "161204000", "depreciation": "None", "totalRevenue": "369622000", "costOfRevenue": "208418000", "interestIncome": "None", "incomeBeforeTax": "-24000", "interestExpense": "15206000", "operatingIncome": "14943000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "445000", "reportedCurrency": "USD", "netInterestIncome": "-15206000", "nonInterestIncome": "None", "operatingExpenses": "146261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3041000", "sellingGeneralAndAdministrative": "73386000", "netIncomeFromContinuingOperations": "-469000" }, "balance": { "goodwill": "35430000", "inventory": "29388000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "110519000", "longTermDebt": "96653000", "shortTermDebt": "14125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21205000", "reportedCurrency": "USD", "retainedEarnings": "-160337000", "totalLiabilities": "151760000", "otherCurrentAssets": "5170000", "totalCurrentAssets": "46807000", "currentLongTermDebt": "14125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63712000", "currentAccountsPayable": "10971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4070000", "shortLongTermDebtTotal": "110778000", "totalShareholderEquity": "-41241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21452000", "totalCurrentLiabilities": "51153000", "otherNonCurrentLiabilities": "3954000", "totalNonCurrentLiabilities": "100607000", "cashAndShortTermInvestments": "5857000", "commonStockSharesOutstanding": "261934245", "intangibleAssetsExcludingGoodwill": "21205000", "cashAndCashEquivalentsAtCarryingValue": "5857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1822000", "operatingCashflow": "11874000", "capitalExpenditures": "4042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9721000", "cashflowFromInvestment": "-4042000", "stockBasedCompensation": "2040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369622000, "cost_of_revenue": 208418000, "gross_profit": 161204000, "research_and_development": null, "selling_general_admin": 73386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14943000, "depreciation_amortisation": 3041000, "ebitda": 17984000, "interest_expense": 15206000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000, "tax_provision": 445000, "effective_tax_rate": null, "net_income": -469000, "net_income_continuing_ops": -469000, "net_income_to_common": -469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5857000, "short_term_investments": null, "net_receivables": 6392000, "inventory": 29388000, "other_current_assets": null, "total_current_assets": 46807000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21205000, "goodwill_and_intangibles": 56635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63712000, "total_assets": 110519000, "short_term_debt": 14125000, "accounts_payable": 10971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51153000, "long_term_debt": 96653000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100607000, "total_liabilities": 151760000, "total_debt": 110778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -160337000, "total_equity": -41241000, "shares_outstanding": 261934245, "operating_cash_flow": 11874000, "stock_based_compensation": 2040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9721000, "free_cash_flow": 15916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14943000", "ebitda": "17984000", "netIncome": "-469000", "grossProfit": "161204000", "depreciation": "None", "totalRevenue": "369622000", "costOfRevenue": "208418000", "interestIncome": "None", "incomeBeforeTax": "-24000", "interestExpense": "15206000", "operatingIncome": "14943000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "445000", "reportedCurrency": "USD", "netInterestIncome": "-15206000", "nonInterestIncome": "None", "operatingExpenses": "146261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3041000", "sellingGeneralAndAdministrative": "73386000", "netIncomeFromContinuingOperations": "-469000" }, "balance": { "goodwill": "35430000", "inventory": "29388000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "110519000", "longTermDebt": "96653000", "shortTermDebt": "14125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "21205000", "reportedCurrency": "USD", "retainedEarnings": "-160337000", "totalLiabilities": "151760000", "otherCurrentAssets": "5170000", "totalCurrentAssets": "46807000", "currentLongTermDebt": "14125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63712000", "currentAccountsPayable": "10971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4070000", "shortLongTermDebtTotal": "110778000", "totalShareholderEquity": "-41241000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21452000", "totalCurrentLiabilities": "51153000", "otherNonCurrentLiabilities": "3954000", "totalNonCurrentLiabilities": "100607000", "cashAndShortTermInvestments": "5857000", "commonStockSharesOutstanding": "261934245", "intangibleAssetsExcludingGoodwill": "21205000", "cashAndCashEquivalentsAtCarryingValue": "5857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1822000", "operatingCashflow": "11874000", "capitalExpenditures": "4042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9721000", "cashflowFromInvestment": "-4042000", "stockBasedCompensation": "2040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 297111000, "cost_of_revenue": 164814000, "gross_profit": 132297000, "ebit": 18628000, "ebitda": 21192000, "pretax_income": 5345000, "tax_provision": 4219000, "net_income": 1002000, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7747000, "total_current_assets": 42327000, "total_assets": 103681000, "short_term_debt": 10125000, "long_term_debt": null, "total_debt": 10125000, "total_liabilities": 146493000, "total_equity": -42812000, "shares_outstanding": 274924365, "goodwill_and_intangibles": 56427000 }, "cash_flow": { "operating_cash_flow": 9471000, "capital_expenditure": 1626000, "free_cash_flow": 11097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115464, "ticker_id": 7021, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18628000", "ebitda": "21192000", "netIncome": "1002000", "grossProfit": "132297000", "depreciation": "None", "totalRevenue": "297111000", "costOfRevenue": "164814000", "interestIncome": "None", "incomeBeforeTax": "5345000", "interestExpense": "0", "operatingIncome": "18628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4219000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "113252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2564000", "sellingGeneralAndAdministrative": "55149000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "35430000", "inventory": "24315000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "103681000", "longTermDebt": "None", "shortTermDebt": "10125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "20997000", "reportedCurrency": "USD", "retainedEarnings": "-159868000", "totalLiabilities": "146493000", "otherCurrentAssets": "7983000", "totalCurrentAssets": "42327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61354000", "currentAccountsPayable": "5559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3100000", "shortLongTermDebtTotal": "118328000", "totalShareholderEquity": "-42812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20923000", "totalCurrentLiabilities": "36607000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "109886000", "cashAndShortTermInvestments": "7747000", "commonStockSharesOutstanding": "274924365", "intangibleAssetsExcludingGoodwill": "20997000", "cashAndCashEquivalentsAtCarryingValue": "7747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5311000", "operatingCashflow": "9471000", "capitalExpenditures": "1626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3872000", "cashflowFromInvestment": "-3488000", "stockBasedCompensation": "4047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297111000, "cost_of_revenue": 164814000, "gross_profit": 132297000, "research_and_development": null, "selling_general_admin": 55149000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18628000, "depreciation_amortisation": 2564000, "ebitda": 21192000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 5345000, "tax_provision": 4219000, "effective_tax_rate": null, "net_income": 1002000, "net_income_continuing_ops": null, "net_income_to_common": 1002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7747000, "short_term_investments": null, "net_receivables": 2282000, "inventory": 24315000, "other_current_assets": null, "total_current_assets": 42327000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 20997000, "goodwill_and_intangibles": 56427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61354000, "total_assets": 103681000, "short_term_debt": 10125000, "accounts_payable": 5559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36607000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109886000, "total_liabilities": 146493000, "total_debt": 10125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159868000, "total_equity": -42812000, "shares_outstanding": 274924365, "operating_cash_flow": 9471000, "stock_based_compensation": 4047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3872000, "free_cash_flow": 11097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18628000", "ebitda": "21192000", "netIncome": "1002000", "grossProfit": "132297000", "depreciation": "None", "totalRevenue": "297111000", "costOfRevenue": "164814000", "interestIncome": "None", "incomeBeforeTax": "5345000", "interestExpense": "0", "operatingIncome": "18628000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4219000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "113252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2564000", "sellingGeneralAndAdministrative": "55149000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "35430000", "inventory": "24315000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "103681000", "longTermDebt": "None", "shortTermDebt": "10125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "20997000", "reportedCurrency": "USD", "retainedEarnings": "-159868000", "totalLiabilities": "146493000", "otherCurrentAssets": "7983000", "totalCurrentAssets": "42327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61354000", "currentAccountsPayable": "5559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3100000", "shortLongTermDebtTotal": "118328000", "totalShareholderEquity": "-42812000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20923000", "totalCurrentLiabilities": "36607000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "109886000", "cashAndShortTermInvestments": "7747000", "commonStockSharesOutstanding": "274924365", "intangibleAssetsExcludingGoodwill": "20997000", "cashAndCashEquivalentsAtCarryingValue": "7747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5311000", "operatingCashflow": "9471000", "capitalExpenditures": "1626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3872000", "cashflowFromInvestment": "-3488000", "stockBasedCompensation": "4047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113296000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 57531000, "cost_of_revenue": 31583000, "gross_profit": 25948000, "ebit": -3503000, "ebitda": -2390000, "pretax_income": -3897000, "tax_provision": 193000, "net_income": -4090000, "net_income_to_common": -4090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7439000, "total_current_assets": 55546000, "total_assets": 100485000, "short_term_debt": 6986000, "long_term_debt": null, "total_debt": 6986000, "total_liabilities": 101010000, "total_equity": -525000, "shares_outstanding": 2839190000, "goodwill_and_intangibles": 9663000 }, "cash_flow": { "operating_cash_flow": 6900000, "capital_expenditure": 46000, "free_cash_flow": 6946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115431, "ticker_id": 7021, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3503000", "ebitda": "-2390000", "netIncome": "-4090000", "grossProfit": "25948000", "depreciation": "None", "totalRevenue": "57531000", "costOfRevenue": "31583000", "interestIncome": "None", "incomeBeforeTax": "-3897000", "interestExpense": "394000", "operatingIncome": "-3547000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "-394000", "nonInterestIncome": "None", "operatingExpenses": "29495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1113000", "sellingGeneralAndAdministrative": "15458000", "netIncomeFromContinuingOperations": "-4090000" }, "balance": { "goodwill": "7056000", "inventory": "33080000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "100485000", "longTermDebt": "None", "shortTermDebt": "6986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2607000", "reportedCurrency": "USD", "retainedEarnings": "-266294000", "totalLiabilities": "101010000", "otherCurrentAssets": "8498000", "totalCurrentAssets": "55546000", "currentLongTermDebt": "13328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44939000", "currentAccountsPayable": "7771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16206000", "totalShareholderEquity": "-525000", "capitalLeaseObligations": "16206000", "otherCurrentLiabilities": "75996000", "totalCurrentLiabilities": "90753000", "otherNonCurrentLiabilities": "1037000", "totalNonCurrentLiabilities": "10257000", "cashAndShortTermInvestments": "7439000", "commonStockSharesOutstanding": "2839190000", "intangibleAssetsExcludingGoodwill": "2607000", "cashAndCashEquivalentsAtCarryingValue": "7439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2845000", "operatingCashflow": "6900000", "capitalExpenditures": "46000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1722000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57531000, "cost_of_revenue": 31583000, "gross_profit": 25948000, "research_and_development": null, "selling_general_admin": 15458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3503000, "depreciation_amortisation": 1113000, "ebitda": -2390000, "interest_expense": 394000, "interest_income": null, "other_non_operating": null, "pretax_income": -3897000, "tax_provision": 193000, "effective_tax_rate": null, "net_income": -4090000, "net_income_continuing_ops": -4090000, "net_income_to_common": -4090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7439000, "short_term_investments": null, "net_receivables": 6529000, "inventory": 33080000, "other_current_assets": null, "total_current_assets": 55546000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 2607000, "goodwill_and_intangibles": 9663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44939000, "total_assets": 100485000, "short_term_debt": 6986000, "accounts_payable": 7771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90753000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10257000, "total_liabilities": 101010000, "total_debt": 6986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -266294000, "total_equity": -525000, "shares_outstanding": 2839190000, "operating_cash_flow": 6900000, "stock_based_compensation": 717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1722000, "free_cash_flow": 6946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3503000", "ebitda": "-2390000", "netIncome": "-4090000", "grossProfit": "25948000", "depreciation": "None", "totalRevenue": "57531000", "costOfRevenue": "31583000", "interestIncome": "None", "incomeBeforeTax": "-3897000", "interestExpense": "394000", "operatingIncome": "-3547000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "193000", "reportedCurrency": "USD", "netInterestIncome": "-394000", "nonInterestIncome": "None", "operatingExpenses": "29495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1113000", "sellingGeneralAndAdministrative": "15458000", "netIncomeFromContinuingOperations": "-4090000" }, "balance": { "goodwill": "7056000", "inventory": "33080000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "100485000", "longTermDebt": "None", "shortTermDebt": "6986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2607000", "reportedCurrency": "USD", "retainedEarnings": "-266294000", "totalLiabilities": "101010000", "otherCurrentAssets": "8498000", "totalCurrentAssets": "55546000", "currentLongTermDebt": "13328000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44939000", "currentAccountsPayable": "7771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16206000", "totalShareholderEquity": "-525000", "capitalLeaseObligations": "16206000", "otherCurrentLiabilities": "75996000", "totalCurrentLiabilities": "90753000", "otherNonCurrentLiabilities": "1037000", "totalNonCurrentLiabilities": "10257000", "cashAndShortTermInvestments": "7439000", "commonStockSharesOutstanding": "2839190000", "intangibleAssetsExcludingGoodwill": "2607000", "cashAndCashEquivalentsAtCarryingValue": "7439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4090000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2845000", "operatingCashflow": "6900000", "capitalExpenditures": "46000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1722000", "cashflowFromInvestment": "-400000", "stockBasedCompensation": "717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 63018000, "cost_of_revenue": 35097000, "gross_profit": 27921000, "ebit": 231000, "ebitda": 1456000, "pretax_income": -256000, "tax_provision": -123000, "net_income": -133000, "net_income_to_common": -133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2661000, "total_current_assets": 43648000, "total_assets": 89364000, "short_term_debt": 6402000, "long_term_debt": null, "total_debt": 6402000, "total_liabilities": 86350000, "total_equity": 3014000, "shares_outstanding": 2823697000, "goodwill_and_intangibles": 9736000 }, "cash_flow": { "operating_cash_flow": -3768000, "capital_expenditure": 42000, "free_cash_flow": -3726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115432, "ticker_id": 7021, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231000", "ebitda": "1456000", "netIncome": "-133000", "grossProfit": "27921000", "depreciation": "None", "totalRevenue": "63018000", "costOfRevenue": "35097000", "interestIncome": "None", "incomeBeforeTax": "-256000", "interestExpense": "487000", "operatingIncome": "39000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-123000", "reportedCurrency": "USD", "netInterestIncome": "-487000", "nonInterestIncome": "None", "operatingExpenses": "27882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1225000", "sellingGeneralAndAdministrative": "16124000", "netIncomeFromContinuingOperations": "-403000" }, "balance": { "goodwill": "7056000", "inventory": "32444000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "89364000", "longTermDebt": "None", "shortTermDebt": "6402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2680000", "reportedCurrency": "USD", "retainedEarnings": "-262204000", "totalLiabilities": "86350000", "otherCurrentAssets": "5803000", "totalCurrentAssets": "43648000", "currentLongTermDebt": "14390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45716000", "currentAccountsPayable": "8340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16791000", "totalShareholderEquity": "3014000", "capitalLeaseObligations": "16791000", "otherCurrentLiabilities": "60321000", "totalCurrentLiabilities": "75063000", "otherNonCurrentLiabilities": "898000", "totalNonCurrentLiabilities": "11287000", "cashAndShortTermInvestments": "2661000", "commonStockSharesOutstanding": "2823697000", "intangibleAssetsExcludingGoodwill": "2680000", "cashAndCashEquivalentsAtCarryingValue": "2661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5978000", "operatingCashflow": "-3768000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4990000", "cashflowFromInvestment": "-503000", "stockBasedCompensation": "1545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63018000, "cost_of_revenue": 35097000, "gross_profit": 27921000, "research_and_development": null, "selling_general_admin": 16124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000, "depreciation_amortisation": 1225000, "ebitda": 1456000, "interest_expense": 487000, "interest_income": null, "other_non_operating": null, "pretax_income": -256000, "tax_provision": -123000, "effective_tax_rate": null, "net_income": -133000, "net_income_continuing_ops": -403000, "net_income_to_common": -133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2661000, "short_term_investments": null, "net_receivables": 2740000, "inventory": 32444000, "other_current_assets": null, "total_current_assets": 43648000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 2680000, "goodwill_and_intangibles": 9736000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45716000, "total_assets": 89364000, "short_term_debt": 6402000, "accounts_payable": 8340000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75063000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11287000, "total_liabilities": 86350000, "total_debt": 6402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262204000, "total_equity": 3014000, "shares_outstanding": 2823697000, "operating_cash_flow": -3768000, "stock_based_compensation": 1545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4990000, "free_cash_flow": -3726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231000", "ebitda": "1456000", "netIncome": "-133000", "grossProfit": "27921000", "depreciation": "None", "totalRevenue": "63018000", "costOfRevenue": "35097000", "interestIncome": "None", "incomeBeforeTax": "-256000", "interestExpense": "487000", "operatingIncome": "39000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-123000", "reportedCurrency": "USD", "netInterestIncome": "-487000", "nonInterestIncome": "None", "operatingExpenses": "27882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1225000", "sellingGeneralAndAdministrative": "16124000", "netIncomeFromContinuingOperations": "-403000" }, "balance": { "goodwill": "7056000", "inventory": "32444000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "89364000", "longTermDebt": "None", "shortTermDebt": "6402000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2680000", "reportedCurrency": "USD", "retainedEarnings": "-262204000", "totalLiabilities": "86350000", "otherCurrentAssets": "5803000", "totalCurrentAssets": "43648000", "currentLongTermDebt": "14390000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45716000", "currentAccountsPayable": "8340000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16791000", "totalShareholderEquity": "3014000", "capitalLeaseObligations": "16791000", "otherCurrentLiabilities": "60321000", "totalCurrentLiabilities": "75063000", "otherNonCurrentLiabilities": "898000", "totalNonCurrentLiabilities": "11287000", "cashAndShortTermInvestments": "2661000", "commonStockSharesOutstanding": "2823697000", "intangibleAssetsExcludingGoodwill": "2680000", "cashAndCashEquivalentsAtCarryingValue": "2661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5978000", "operatingCashflow": "-3768000", "capitalExpenditures": "42000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4990000", "cashflowFromInvestment": "-503000", "stockBasedCompensation": "1545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 73591000, "cost_of_revenue": 42231000, "gross_profit": 31360000, "ebit": -1720000, "ebitda": -381000, "pretax_income": -2264000, "tax_provision": -53000, "net_income": -2211000, "net_income_to_common": -2211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1942000, "total_current_assets": 55757000, "total_assets": 103342000, "short_term_debt": 6378000, "long_term_debt": null, "total_debt": 6378000, "total_liabilities": 100823000, "total_equity": 2519000, "shares_outstanding": 1714143120, "goodwill_and_intangibles": 9784000 }, "cash_flow": { "operating_cash_flow": -1819000, "capital_expenditure": 32000, "free_cash_flow": -1787000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115434, "ticker_id": 7021, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1720000", "ebitda": "-381000", "netIncome": "-2211000", "grossProfit": "31360000", "depreciation": "None", "totalRevenue": "73591000", "costOfRevenue": "42231000", "interestIncome": "None", "incomeBeforeTax": "-2264000", "interestExpense": "544000", "operatingIncome": "-1925000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-544000", "nonInterestIncome": "None", "operatingExpenses": "33285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "16350000", "netIncomeFromContinuingOperations": "-2317000" }, "balance": { "goodwill": "7056000", "inventory": "38422000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "103342000", "longTermDebt": "None", "shortTermDebt": "6378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2728000", "reportedCurrency": "USD", "retainedEarnings": "-261801000", "totalLiabilities": "100823000", "otherCurrentAssets": "9476000", "totalCurrentAssets": "55757000", "currentLongTermDebt": "9198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47585000", "currentAccountsPayable": "18341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18139000", "totalShareholderEquity": "2519000", "capitalLeaseObligations": "18139000", "otherCurrentLiabilities": "63444000", "totalCurrentLiabilities": "88163000", "otherNonCurrentLiabilities": "899000", "totalNonCurrentLiabilities": "12660000", "cashAndShortTermInvestments": "1942000", "commonStockSharesOutstanding": "1714143120", "intangibleAssetsExcludingGoodwill": "2728000", "cashAndCashEquivalentsAtCarryingValue": "1942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2278000", "operatingCashflow": "-1819000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2802000", "cashflowFromInvestment": "-575000", "stockBasedCompensation": "823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73591000, "cost_of_revenue": 42231000, "gross_profit": 31360000, "research_and_development": null, "selling_general_admin": 16350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1720000, "depreciation_amortisation": 1339000, "ebitda": -381000, "interest_expense": 544000, "interest_income": null, "other_non_operating": null, "pretax_income": -2264000, "tax_provision": -53000, "effective_tax_rate": null, "net_income": -2211000, "net_income_continuing_ops": -2317000, "net_income_to_common": -2211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1942000, "short_term_investments": null, "net_receivables": 5917000, "inventory": 38422000, "other_current_assets": null, "total_current_assets": 55757000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 2728000, "goodwill_and_intangibles": 9784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47585000, "total_assets": 103342000, "short_term_debt": 6378000, "accounts_payable": 18341000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88163000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12660000, "total_liabilities": 100823000, "total_debt": 6378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261801000, "total_equity": 2519000, "shares_outstanding": 1714143120, "operating_cash_flow": -1819000, "stock_based_compensation": 823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2802000, "free_cash_flow": -1787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1720000", "ebitda": "-381000", "netIncome": "-2211000", "grossProfit": "31360000", "depreciation": "None", "totalRevenue": "73591000", "costOfRevenue": "42231000", "interestIncome": "None", "incomeBeforeTax": "-2264000", "interestExpense": "544000", "operatingIncome": "-1925000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-53000", "reportedCurrency": "USD", "netInterestIncome": "-544000", "nonInterestIncome": "None", "operatingExpenses": "33285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "16350000", "netIncomeFromContinuingOperations": "-2317000" }, "balance": { "goodwill": "7056000", "inventory": "38422000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "103342000", "longTermDebt": "None", "shortTermDebt": "6378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2728000", "reportedCurrency": "USD", "retainedEarnings": "-261801000", "totalLiabilities": "100823000", "otherCurrentAssets": "9476000", "totalCurrentAssets": "55757000", "currentLongTermDebt": "9198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47585000", "currentAccountsPayable": "18341000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18139000", "totalShareholderEquity": "2519000", "capitalLeaseObligations": "18139000", "otherCurrentLiabilities": "63444000", "totalCurrentLiabilities": "88163000", "otherNonCurrentLiabilities": "899000", "totalNonCurrentLiabilities": "12660000", "cashAndShortTermInvestments": "1942000", "commonStockSharesOutstanding": "1714143120", "intangibleAssetsExcludingGoodwill": "2728000", "cashAndCashEquivalentsAtCarryingValue": "1942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2278000", "operatingCashflow": "-1819000", "capitalExpenditures": "32000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2802000", "cashflowFromInvestment": "-575000", "stockBasedCompensation": "823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 81520000, "cost_of_revenue": 44588000, "gross_profit": 36932000, "ebit": -2077000, "ebitda": -800000, "pretax_income": -2933000, "tax_provision": 62000, "net_income": -2995000, "net_income_to_common": -2995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1534000, "total_current_assets": 51596000, "total_assets": 100960000, "short_term_debt": 12152000, "long_term_debt": null, "total_debt": 12152000, "total_liabilities": 96707000, "total_equity": 4253000, "shares_outstanding": 1714143120, "goodwill_and_intangibles": 28215000 }, "cash_flow": { "operating_cash_flow": -1356000, "capital_expenditure": 519000, "free_cash_flow": -837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115435, "ticker_id": 7021, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2077000", "ebitda": "-800000", "netIncome": "-2995000", "grossProfit": "36932000", "depreciation": "None", "totalRevenue": "81520000", "costOfRevenue": "44588000", "interestIncome": "None", "incomeBeforeTax": "-2933000", "interestExpense": "856000", "operatingIncome": "-2623000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-856000", "nonInterestIncome": "None", "operatingExpenses": "39555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1277000", "sellingGeneralAndAdministrative": "17562000", "netIncomeFromContinuingOperations": "-2995000" }, "balance": { "goodwill": "7056000", "inventory": "37349000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "100960000", "longTermDebt": "None", "shortTermDebt": "12152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21159000", "reportedCurrency": "USD", "retainedEarnings": "-259483999", "totalLiabilities": "96707000", "otherCurrentAssets": "9388000", "totalCurrentAssets": "51596000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49364000", "currentAccountsPayable": "6403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25225000", "totalShareholderEquity": "4253000", "capitalLeaseObligations": "19475000", "otherCurrentLiabilities": "64174000", "totalCurrentLiabilities": "82729000", "otherNonCurrentLiabilities": "905000", "totalNonCurrentLiabilities": "13978000", "cashAndShortTermInvestments": "1534000", "commonStockSharesOutstanding": "1714143120", "intangibleAssetsExcludingGoodwill": "21159000", "cashAndCashEquivalentsAtCarryingValue": "1534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2319000", "operatingCashflow": "-1356000", "capitalExpenditures": "519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5240000", "cashflowFromInvestment": "-486000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81520000, "cost_of_revenue": 44588000, "gross_profit": 36932000, "research_and_development": null, "selling_general_admin": 17562000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2077000, "depreciation_amortisation": 1277000, "ebitda": -800000, "interest_expense": 856000, "interest_income": null, "other_non_operating": null, "pretax_income": -2933000, "tax_provision": 62000, "effective_tax_rate": null, "net_income": -2995000, "net_income_continuing_ops": -2995000, "net_income_to_common": -2995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1534000, "short_term_investments": null, "net_receivables": 3325000, "inventory": 37349000, "other_current_assets": null, "total_current_assets": 51596000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 21159000, "goodwill_and_intangibles": 28215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49364000, "total_assets": 100960000, "short_term_debt": 12152000, "accounts_payable": 6403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82729000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13978000, "total_liabilities": 96707000, "total_debt": 12152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259483999, "total_equity": 4253000, "shares_outstanding": 1714143120, "operating_cash_flow": -1356000, "stock_based_compensation": 1282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5240000, "free_cash_flow": -837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2077000", "ebitda": "-800000", "netIncome": "-2995000", "grossProfit": "36932000", "depreciation": "None", "totalRevenue": "81520000", "costOfRevenue": "44588000", "interestIncome": "None", "incomeBeforeTax": "-2933000", "interestExpense": "856000", "operatingIncome": "-2623000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62000", "reportedCurrency": "USD", "netInterestIncome": "-856000", "nonInterestIncome": "None", "operatingExpenses": "39555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1277000", "sellingGeneralAndAdministrative": "17562000", "netIncomeFromContinuingOperations": "-2995000" }, "balance": { "goodwill": "7056000", "inventory": "37349000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "100960000", "longTermDebt": "None", "shortTermDebt": "12152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "21159000", "reportedCurrency": "USD", "retainedEarnings": "-259483999", "totalLiabilities": "96707000", "otherCurrentAssets": "9388000", "totalCurrentAssets": "51596000", "currentLongTermDebt": "5750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49364000", "currentAccountsPayable": "6403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25225000", "totalShareholderEquity": "4253000", "capitalLeaseObligations": "19475000", "otherCurrentLiabilities": "64174000", "totalCurrentLiabilities": "82729000", "otherNonCurrentLiabilities": "905000", "totalNonCurrentLiabilities": "13978000", "cashAndShortTermInvestments": "1534000", "commonStockSharesOutstanding": "1714143120", "intangibleAssetsExcludingGoodwill": "21159000", "cashAndCashEquivalentsAtCarryingValue": "1534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2995000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2319000", "operatingCashflow": "-1356000", "capitalExpenditures": "519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5240000", "cashflowFromInvestment": "-486000", "stockBasedCompensation": "1282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 64155000, "cost_of_revenue": 38314000, "gross_profit": 25841000, "ebit": -7495000, "ebitda": -6144000, "pretax_income": -8072000, "tax_provision": -74000, "net_income": -7998000, "net_income_to_common": -7998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8616000, "total_current_assets": 62727000, "total_assets": 114341000, "short_term_debt": 16516000, "long_term_debt": null, "total_debt": 16516000, "total_liabilities": 107789000, "total_equity": 6552000, "shares_outstanding": 628554240, "goodwill_and_intangibles": 28279000 }, "cash_flow": { "operating_cash_flow": 8322000, "capital_expenditure": 567000, "free_cash_flow": 8889000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115436, "ticker_id": 7021, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7495000", "ebitda": "-6144000", "netIncome": "-7998000", "grossProfit": "25841000", "depreciation": "None", "totalRevenue": "64155000", "costOfRevenue": "38314000", "interestIncome": "None", "incomeBeforeTax": "-8072000", "interestExpense": "577000", "operatingIncome": "-8118000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-577000", "nonInterestIncome": "None", "operatingExpenses": "33959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351000", "sellingGeneralAndAdministrative": "18044000", "netIncomeFromContinuingOperations": "-7998000" }, "balance": { "goodwill": "7056000", "inventory": "39668000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "114341000", "longTermDebt": "None", "shortTermDebt": "16516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21223000", "reportedCurrency": "USD", "retainedEarnings": "-256489000", "totalLiabilities": "107789000", "otherCurrentAssets": "9158000", "totalCurrentAssets": "62727000", "currentLongTermDebt": "10090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51614000", "currentAccountsPayable": "10271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31686000", "totalShareholderEquity": "6552000", "capitalLeaseObligations": "21596000", "otherCurrentLiabilities": "45952000", "totalCurrentLiabilities": "91751000", "otherNonCurrentLiabilities": "868000", "totalNonCurrentLiabilities": "16038000", "cashAndShortTermInvestments": "8616000", "commonStockSharesOutstanding": "628554240", "intangibleAssetsExcludingGoodwill": "21223000", "cashAndCashEquivalentsAtCarryingValue": "8616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5632000", "operatingCashflow": "8322000", "capitalExpenditures": "567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3599000", "cashflowFromInvestment": "-567000", "stockBasedCompensation": "1474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64155000, "cost_of_revenue": 38314000, "gross_profit": 25841000, "research_and_development": null, "selling_general_admin": 18044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7495000, "depreciation_amortisation": 1351000, "ebitda": -6144000, "interest_expense": 577000, "interest_income": null, "other_non_operating": null, "pretax_income": -8072000, "tax_provision": -74000, "effective_tax_rate": null, "net_income": -7998000, "net_income_continuing_ops": -7998000, "net_income_to_common": -7998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8616000, "short_term_investments": null, "net_receivables": 5285000, "inventory": 39668000, "other_current_assets": null, "total_current_assets": 62727000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 21223000, "goodwill_and_intangibles": 28279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51614000, "total_assets": 114341000, "short_term_debt": 16516000, "accounts_payable": 10271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91751000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16038000, "total_liabilities": 107789000, "total_debt": 16516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256489000, "total_equity": 6552000, "shares_outstanding": 628554240, "operating_cash_flow": 8322000, "stock_based_compensation": 1474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -567000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3599000, "free_cash_flow": 8889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7495000", "ebitda": "-6144000", "netIncome": "-7998000", "grossProfit": "25841000", "depreciation": "None", "totalRevenue": "64155000", "costOfRevenue": "38314000", "interestIncome": "None", "incomeBeforeTax": "-8072000", "interestExpense": "577000", "operatingIncome": "-8118000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-577000", "nonInterestIncome": "None", "operatingExpenses": "33959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1351000", "sellingGeneralAndAdministrative": "18044000", "netIncomeFromContinuingOperations": "-7998000" }, "balance": { "goodwill": "7056000", "inventory": "39668000", "commonStock": "43000", "currentDebt": "None", "investments": "None", "totalAssets": "114341000", "longTermDebt": "None", "shortTermDebt": "16516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "21223000", "reportedCurrency": "USD", "retainedEarnings": "-256489000", "totalLiabilities": "107789000", "otherCurrentAssets": "9158000", "totalCurrentAssets": "62727000", "currentLongTermDebt": "10090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51614000", "currentAccountsPayable": "10271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31686000", "totalShareholderEquity": "6552000", "capitalLeaseObligations": "21596000", "otherCurrentLiabilities": "45952000", "totalCurrentLiabilities": "91751000", "otherNonCurrentLiabilities": "868000", "totalNonCurrentLiabilities": "16038000", "cashAndShortTermInvestments": "8616000", "commonStockSharesOutstanding": "628554240", "intangibleAssetsExcludingGoodwill": "21223000", "cashAndCashEquivalentsAtCarryingValue": "8616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7998000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5632000", "operatingCashflow": "8322000", "capitalExpenditures": "567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3599000", "cashflowFromInvestment": "-567000", "stockBasedCompensation": "1474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 66147000, "cost_of_revenue": 41077000, "gross_profit": 25070000, "ebit": -34992000, "ebitda": -33614000, "pretax_income": -35305000, "tax_provision": -3430000, "net_income": -31875000, "net_income_to_common": -31875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4460000, "total_current_assets": 51501000, "total_assets": 108198000, "short_term_debt": 19701000, "long_term_debt": null, "total_debt": 19701000, "total_liabilities": 94830000, "total_equity": 13368000, "shares_outstanding": 626989515, "goodwill_and_intangibles": 28327000 }, "cash_flow": { "operating_cash_flow": -2532000, "capital_expenditure": 29000, "free_cash_flow": -2503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115437, "ticker_id": 7021, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34992000", "ebitda": "-33614000", "netIncome": "-31875000", "grossProfit": "25070000", "depreciation": "None", "totalRevenue": "66147000", "costOfRevenue": "41077000", "interestIncome": "None", "incomeBeforeTax": "-35305000", "interestExpense": "313000", "operatingIncome": "-34918000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3430000", "reportedCurrency": "USD", "netInterestIncome": "-313000", "nonInterestIncome": "None", "operatingExpenses": "59988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378000", "sellingGeneralAndAdministrative": "18918000", "netIncomeFromContinuingOperations": "-31875000" }, "balance": { "goodwill": "7056000", "inventory": "34036000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "108198000", "longTermDebt": "None", "shortTermDebt": "19701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21271000", "reportedCurrency": "USD", "retainedEarnings": "-248491000", "totalLiabilities": "94830000", "otherCurrentAssets": "6670000", "totalCurrentAssets": "51501000", "currentLongTermDebt": "13090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56697000", "currentAccountsPayable": "10991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39354000", "totalShareholderEquity": "13368000", "capitalLeaseObligations": "26264000", "otherCurrentLiabilities": "25750000", "totalCurrentLiabilities": "74325000", "otherNonCurrentLiabilities": "852000", "totalNonCurrentLiabilities": "20505000", "cashAndShortTermInvestments": "4460000", "commonStockSharesOutstanding": "626989515", "intangibleAssetsExcludingGoodwill": "21271000", "cashAndCashEquivalentsAtCarryingValue": "4460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4441000", "operatingCashflow": "-2532000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1143000", "cashflowFromInvestment": "-459000", "stockBasedCompensation": "-6150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66147000, "cost_of_revenue": 41077000, "gross_profit": 25070000, "research_and_development": null, "selling_general_admin": 18918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34992000, "depreciation_amortisation": 1378000, "ebitda": -33614000, "interest_expense": 313000, "interest_income": null, "other_non_operating": null, "pretax_income": -35305000, "tax_provision": -3430000, "effective_tax_rate": null, "net_income": -31875000, "net_income_continuing_ops": -31875000, "net_income_to_common": -31875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4460000, "short_term_investments": null, "net_receivables": 6335000, "inventory": 34036000, "other_current_assets": null, "total_current_assets": 51501000, "net_ppe": null, "goodwill": 7056000, "intangible_assets": 21271000, "goodwill_and_intangibles": 28327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56697000, "total_assets": 108198000, "short_term_debt": 19701000, "accounts_payable": 10991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74325000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20505000, "total_liabilities": 94830000, "total_debt": 19701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248491000, "total_equity": 13368000, "shares_outstanding": 626989515, "operating_cash_flow": -2532000, "stock_based_compensation": -6150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1143000, "free_cash_flow": -2503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34992000", "ebitda": "-33614000", "netIncome": "-31875000", "grossProfit": "25070000", "depreciation": "None", "totalRevenue": "66147000", "costOfRevenue": "41077000", "interestIncome": "None", "incomeBeforeTax": "-35305000", "interestExpense": "313000", "operatingIncome": "-34918000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3430000", "reportedCurrency": "USD", "netInterestIncome": "-313000", "nonInterestIncome": "None", "operatingExpenses": "59988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1378000", "sellingGeneralAndAdministrative": "18918000", "netIncomeFromContinuingOperations": "-31875000" }, "balance": { "goodwill": "7056000", "inventory": "34036000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "108198000", "longTermDebt": "None", "shortTermDebt": "19701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "21271000", "reportedCurrency": "USD", "retainedEarnings": "-248491000", "totalLiabilities": "94830000", "otherCurrentAssets": "6670000", "totalCurrentAssets": "51501000", "currentLongTermDebt": "13090000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56697000", "currentAccountsPayable": "10991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39354000", "totalShareholderEquity": "13368000", "capitalLeaseObligations": "26264000", "otherCurrentLiabilities": "25750000", "totalCurrentLiabilities": "74325000", "otherNonCurrentLiabilities": "852000", "totalNonCurrentLiabilities": "20505000", "cashAndShortTermInvestments": "4460000", "commonStockSharesOutstanding": "626989515", "intangibleAssetsExcludingGoodwill": "21271000", "cashAndCashEquivalentsAtCarryingValue": "4460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4441000", "operatingCashflow": "-2532000", "capitalExpenditures": "29000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1143000", "cashflowFromInvestment": "-459000", "stockBasedCompensation": "-6150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 80515000, "cost_of_revenue": 49866000, "gross_profit": 30649000, "ebit": -6563000, "ebitda": -5171000, "pretax_income": -6868000, "tax_provision": 11000, "net_income": -6879000, "net_income_to_common": -6879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6308000, "total_current_assets": 65321000, "total_assets": 153533000, "short_term_debt": 17293000, "long_term_debt": null, "total_debt": 17293000, "total_liabilities": 109764000, "total_equity": 43769000, "shares_outstanding": 625531830, "goodwill_and_intangibles": 56789000 }, "cash_flow": { "operating_cash_flow": -5504000, "capital_expenditure": 792000, "free_cash_flow": -4712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115439, "ticker_id": 7021, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6563000", "ebitda": "-5171000", "netIncome": "-6879000", "grossProfit": "30649000", "depreciation": "None", "totalRevenue": "80515000", "costOfRevenue": "49866000", "interestIncome": "None", "incomeBeforeTax": "-6868000", "interestExpense": "305000", "operatingIncome": "-6844000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-305000", "nonInterestIncome": "None", "operatingExpenses": "37493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1392000", "sellingGeneralAndAdministrative": "19869000", "netIncomeFromContinuingOperations": "-6879000" }, "balance": { "goodwill": "35430000", "inventory": "38477000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "153533000", "longTermDebt": "None", "shortTermDebt": "17293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "21359000", "reportedCurrency": "USD", "retainedEarnings": "-216616000", "totalLiabilities": "109764000", "otherCurrentAssets": "13507000", "totalCurrentAssets": "65321000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88212000", "currentAccountsPayable": "11371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38313000", "totalShareholderEquity": "43769000", "capitalLeaseObligations": "26813000", "otherCurrentLiabilities": "57971000", "totalCurrentLiabilities": "86635000", "otherNonCurrentLiabilities": "2109000", "totalNonCurrentLiabilities": "23129000", "cashAndShortTermInvestments": "6308000", "commonStockSharesOutstanding": "625531830", "intangibleAssetsExcludingGoodwill": "21359000", "cashAndCashEquivalentsAtCarryingValue": "6308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-810000", "operatingCashflow": "-5504000", "capitalExpenditures": "792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10823000", "cashflowFromInvestment": "-792000", "stockBasedCompensation": "2022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80515000, "cost_of_revenue": 49866000, "gross_profit": 30649000, "research_and_development": null, "selling_general_admin": 19869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6563000, "depreciation_amortisation": 1392000, "ebitda": -5171000, "interest_expense": 305000, "interest_income": null, "other_non_operating": null, "pretax_income": -6868000, "tax_provision": 11000, "effective_tax_rate": null, "net_income": -6879000, "net_income_continuing_ops": -6879000, "net_income_to_common": -6879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6308000, "short_term_investments": null, "net_receivables": 7029000, "inventory": 38477000, "other_current_assets": null, "total_current_assets": 65321000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21359000, "goodwill_and_intangibles": 56789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88212000, "total_assets": 153533000, "short_term_debt": 17293000, "accounts_payable": 11371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86635000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23129000, "total_liabilities": 109764000, "total_debt": 17293000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -216616000, "total_equity": 43769000, "shares_outstanding": 625531830, "operating_cash_flow": -5504000, "stock_based_compensation": 2022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10823000, "free_cash_flow": -4712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6563000", "ebitda": "-5171000", "netIncome": "-6879000", "grossProfit": "30649000", "depreciation": "None", "totalRevenue": "80515000", "costOfRevenue": "49866000", "interestIncome": "None", "incomeBeforeTax": "-6868000", "interestExpense": "305000", "operatingIncome": "-6844000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11000", "reportedCurrency": "USD", "netInterestIncome": "-305000", "nonInterestIncome": "None", "operatingExpenses": "37493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1392000", "sellingGeneralAndAdministrative": "19869000", "netIncomeFromContinuingOperations": "-6879000" }, "balance": { "goodwill": "35430000", "inventory": "38477000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "153533000", "longTermDebt": "None", "shortTermDebt": "17293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "21359000", "reportedCurrency": "USD", "retainedEarnings": "-216616000", "totalLiabilities": "109764000", "otherCurrentAssets": "13507000", "totalCurrentAssets": "65321000", "currentLongTermDebt": "11500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88212000", "currentAccountsPayable": "11371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38313000", "totalShareholderEquity": "43769000", "capitalLeaseObligations": "26813000", "otherCurrentLiabilities": "57971000", "totalCurrentLiabilities": "86635000", "otherNonCurrentLiabilities": "2109000", "totalNonCurrentLiabilities": "23129000", "cashAndShortTermInvestments": "6308000", "commonStockSharesOutstanding": "625531830", "intangibleAssetsExcludingGoodwill": "21359000", "cashAndCashEquivalentsAtCarryingValue": "6308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-810000", "operatingCashflow": "-5504000", "capitalExpenditures": "792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10823000", "cashflowFromInvestment": "-792000", "stockBasedCompensation": "2022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 91966000, "cost_of_revenue": 50083000, "gross_profit": 41883000, "ebit": -4195000, "ebitda": -2824000, "pretax_income": -4465000, "tax_provision": 6331000, "net_income": -10796000, "net_income_to_common": -10796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1781000, "total_current_assets": 55189000, "total_assets": 145254000, "short_term_debt": 5662000, "long_term_debt": null, "total_debt": 5662000, "total_liabilities": 96543000, "total_equity": 48711000, "shares_outstanding": 620351700, "goodwill_and_intangibles": 56907000 }, "cash_flow": { "operating_cash_flow": 3690000, "capital_expenditure": 664000, "free_cash_flow": 4354000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115440, "ticker_id": 7021, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4195000", "ebitda": "-2824000", "netIncome": "-10796000", "grossProfit": "41883000", "depreciation": "None", "totalRevenue": "91966000", "costOfRevenue": "50083000", "interestIncome": "None", "incomeBeforeTax": "-4465000", "interestExpense": "270000", "operatingIncome": "-4467000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6331000", "reportedCurrency": "USD", "netInterestIncome": "-270000", "nonInterestIncome": "None", "operatingExpenses": "46350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1371000", "sellingGeneralAndAdministrative": "21436000", "netIncomeFromContinuingOperations": "-10796000" }, "balance": { "goodwill": "35430000", "inventory": "37667000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "145254000", "longTermDebt": "None", "shortTermDebt": "5662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21477000", "reportedCurrency": "USD", "retainedEarnings": "-209737000", "totalLiabilities": "96543000", "otherCurrentAssets": "9396000", "totalCurrentAssets": "55189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90065000", "currentAccountsPayable": "11890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28122000", "totalShareholderEquity": "48711000", "capitalLeaseObligations": "28122000", "otherCurrentLiabilities": "39287000", "totalCurrentLiabilities": "71982000", "otherNonCurrentLiabilities": "2101000", "totalNonCurrentLiabilities": "24561000", "cashAndShortTermInvestments": "1781000", "commonStockSharesOutstanding": "620351700", "intangibleAssetsExcludingGoodwill": "21477000", "cashAndCashEquivalentsAtCarryingValue": "1781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3604000", "operatingCashflow": "3690000", "capitalExpenditures": "664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6734000", "cashflowFromInvestment": "-664000", "stockBasedCompensation": "2194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91966000, "cost_of_revenue": 50083000, "gross_profit": 41883000, "research_and_development": null, "selling_general_admin": 21436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4195000, "depreciation_amortisation": 1371000, "ebitda": -2824000, "interest_expense": 270000, "interest_income": null, "other_non_operating": null, "pretax_income": -4465000, "tax_provision": 6331000, "effective_tax_rate": null, "net_income": -10796000, "net_income_continuing_ops": -10796000, "net_income_to_common": -10796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1781000, "short_term_investments": null, "net_receivables": 6345000, "inventory": 37667000, "other_current_assets": null, "total_current_assets": 55189000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21477000, "goodwill_and_intangibles": 56907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90065000, "total_assets": 145254000, "short_term_debt": 5662000, "accounts_payable": 11890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71982000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24561000, "total_liabilities": 96543000, "total_debt": 5662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -209737000, "total_equity": 48711000, "shares_outstanding": 620351700, "operating_cash_flow": 3690000, "stock_based_compensation": 2194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6734000, "free_cash_flow": 4354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4195000", "ebitda": "-2824000", "netIncome": "-10796000", "grossProfit": "41883000", "depreciation": "None", "totalRevenue": "91966000", "costOfRevenue": "50083000", "interestIncome": "None", "incomeBeforeTax": "-4465000", "interestExpense": "270000", "operatingIncome": "-4467000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6331000", "reportedCurrency": "USD", "netInterestIncome": "-270000", "nonInterestIncome": "None", "operatingExpenses": "46350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1371000", "sellingGeneralAndAdministrative": "21436000", "netIncomeFromContinuingOperations": "-10796000" }, "balance": { "goodwill": "35430000", "inventory": "37667000", "commonStock": "42000", "currentDebt": "None", "investments": "None", "totalAssets": "145254000", "longTermDebt": "None", "shortTermDebt": "5662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21477000", "reportedCurrency": "USD", "retainedEarnings": "-209737000", "totalLiabilities": "96543000", "otherCurrentAssets": "9396000", "totalCurrentAssets": "55189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90065000", "currentAccountsPayable": "11890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28122000", "totalShareholderEquity": "48711000", "capitalLeaseObligations": "28122000", "otherCurrentLiabilities": "39287000", "totalCurrentLiabilities": "71982000", "otherNonCurrentLiabilities": "2101000", "totalNonCurrentLiabilities": "24561000", "cashAndShortTermInvestments": "1781000", "commonStockSharesOutstanding": "620351700", "intangibleAssetsExcludingGoodwill": "21477000", "cashAndCashEquivalentsAtCarryingValue": "1781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3604000", "operatingCashflow": "3690000", "capitalExpenditures": "664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6734000", "cashflowFromInvestment": "-664000", "stockBasedCompensation": "2194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 77259000, "cost_of_revenue": 44613000, "gross_profit": 32646000, "ebit": -5932000, "ebitda": -4593000, "pretax_income": -6315000, "tax_provision": -579000, "net_income": -5736000, "net_income_to_common": -5736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5489000, "total_current_assets": 65220000, "total_assets": 160633000, "short_term_debt": 11530000, "long_term_debt": null, "total_debt": 11530000, "total_liabilities": 102887000, "total_equity": 57746000, "shares_outstanding": 591757530, "goodwill_and_intangibles": 57086000 }, "cash_flow": { "operating_cash_flow": 6947000, "capital_expenditure": 959000, "free_cash_flow": 7906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115441, "ticker_id": 7021, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5932000", "ebitda": "-4593000", "netIncome": "-5736000", "grossProfit": "32646000", "depreciation": "None", "totalRevenue": "77259000", "costOfRevenue": "44613000", "interestIncome": "None", "incomeBeforeTax": "-6315000", "interestExpense": "383000", "operatingIncome": "-6158000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-579000", "reportedCurrency": "USD", "netInterestIncome": "-383000", "nonInterestIncome": "None", "operatingExpenses": "38804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "21111000", "netIncomeFromContinuingOperations": "-5736000" }, "balance": { "goodwill": "35430000", "inventory": "41271000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "160633000", "longTermDebt": "None", "shortTermDebt": "11530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21656000", "reportedCurrency": "USD", "retainedEarnings": "-198941000", "totalLiabilities": "102887000", "otherCurrentAssets": "10359000", "totalCurrentAssets": "65220000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95413000", "currentAccountsPayable": "8312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35393000", "totalShareholderEquity": "57746000", "capitalLeaseObligations": "29393000", "otherCurrentLiabilities": "45935000", "totalCurrentLiabilities": "78986000", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "23901000", "cashAndShortTermInvestments": "5489000", "commonStockSharesOutstanding": "591757530", "intangibleAssetsExcludingGoodwill": "21656000", "cashAndCashEquivalentsAtCarryingValue": "5489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5799000", "operatingCashflow": "6947000", "capitalExpenditures": "959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3005000", "cashflowFromInvestment": "-959000", "stockBasedCompensation": "1934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77259000, "cost_of_revenue": 44613000, "gross_profit": 32646000, "research_and_development": null, "selling_general_admin": 21111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5932000, "depreciation_amortisation": 1339000, "ebitda": -4593000, "interest_expense": 383000, "interest_income": null, "other_non_operating": null, "pretax_income": -6315000, "tax_provision": -579000, "effective_tax_rate": null, "net_income": -5736000, "net_income_continuing_ops": -5736000, "net_income_to_common": -5736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5489000, "short_term_investments": null, "net_receivables": 8101000, "inventory": 41271000, "other_current_assets": null, "total_current_assets": 65220000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21656000, "goodwill_and_intangibles": 57086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95413000, "total_assets": 160633000, "short_term_debt": 11530000, "accounts_payable": 8312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78986000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23901000, "total_liabilities": 102887000, "total_debt": 11530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -198941000, "total_equity": 57746000, "shares_outstanding": 591757530, "operating_cash_flow": 6947000, "stock_based_compensation": 1934000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -959000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3005000, "free_cash_flow": 7906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5932000", "ebitda": "-4593000", "netIncome": "-5736000", "grossProfit": "32646000", "depreciation": "None", "totalRevenue": "77259000", "costOfRevenue": "44613000", "interestIncome": "None", "incomeBeforeTax": "-6315000", "interestExpense": "383000", "operatingIncome": "-6158000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-579000", "reportedCurrency": "USD", "netInterestIncome": "-383000", "nonInterestIncome": "None", "operatingExpenses": "38804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1339000", "sellingGeneralAndAdministrative": "21111000", "netIncomeFromContinuingOperations": "-5736000" }, "balance": { "goodwill": "35430000", "inventory": "41271000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "160633000", "longTermDebt": "None", "shortTermDebt": "11530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21656000", "reportedCurrency": "USD", "retainedEarnings": "-198941000", "totalLiabilities": "102887000", "otherCurrentAssets": "10359000", "totalCurrentAssets": "65220000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95413000", "currentAccountsPayable": "8312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "35393000", "totalShareholderEquity": "57746000", "capitalLeaseObligations": "29393000", "otherCurrentLiabilities": "45935000", "totalCurrentLiabilities": "78986000", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "23901000", "cashAndShortTermInvestments": "5489000", "commonStockSharesOutstanding": "591757530", "intangibleAssetsExcludingGoodwill": "21656000", "cashAndCashEquivalentsAtCarryingValue": "5489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5736000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5799000", "operatingCashflow": "6947000", "capitalExpenditures": "959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3005000", "cashflowFromInvestment": "-959000", "stockBasedCompensation": "1934000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 74959000, "cost_of_revenue": 45615000, "gross_profit": 29344000, "ebit": -7577000, "ebitda": -6304000, "pretax_income": -7914000, "tax_provision": -684000, "net_income": -7230000, "net_income_to_common": -7230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2506000, "total_current_assets": 52520000, "total_assets": 165750000, "short_term_debt": 13648000, "long_term_debt": null, "total_debt": 13648000, "total_liabilities": 104798000, "total_equity": 60952000, "shares_outstanding": 606773955, "goodwill_and_intangibles": 57202000 }, "cash_flow": { "operating_cash_flow": -5679000, "capital_expenditure": 487000, "free_cash_flow": -5192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115442, "ticker_id": 7021, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7577000", "ebitda": "-6304000", "netIncome": "-7230000", "grossProfit": "29344000", "depreciation": "None", "totalRevenue": "74959000", "costOfRevenue": "45615000", "interestIncome": "None", "incomeBeforeTax": "-7914000", "interestExpense": "337000", "operatingIncome": "-7794000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-383000", "nonInterestIncome": "None", "operatingExpenses": "37138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1273000", "sellingGeneralAndAdministrative": "21810000", "netIncomeFromContinuingOperations": "-5736000" }, "balance": { "goodwill": "35430000", "inventory": "35472000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "165750000", "longTermDebt": "None", "shortTermDebt": "13648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21772000", "reportedCurrency": "USD", "retainedEarnings": "-193205000", "totalLiabilities": "104798000", "otherCurrentAssets": "8490000", "totalCurrentAssets": "52520000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113230000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39075000", "totalShareholderEquity": "60952000", "capitalLeaseObligations": "29393000", "otherCurrentLiabilities": "26197000", "totalCurrentLiabilities": "61887000", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "42911000", "cashAndShortTermInvestments": "2506000", "commonStockSharesOutstanding": "606773955", "intangibleAssetsExcludingGoodwill": "21772000", "cashAndCashEquivalentsAtCarryingValue": "2506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6018000", "operatingCashflow": "-5679000", "capitalExpenditures": "487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3687000", "cashflowFromInvestment": "-994000", "stockBasedCompensation": "-13366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74959000, "cost_of_revenue": 45615000, "gross_profit": 29344000, "research_and_development": null, "selling_general_admin": 21810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7577000, "depreciation_amortisation": 1273000, "ebitda": -6304000, "interest_expense": 337000, "interest_income": null, "other_non_operating": null, "pretax_income": -7914000, "tax_provision": -684000, "effective_tax_rate": null, "net_income": -7230000, "net_income_continuing_ops": -5736000, "net_income_to_common": -7230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2506000, "short_term_investments": null, "net_receivables": 6052000, "inventory": 35472000, "other_current_assets": null, "total_current_assets": 52520000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21772000, "goodwill_and_intangibles": 57202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113230000, "total_assets": 165750000, "short_term_debt": 13648000, "accounts_payable": 8900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61887000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42911000, "total_liabilities": 104798000, "total_debt": 13648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -193205000, "total_equity": 60952000, "shares_outstanding": 606773955, "operating_cash_flow": -5679000, "stock_based_compensation": -13366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3687000, "free_cash_flow": -5192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7577000", "ebitda": "-6304000", "netIncome": "-7230000", "grossProfit": "29344000", "depreciation": "None", "totalRevenue": "74959000", "costOfRevenue": "45615000", "interestIncome": "None", "incomeBeforeTax": "-7914000", "interestExpense": "337000", "operatingIncome": "-7794000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-684000", "reportedCurrency": "USD", "netInterestIncome": "-383000", "nonInterestIncome": "None", "operatingExpenses": "37138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1273000", "sellingGeneralAndAdministrative": "21810000", "netIncomeFromContinuingOperations": "-5736000" }, "balance": { "goodwill": "35430000", "inventory": "35472000", "commonStock": "41000", "currentDebt": "None", "investments": "None", "totalAssets": "165750000", "longTermDebt": "None", "shortTermDebt": "13648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21772000", "reportedCurrency": "USD", "retainedEarnings": "-193205000", "totalLiabilities": "104798000", "otherCurrentAssets": "8490000", "totalCurrentAssets": "52520000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113230000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39075000", "totalShareholderEquity": "60952000", "capitalLeaseObligations": "29393000", "otherCurrentLiabilities": "26197000", "totalCurrentLiabilities": "61887000", "otherNonCurrentLiabilities": "38000", "totalNonCurrentLiabilities": "42911000", "cashAndShortTermInvestments": "2506000", "commonStockSharesOutstanding": "606773955", "intangibleAssetsExcludingGoodwill": "21772000", "cashAndCashEquivalentsAtCarryingValue": "2506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6018000", "operatingCashflow": "-5679000", "capitalExpenditures": "487000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3687000", "cashflowFromInvestment": "-994000", "stockBasedCompensation": "-13366000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 83118000, "cost_of_revenue": 49593000, "gross_profit": 33525000, "ebit": -4605000, "ebitda": -2419000, "pretax_income": -5047000, "tax_provision": -1158000, "net_income": -3889000, "net_income_to_common": -3889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12866000, "total_current_assets": 69455000, "total_assets": 167376000, "short_term_debt": 5419000, "long_term_debt": 11000000, "total_debt": 16419000, "total_liabilities": 102640000, "total_equity": 64736000, "shares_outstanding": 601547280, "goodwill_and_intangibles": 57195000 }, "cash_flow": { "operating_cash_flow": 12749000, "capital_expenditure": 1191000, "free_cash_flow": 13940000, "dividends_paid": 344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115444, "ticker_id": 7021, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4605000", "ebitda": "-2419000", "netIncome": "-3889000", "grossProfit": "33525000", "depreciation": "None", "totalRevenue": "83118000", "costOfRevenue": "49593000", "interestIncome": "None", "incomeBeforeTax": "-5047000", "interestExpense": "442000", "operatingIncome": "-4875000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-337000", "nonInterestIncome": "None", "operatingExpenses": "38400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2186000", "sellingGeneralAndAdministrative": "21575000", "netIncomeFromContinuingOperations": "-7230000" }, "balance": { "goodwill": "35430000", "inventory": "47233000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "167376000", "longTermDebt": "11000000", "shortTermDebt": "5419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21765000", "reportedCurrency": "USD", "retainedEarnings": "-185975000", "totalLiabilities": "102640000", "otherCurrentAssets": "3049000", "totalCurrentAssets": "69455000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97921000", "currentAccountsPayable": "8919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43199000", "totalShareholderEquity": "64736000", "capitalLeaseObligations": "31075000", "otherCurrentLiabilities": "36897000", "totalCurrentLiabilities": "63904000", "otherNonCurrentLiabilities": "1179000", "totalNonCurrentLiabilities": "38736000", "cashAndShortTermInvestments": "12866000", "commonStockSharesOutstanding": "601547280", "intangibleAssetsExcludingGoodwill": "21765000", "cashAndCashEquivalentsAtCarryingValue": "12866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3889000", "profitLoss": "None", "dividendPayout": "344000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4742000", "operatingCashflow": "12749000", "capitalExpenditures": "1191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4573000", "cashflowFromInvestment": "-1257000", "stockBasedCompensation": "4337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83118000, "cost_of_revenue": 49593000, "gross_profit": 33525000, "research_and_development": null, "selling_general_admin": 21575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4605000, "depreciation_amortisation": 2186000, "ebitda": -2419000, "interest_expense": 442000, "interest_income": null, "other_non_operating": null, "pretax_income": -5047000, "tax_provision": -1158000, "effective_tax_rate": null, "net_income": -3889000, "net_income_continuing_ops": -7230000, "net_income_to_common": -3889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12866000, "short_term_investments": null, "net_receivables": 6307000, "inventory": 47233000, "other_current_assets": null, "total_current_assets": 69455000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21765000, "goodwill_and_intangibles": 57195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97921000, "total_assets": 167376000, "short_term_debt": 5419000, "accounts_payable": 8919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63904000, "long_term_debt": 11000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38736000, "total_liabilities": 102640000, "total_debt": 16419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185975000, "total_equity": 64736000, "shares_outstanding": 601547280, "operating_cash_flow": 12749000, "stock_based_compensation": 4337000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1257000, "dividends_paid": 344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4573000, "free_cash_flow": 13940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4605000", "ebitda": "-2419000", "netIncome": "-3889000", "grossProfit": "33525000", "depreciation": "None", "totalRevenue": "83118000", "costOfRevenue": "49593000", "interestIncome": "None", "incomeBeforeTax": "-5047000", "interestExpense": "442000", "operatingIncome": "-4875000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1158000", "reportedCurrency": "USD", "netInterestIncome": "-337000", "nonInterestIncome": "None", "operatingExpenses": "38400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2186000", "sellingGeneralAndAdministrative": "21575000", "netIncomeFromContinuingOperations": "-7230000" }, "balance": { "goodwill": "35430000", "inventory": "47233000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "167376000", "longTermDebt": "11000000", "shortTermDebt": "5419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "21765000", "reportedCurrency": "USD", "retainedEarnings": "-185975000", "totalLiabilities": "102640000", "otherCurrentAssets": "3049000", "totalCurrentAssets": "69455000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97921000", "currentAccountsPayable": "8919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43199000", "totalShareholderEquity": "64736000", "capitalLeaseObligations": "31075000", "otherCurrentLiabilities": "36897000", "totalCurrentLiabilities": "63904000", "otherNonCurrentLiabilities": "1179000", "totalNonCurrentLiabilities": "38736000", "cashAndShortTermInvestments": "12866000", "commonStockSharesOutstanding": "601547280", "intangibleAssetsExcludingGoodwill": "21765000", "cashAndCashEquivalentsAtCarryingValue": "12866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3889000", "profitLoss": "None", "dividendPayout": "344000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4742000", "operatingCashflow": "12749000", "capitalExpenditures": "1191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4573000", "cashflowFromInvestment": "-1257000", "stockBasedCompensation": "4337000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-562000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "income_statement": { "revenue": 106122000, "cost_of_revenue": 58726000, "gross_profit": 47396000, "ebit": -1297000, "ebitda": -112000, "pretax_income": -1723000, "tax_provision": 874000, "net_income": -2597000, "net_income_to_common": -2597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5947000, "total_current_assets": 67602000, "total_assets": 164702000, "short_term_debt": 5054000, "long_term_debt": 11000000, "total_debt": 16054000, "total_liabilities": 100028000, "total_equity": 64674000, "shares_outstanding": 595213620, "goodwill_and_intangibles": 57151000 }, "cash_flow": { "operating_cash_flow": 4646000, "capital_expenditure": 683000, "free_cash_flow": 5329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115445, "ticker_id": 7021, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:14.406181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1297000", "ebitda": "-112000", "netIncome": "-2597000", "grossProfit": "47396000", "depreciation": "None", "totalRevenue": "106122000", "costOfRevenue": "58726000", "interestIncome": "None", "incomeBeforeTax": "-1723000", "interestExpense": "426000", "operatingIncome": "-1670000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-442000", "nonInterestIncome": "None", "operatingExpenses": "49066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1185000", "sellingGeneralAndAdministrative": "24396000", "netIncomeFromContinuingOperations": "-3889000" }, "balance": { "goodwill": "35430000", "inventory": "50981000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "164702000", "longTermDebt": "11000000", "shortTermDebt": "5054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "21721000", "reportedCurrency": "USD", "retainedEarnings": "-182086000", "totalLiabilities": "100028000", "otherCurrentAssets": "4104000", "totalCurrentAssets": "67602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97100000", "currentAccountsPayable": "9235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35253000", "shortLongTermDebtTotal": "47241000", "totalShareholderEquity": "64674000", "capitalLeaseObligations": "32199000", "otherCurrentLiabilities": "30392000", "totalCurrentLiabilities": "57037000", "otherNonCurrentLiabilities": "956000", "totalNonCurrentLiabilities": "42991000", "cashAndShortTermInvestments": "5947000", "commonStockSharesOutstanding": "595213620", "intangibleAssetsExcludingGoodwill": "21721000", "cashAndCashEquivalentsAtCarryingValue": "5947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5598000", "operatingCashflow": "4646000", "capitalExpenditures": "683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5845000", "cashflowFromInvestment": "-683000", "stockBasedCompensation": "4331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106122000, "cost_of_revenue": 58726000, "gross_profit": 47396000, "research_and_development": null, "selling_general_admin": 24396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1297000, "depreciation_amortisation": 1185000, "ebitda": -112000, "interest_expense": 426000, "interest_income": null, "other_non_operating": null, "pretax_income": -1723000, "tax_provision": 874000, "effective_tax_rate": null, "net_income": -2597000, "net_income_continuing_ops": -3889000, "net_income_to_common": -2597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5947000, "short_term_investments": null, "net_receivables": 6570000, "inventory": 50981000, "other_current_assets": null, "total_current_assets": 67602000, "net_ppe": null, "goodwill": 35430000, "intangible_assets": 21721000, "goodwill_and_intangibles": 57151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97100000, "total_assets": 164702000, "short_term_debt": 5054000, "accounts_payable": 9235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57037000, "long_term_debt": 11000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42991000, "total_liabilities": 100028000, "total_debt": 16054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -182086000, "total_equity": 64674000, "shares_outstanding": 595213620, "operating_cash_flow": 4646000, "stock_based_compensation": 4331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5845000, "free_cash_flow": 5329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1297000", "ebitda": "-112000", "netIncome": "-2597000", "grossProfit": "47396000", "depreciation": "None", "totalRevenue": "106122000", "costOfRevenue": "58726000", "interestIncome": "None", "incomeBeforeTax": "-1723000", "interestExpense": "426000", "operatingIncome": "-1670000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-442000", "nonInterestIncome": "None", "operatingExpenses": "49066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1185000", "sellingGeneralAndAdministrative": "24396000", "netIncomeFromContinuingOperations": "-3889000" }, "balance": { "goodwill": "35430000", "inventory": "50981000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "164702000", "longTermDebt": "11000000", "shortTermDebt": "5054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "21721000", "reportedCurrency": "USD", "retainedEarnings": "-182086000", "totalLiabilities": "100028000", "otherCurrentAssets": "4104000", "totalCurrentAssets": "67602000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97100000", "currentAccountsPayable": "9235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "35253000", "shortLongTermDebtTotal": "47241000", "totalShareholderEquity": "64674000", "capitalLeaseObligations": "32199000", "otherCurrentLiabilities": "30392000", "totalCurrentLiabilities": "57037000", "otherNonCurrentLiabilities": "956000", "totalNonCurrentLiabilities": "42991000", "cashAndShortTermInvestments": "5947000", "commonStockSharesOutstanding": "595213620", "intangibleAssetsExcludingGoodwill": "21721000", "cashAndCashEquivalentsAtCarryingValue": "5947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5598000", "operatingCashflow": "4646000", "capitalExpenditures": "683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5845000", "cashflowFromInvestment": "-683000", "stockBasedCompensation": "4331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }