{ "ticker": { "uuid": "e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f", "symbol": "FLL", "name": "Full House Resorts Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f/" }, "ticker_metadata": { "id": 6069, "uuid": "e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f", "symbol": "FLL", "name": "Full House Resorts Inc", "asset_type": "equity", "market_cap": 90663000, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Full House Resorts, Inc. owns, develops, invests, operates, manages and leases casinos and related hospitality and entertainment facilities in the United States. The company is headquartered in Las Vegas, Nevada.", "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": "e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f", "symbol": "FLL", "name": "Full House Resorts Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7a1e48b-8dd6-4c89-8d3a-28fe61c54c0f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.45, "market_cap": 88574850, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0871, "shareholder_yield": 0, "roe": 7.2116, "piotroski_f_score": 4, "momentum_12_1": -0.0571, "volatility_252d": 0.6483 }, "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": true }, "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": "2026-06-07T06:47:49.944070+00:00", "batch_id": "" }, "size": { "price_close": 2.45, "market_cap": 88574850, "market_cap_usd": 88574850, "enterprise_value": 536900850, "shares_outstanding": 36153000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2935, "pcf_ratio": 5.6626, "pfcf_ratio": 3.1473, "ev_ebitda": 11.4779, "ev_ebit": 125.7968, "ev_sales": 1.7794, "ev_fcf": 19.0776, "earnings_yield": null, "fcf_yield": 0.0524, "price_to_sales": 0.2935, "price_to_book": null, "price_to_cashflow": 5.6626, "ebitda_to_ev": 0.0871, "sales_yield": 0.562 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4451, "operating_margin": 0.0141, "net_margin": -0.1279, "ebitda_margin": 0.155, "fcf_margin": 0.0933, "roe": 7.2116, "roa": -0.0612, "roic": 0.0072, "roc_greenblatt": null, "asset_turnover": 0.4786, "cash_conversion": -0.7294, "accruals_ratio": -0.086, "sbc_to_revenue": 0.0072, "piotroski_f_score": 4, "altman_z_score": 0.2558, "earnings_stability_5y": 0.1885, "revenue_stability_5y": 0.3277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.213, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -118.8514, "net_debt_to_ebitda": 9.5843, "debt_to_assets": 0.7608, "interest_coverage": 0.0994, "current_ratio": 0.596, "quick_ratio": 0.5685, "net_debt": 448326000, "local_beta": 0.0008, "volatility_252d": 0.6483, "volatility_60d": 1.3084, "max_drawdown_12m": -0.5539, "risk_adjusted_momentum": -0.0881 }, "growth": { "revenue_growth_1y": 0.0153, "revenue_growth_3y_cagr": 0.228, "revenue_growth_5y_cagr": 0.1921, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3236, "book_value_growth_1y": -0.9392, "revenue_growth": 0.0153, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1751, "price_return_3m": -0.0858, "price_return_6m": -0.1187, "price_return_9m": -0.2794, "price_return_12m": -0.2222, "price_return_12m_ex1m": -0.0571, "momentum_6m": -0.1187, "momentum_12m": -0.2222, "momentum_12_1": -0.0571, "distance_from_52w_high": -0.4917, "distance_from_52w_low": 0.1395, "relative_strength": -0.3802 }, "raw_ttm": { "revenue_ttm": 301739000, "gross_profit_ttm": 134301000, "ebit_ttm": 4268000, "ebitda_ttm": 46777000, "net_income_ttm": -38582000, "eps_diluted_ttm": -1.0672, "operating_cash_flow_ttm": 15642000, "capital_expenditure_ttm": 12501000, "fcf_ttm": 28143000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42930000, "cash_and_equivalents": 31368000, "total_current_assets": 41993000, "total_current_liabilities": 70462000, "net_ppe": null, "total_assets": 630505000, "total_debt": 479694000, "total_equity": -5350000, "net_working_capital": -54124000, "book_value_per_share": -0.148, "retained_earnings": -123635000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -134366000, "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": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.525, "os_score": 0.59, "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 58, "small_cap_core_rank": 52, "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": true } } }, "latest_snapshot_fields": { "id": 1224, "ticker_id": 6069, "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": "2026-06-07T06:47:49.944070+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.45, "market_cap": 88574850, "market_cap_usd": 88574850, "enterprise_value": 536900850, "shares_outstanding": 36153000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2935479, "pcf_ratio": 5.66262946, "pfcf_ratio": 3.14731372, "ev_ebitda": 11.47788122, "ev_ebit": 125.79682521, "ev_sales": 1.77935517, "ev_fcf": 19.07759834, "earnings_yield": null, "fcf_yield": 0.0524175, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44508996, "operating_margin": 0.01414467, "net_margin": -0.12786547, "ebitda_margin": 0.15502471, "fcf_margin": 0.09326935, "roe": 7.21158879, "roa": -0.06119222, "roic": 0.00722613, "roc_greenblatt": null, "asset_turnover": 0.47856718, "cash_conversion": -0.72943341, "accruals_ratio": -0.0860009, "sbc_to_revenue": 0.00715188, "debt_to_equity": -118.85140187, "net_debt_to_ebitda": 9.58432563, "debt_to_assets": 0.76080919, "interest_coverage": 0.09941766, "current_ratio": 0.59596662, "quick_ratio": 0.56850501, "net_debt": 448326000, "revenue_growth_1y": 0.01527596, "revenue_growth_3y_cagr": 0.22801561, "revenue_growth_5y_cagr": 0.19211772, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.32356688, "book_value_growth_1y": -0.93918286, "piotroski_f_score": 4, "altman_z_score": 0.25577808, "earnings_stability_5y": 0.188547, "revenue_stability_5y": 0.327724, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17508418, "price_return_3m": -0.0858209, "price_return_6m": -0.11870504, "price_return_9m": -0.27941176, "price_return_12m": -0.22222222, "price_return_12m_ex1m": -0.05714286, "distance_from_52w_high": -0.49170124, "distance_from_52w_low": 0.13953488, "relative_strength": -0.38016327, "local_beta": 0.0008, "volatility_252d": 0.648271, "volatility_60d": 1.308379, "max_drawdown_12m": -0.55394191, "revenue_ttm": 301739000, "gross_profit_ttm": 134301000, "ebit_ttm": 4268000, "ebitda_ttm": 46777000, "net_income_ttm": -38582000, "eps_diluted_ttm": -1.06718668, "operating_cash_flow_ttm": 15642000, "capital_expenditure_ttm": 12501000, "fcf_ttm": 28143000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42930000, "cash_and_equivalents": 31368000, "total_current_assets": 41993000, "total_current_liabilities": 70462000, "net_ppe": null, "total_assets": 630505000, "total_debt": 479694000, "total_equity": -5350000, "net_working_capital": -54124000, "book_value_per_share": -0.14798219, "retained_earnings": -123635000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -134366000, "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": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 58, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.45, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 7.2116, "momentum_12_1": -0.0571, "complete_fields": { "id": 1224, "ticker_id": 6069, "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": "2026-06-07T06:47:49.944070+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.45, "market_cap": 88574850, "market_cap_usd": 88574850, "enterprise_value": 536900850, "shares_outstanding": 36153000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2935479, "pcf_ratio": 5.66262946, "pfcf_ratio": 3.14731372, "ev_ebitda": 11.47788122, "ev_ebit": 125.79682521, "ev_sales": 1.77935517, "ev_fcf": 19.07759834, "earnings_yield": null, "fcf_yield": 0.0524175, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44508996, "operating_margin": 0.01414467, "net_margin": -0.12786547, "ebitda_margin": 0.15502471, "fcf_margin": 0.09326935, "roe": 7.21158879, "roa": -0.06119222, "roic": 0.00722613, "roc_greenblatt": null, "asset_turnover": 0.47856718, "cash_conversion": -0.72943341, "accruals_ratio": -0.0860009, "sbc_to_revenue": 0.00715188, "debt_to_equity": -118.85140187, "net_debt_to_ebitda": 9.58432563, "debt_to_assets": 0.76080919, "interest_coverage": 0.09941766, "current_ratio": 0.59596662, "quick_ratio": 0.56850501, "net_debt": 448326000, "revenue_growth_1y": 0.01527596, "revenue_growth_3y_cagr": 0.22801561, "revenue_growth_5y_cagr": 0.19211772, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.32356688, "book_value_growth_1y": -0.93918286, "piotroski_f_score": 4, "altman_z_score": 0.25577808, "earnings_stability_5y": 0.188547, "revenue_stability_5y": 0.327724, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17508418, "price_return_3m": -0.0858209, "price_return_6m": -0.11870504, "price_return_9m": -0.27941176, "price_return_12m": -0.22222222, "price_return_12m_ex1m": -0.05714286, "distance_from_52w_high": -0.49170124, "distance_from_52w_low": 0.13953488, "relative_strength": -0.38016327, "local_beta": 0.0008, "volatility_252d": 0.648271, "volatility_60d": 1.308379, "max_drawdown_12m": -0.55394191, "revenue_ttm": 301739000, "gross_profit_ttm": 134301000, "ebit_ttm": 4268000, "ebitda_ttm": 46777000, "net_income_ttm": -38582000, "eps_diluted_ttm": -1.06718668, "operating_cash_flow_ttm": 15642000, "capital_expenditure_ttm": 12501000, "fcf_ttm": 28143000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42930000, "cash_and_equivalents": 31368000, "total_current_assets": 41993000, "total_current_liabilities": 70462000, "net_ppe": null, "total_assets": 630505000, "total_debt": 479694000, "total_equity": -5350000, "net_working_capital": -54124000, "book_value_per_share": -0.14798219, "retained_earnings": -123635000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -134366000, "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": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 48, "all_cap_buyback_rank": 58, "small_cap_core_rank": 52, "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 302376000, "cost_of_revenue": 188878000, "gross_profit": 113498000, "ebit": 3786000, "ebitda": 46395000, "pretax_income": -39667000, "tax_provision": 530000, "net_income": -40197000, "net_income_to_common": -40197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40670000, "total_current_assets": 53002000, "total_assets": 672734000, "short_term_debt": 5928000, "long_term_debt": 473646000, "total_debt": 479574000, "total_liabilities": 670196000, "total_equity": 2538000, "shares_outstanding": 36031000, "goodwill_and_intangibles": 128392000 }, "cash_flow": { "operating_cash_flow": 9970000, "capital_expenditure": 12651000, "free_cash_flow": 22621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72407, "ticker_id": 6069, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3786000", "ebitda": "46395000", "netIncome": "-40197000", "grossProfit": "113498000", "depreciation": "None", "totalRevenue": "302376000", "costOfRevenue": "188878000", "interestIncome": "248000", "incomeBeforeTax": "-39667000", "interestExpense": "42741000", "operatingIncome": "3786000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "-42741000", "nonInterestIncome": "None", "operatingExpenses": "109712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42609000", "sellingGeneralAndAdministrative": "109712000", "netIncomeFromContinuingOperations": "-40197000" }, "balance": { "goodwill": "19477000", "inventory": "1976000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "473646000", "shortTermDebt": "5928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "108915000", "reportedCurrency": "USD", "retainedEarnings": "-115485000", "totalLiabilities": "670196000", "otherCurrentAssets": "6690000", "totalCurrentAssets": "53002000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619732000", "currentAccountsPayable": "8074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531604000", "totalShareholderEquity": "2538000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "53746000", "totalCurrentLiabilities": "73540000", "otherNonCurrentLiabilities": "41376000", "totalNonCurrentLiabilities": "596656000", "cashAndShortTermInvestments": "40670000", "commonStockSharesOutstanding": "36031000", "intangibleAssetsExcludingGoodwill": "108915000", "cashAndCashEquivalentsAtCarryingValue": "40670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11840000", "operatingCashflow": "9970000", "capitalExpenditures": "12651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "801000", "cashflowFromInvestment": "-10322000", "stockBasedCompensation": "1736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302376000, "cost_of_revenue": 188878000, "gross_profit": 113498000, "research_and_development": 310000, "selling_general_admin": 109712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3786000, "depreciation_amortisation": 42609000, "ebitda": 46395000, "interest_expense": 42741000, "interest_income": null, "other_non_operating": null, "pretax_income": -39667000, "tax_provision": 530000, "effective_tax_rate": null, "net_income": -40197000, "net_income_continuing_ops": -40197000, "net_income_to_common": -40197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40670000, "short_term_investments": null, "net_receivables": 3666000, "inventory": 1976000, "other_current_assets": null, "total_current_assets": 53002000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 108915000, "goodwill_and_intangibles": 128392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 619732000, "total_assets": 672734000, "short_term_debt": 5928000, "accounts_payable": 8074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73540000, "long_term_debt": 473646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596656000, "total_liabilities": 670196000, "total_debt": 479574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115485000, "total_equity": 2538000, "shares_outstanding": 36031000, "operating_cash_flow": 9970000, "stock_based_compensation": 1736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 801000, "free_cash_flow": 22621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3786000", "ebitda": "46395000", "netIncome": "-40197000", "grossProfit": "113498000", "depreciation": "None", "totalRevenue": "302376000", "costOfRevenue": "188878000", "interestIncome": "248000", "incomeBeforeTax": "-39667000", "interestExpense": "42741000", "operatingIncome": "3786000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "530000", "reportedCurrency": "USD", "netInterestIncome": "-42741000", "nonInterestIncome": "None", "operatingExpenses": "109712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42609000", "sellingGeneralAndAdministrative": "109712000", "netIncomeFromContinuingOperations": "-40197000" }, "balance": { "goodwill": "19477000", "inventory": "1976000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "473646000", "shortTermDebt": "5928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "108915000", "reportedCurrency": "USD", "retainedEarnings": "-115485000", "totalLiabilities": "670196000", "otherCurrentAssets": "6690000", "totalCurrentAssets": "53002000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619732000", "currentAccountsPayable": "8074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531604000", "totalShareholderEquity": "2538000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "53746000", "totalCurrentLiabilities": "73540000", "otherNonCurrentLiabilities": "41376000", "totalNonCurrentLiabilities": "596656000", "cashAndShortTermInvestments": "40670000", "commonStockSharesOutstanding": "36031000", "intangibleAssetsExcludingGoodwill": "108915000", "cashAndCashEquivalentsAtCarryingValue": "40670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11840000", "operatingCashflow": "9970000", "capitalExpenditures": "12651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "801000", "cashflowFromInvestment": "-10322000", "stockBasedCompensation": "1736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42609000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 292065000, "cost_of_revenue": 142169000, "gross_profit": 149896000, "ebit": 526000, "ebitda": 42627000, "pretax_income": -40451000, "tax_provision": 221000, "net_income": -40672000, "net_income_to_common": -40672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40221000, "total_current_assets": 53412000, "total_assets": 673334000, "short_term_debt": 6114000, "long_term_debt": 468139000, "total_debt": 474253000, "total_liabilities": 632837000, "total_equity": 40497000, "shares_outstanding": 34965000, "goodwill_and_intangibles": 115610000 }, "cash_flow": { "operating_cash_flow": 13845000, "capital_expenditure": 52582000, "free_cash_flow": 66427000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72412, "ticker_id": 6069, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "526000", "ebitda": "42627000", "netIncome": "-40672000", "grossProfit": "149896000", "depreciation": "None", "totalRevenue": "292065000", "costOfRevenue": "142169000", "interestIncome": "763000", "incomeBeforeTax": "-40451000", "interestExpense": "43964000", "operatingIncome": "2750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "221000", "reportedCurrency": "USD", "netInterestIncome": "-43201000", "nonInterestIncome": "None", "operatingExpenses": "147146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42101000", "sellingGeneralAndAdministrative": "98185000", "netIncomeFromContinuingOperations": "-40672000" }, "balance": { "goodwill": "19477000", "inventory": "2088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673334000", "longTermDebt": "468139000", "shortTermDebt": "6114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96133000", "reportedCurrency": "USD", "retainedEarnings": "-75288000", "totalLiabilities": "632837000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "53412000", "currentLongTermDebt": "278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619922000", "currentAccountsPayable": "9193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527672000", "totalShareholderEquity": "40497000", "capitalLeaseObligations": "59255000", "otherCurrentLiabilities": "37926000", "totalCurrentLiabilities": "67455000", "otherNonCurrentLiabilities": "37328000", "totalNonCurrentLiabilities": "565382000", "cashAndShortTermInvestments": "40221000", "commonStockSharesOutstanding": "34965000", "intangibleAssetsExcludingGoodwill": "96133000", "cashAndCashEquivalentsAtCarryingValue": "40221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000", "operatingCashflow": "13845000", "capitalExpenditures": "52582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1498000", "cashflowFromInvestment": "-45670000", "stockBasedCompensation": "2873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292065000, "cost_of_revenue": 142169000, "gross_profit": 149896000, "research_and_development": 368000, "selling_general_admin": 98185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 526000, "depreciation_amortisation": 42101000, "ebitda": 42627000, "interest_expense": 43964000, "interest_income": null, "other_non_operating": null, "pretax_income": -40451000, "tax_provision": 221000, "effective_tax_rate": null, "net_income": -40672000, "net_income_continuing_ops": -40672000, "net_income_to_common": -40672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40221000, "short_term_investments": null, "net_receivables": 5101000, "inventory": 2088000, "other_current_assets": null, "total_current_assets": 53412000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 96133000, "goodwill_and_intangibles": 115610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 619922000, "total_assets": 673334000, "short_term_debt": 6114000, "accounts_payable": 9193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67455000, "long_term_debt": 468139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565382000, "total_liabilities": 632837000, "total_debt": 474253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75288000, "total_equity": 40497000, "shares_outstanding": 34965000, "operating_cash_flow": 13845000, "stock_based_compensation": 2873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1498000, "free_cash_flow": 66427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "526000", "ebitda": "42627000", "netIncome": "-40672000", "grossProfit": "149896000", "depreciation": "None", "totalRevenue": "292065000", "costOfRevenue": "142169000", "interestIncome": "763000", "incomeBeforeTax": "-40451000", "interestExpense": "43964000", "operatingIncome": "2750000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "221000", "reportedCurrency": "USD", "netInterestIncome": "-43201000", "nonInterestIncome": "None", "operatingExpenses": "147146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42101000", "sellingGeneralAndAdministrative": "98185000", "netIncomeFromContinuingOperations": "-40672000" }, "balance": { "goodwill": "19477000", "inventory": "2088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673334000", "longTermDebt": "468139000", "shortTermDebt": "6114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96133000", "reportedCurrency": "USD", "retainedEarnings": "-75288000", "totalLiabilities": "632837000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "53412000", "currentLongTermDebt": "278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619922000", "currentAccountsPayable": "9193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527672000", "totalShareholderEquity": "40497000", "capitalLeaseObligations": "59255000", "otherCurrentLiabilities": "37926000", "totalCurrentLiabilities": "67455000", "otherNonCurrentLiabilities": "37328000", "totalNonCurrentLiabilities": "565382000", "cashAndShortTermInvestments": "40221000", "commonStockSharesOutstanding": "34965000", "intangibleAssetsExcludingGoodwill": "96133000", "cashAndCashEquivalentsAtCarryingValue": "40221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40672000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000", "operatingCashflow": "13845000", "capitalExpenditures": "52582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1498000", "cashflowFromInvestment": "-45670000", "stockBasedCompensation": "2873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44871000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 241060000, "cost_of_revenue": 109639000, "gross_profit": 131421000, "ebit": 167000, "ebitda": 31259000, "pretax_income": -23755000, "tax_provision": 1149000, "net_income": -24904000, "net_income_to_common": -24904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36155000, "total_current_assets": 84639000, "total_assets": 688457000, "short_term_debt": 6730000, "long_term_debt": 465153000, "total_debt": 471883000, "total_liabilities": 610609000, "total_equity": 77848000, "shares_outstanding": 34520000, "goodwill_and_intangibles": 97557000 }, "cash_flow": { "operating_cash_flow": 22345000, "capital_expenditure": 148585000, "free_cash_flow": 170930000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72417, "ticker_id": 6069, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167000", "ebitda": "31259000", "netIncome": "-24904000", "grossProfit": "131421000", "depreciation": "None", "totalRevenue": "241060000", "costOfRevenue": "109639000", "interestIncome": "4269000", "incomeBeforeTax": "-23755000", "interestExpense": "26715000", "operatingIncome": "-1162000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-20082000", "nonInterestIncome": "None", "operatingExpenses": "132583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31092000", "sellingGeneralAndAdministrative": "92931000", "netIncomeFromContinuingOperations": "-19404000" }, "balance": { "goodwill": "21286000", "inventory": "1839000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "688457000", "longTermDebt": "465153000", "shortTermDebt": "6730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76271000", "reportedCurrency": "USD", "retainedEarnings": "-34616000", "totalLiabilities": "610609000", "otherCurrentAssets": "41313000", "totalCurrentAssets": "84639000", "currentLongTermDebt": "252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603818000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514836000", "totalShareholderEquity": "77848000", "capitalLeaseObligations": "49431000", "otherCurrentLiabilities": "46579000", "totalCurrentLiabilities": "78552000", "otherNonCurrentLiabilities": "16075000", "totalNonCurrentLiabilities": "532057000", "cashAndShortTermInvestments": "36155000", "commonStockSharesOutstanding": "34520000", "intangibleAssetsExcludingGoodwill": "76271000", "cashAndCashEquivalentsAtCarryingValue": "36155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2150000", "operatingCashflow": "22345000", "capitalExpenditures": "148585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59031000", "cashflowFromInvestment": "-198758000", "stockBasedCompensation": "2882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241060000, "cost_of_revenue": 109639000, "gross_profit": 131421000, "research_and_development": 53000, "selling_general_admin": 92931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167000, "depreciation_amortisation": 31092000, "ebitda": 31259000, "interest_expense": 26715000, "interest_income": null, "other_non_operating": null, "pretax_income": -23755000, "tax_provision": 1149000, "effective_tax_rate": null, "net_income": -24904000, "net_income_continuing_ops": -19404000, "net_income_to_common": -24904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36155000, "short_term_investments": null, "net_receivables": 5332000, "inventory": 1839000, "other_current_assets": null, "total_current_assets": 84639000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 76271000, "goodwill_and_intangibles": 97557000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603818000, "total_assets": 688457000, "short_term_debt": 6730000, "accounts_payable": 12794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78552000, "long_term_debt": 465153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532057000, "total_liabilities": 610609000, "total_debt": 471883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34616000, "total_equity": 77848000, "shares_outstanding": 34520000, "operating_cash_flow": 22345000, "stock_based_compensation": 2882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198758000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59031000, "free_cash_flow": 170930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167000", "ebitda": "31259000", "netIncome": "-24904000", "grossProfit": "131421000", "depreciation": "None", "totalRevenue": "241060000", "costOfRevenue": "109639000", "interestIncome": "4269000", "incomeBeforeTax": "-23755000", "interestExpense": "26715000", "operatingIncome": "-1162000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1149000", "reportedCurrency": "USD", "netInterestIncome": "-20082000", "nonInterestIncome": "None", "operatingExpenses": "132583000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31092000", "sellingGeneralAndAdministrative": "92931000", "netIncomeFromContinuingOperations": "-19404000" }, "balance": { "goodwill": "21286000", "inventory": "1839000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "688457000", "longTermDebt": "465153000", "shortTermDebt": "6730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76271000", "reportedCurrency": "USD", "retainedEarnings": "-34616000", "totalLiabilities": "610609000", "otherCurrentAssets": "41313000", "totalCurrentAssets": "84639000", "currentLongTermDebt": "252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603818000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514836000", "totalShareholderEquity": "77848000", "capitalLeaseObligations": "49431000", "otherCurrentLiabilities": "46579000", "totalCurrentLiabilities": "78552000", "otherNonCurrentLiabilities": "16075000", "totalNonCurrentLiabilities": "532057000", "cashAndShortTermInvestments": "36155000", "commonStockSharesOutstanding": "34520000", "intangibleAssetsExcludingGoodwill": "76271000", "cashAndCashEquivalentsAtCarryingValue": "36155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2150000", "operatingCashflow": "22345000", "capitalExpenditures": "148585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59031000", "cashflowFromInvestment": "-198758000", "stockBasedCompensation": "2882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34678000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 163281000, "cost_of_revenue": 73362000, "gross_profit": 89919000, "ebit": 12725000, "ebitda": 20655000, "pretax_income": -14835000, "tax_provision": -31000, "net_income": -14804000, "net_income_to_common": -14804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56589000, "total_current_assets": 202921000, "total_assets": 595329000, "short_term_debt": 4066000, "long_term_debt": 401852000, "total_debt": 405918000, "total_liabilities": 495538000, "total_equity": 99791000, "shares_outstanding": 34355000, "goodwill_and_intangibles": 32155000 }, "cash_flow": { "operating_cash_flow": 4377000, "capital_expenditure": 170939000, "free_cash_flow": 175316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72422, "ticker_id": 6069, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12725000", "ebitda": "20655000", "netIncome": "-14804000", "grossProfit": "89919000", "depreciation": "None", "totalRevenue": "163281000", "costOfRevenue": "73362000", "interestIncome": "1355000", "incomeBeforeTax": "-14835000", "interestExpense": "24343000", "operatingIncome": "12683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-31000", "reportedCurrency": "USD", "netInterestIncome": "-22988000", "nonInterestIncome": "None", "operatingExpenses": "77236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228000", "otherNonOperatingIncome": "-4530000", "costofGoodsAndServicesSold": "73362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7930000", "sellingGeneralAndAdministrative": "66564000", "netIncomeFromContinuingOperations": "-14804000" }, "balance": { "goodwill": "21286000", "inventory": "1479000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "595329000", "longTermDebt": "401852000", "shortTermDebt": "4066000", "treasuryStock": "-1091000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10869000", "reportedCurrency": "USD", "retainedEarnings": "-9712000", "totalLiabilities": "495538000", "otherCurrentAssets": "140771000", "totalCurrentAssets": "202921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392408000", "currentAccountsPayable": "4602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "358636000", "shortLongTermDebtTotal": "424063000", "totalShareholderEquity": "99791000", "capitalLeaseObligations": "22211000", "otherCurrentLiabilities": "52100000", "totalCurrentLiabilities": "65661000", "otherNonCurrentLiabilities": "27001000", "totalNonCurrentLiabilities": "429877000", "cashAndShortTermInvestments": "56589000", "commonStockSharesOutstanding": "34355000", "intangibleAssetsExcludingGoodwill": "10869000", "cashAndCashEquivalentsAtCarryingValue": "56589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2277000", "operatingCashflow": "4377000", "capitalExpenditures": "170939000", "changeInReceivables": "611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93620000", "cashflowFromInvestment": "-172114000", "stockBasedCompensation": "1693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74117000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163281000, "cost_of_revenue": 73362000, "gross_profit": 89919000, "research_and_development": 228000, "selling_general_admin": 66564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12725000, "depreciation_amortisation": 7930000, "ebitda": 20655000, "interest_expense": 24343000, "interest_income": null, "other_non_operating": null, "pretax_income": -14835000, "tax_provision": -31000, "effective_tax_rate": null, "net_income": -14804000, "net_income_continuing_ops": -14804000, "net_income_to_common": -14804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56589000, "short_term_investments": null, "net_receivables": 4082000, "inventory": 1479000, "other_current_assets": null, "total_current_assets": 202921000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 10869000, "goodwill_and_intangibles": 32155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392408000, "total_assets": 595329000, "short_term_debt": 4066000, "accounts_payable": 4602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65661000, "long_term_debt": 401852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429877000, "total_liabilities": 495538000, "total_debt": 405918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9712000, "total_equity": 99791000, "shares_outstanding": 34355000, "operating_cash_flow": 4377000, "stock_based_compensation": 1693000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93620000, "free_cash_flow": 175316000, "net_change_in_cash": -74117000 }, "raw_data": { "income": { "ebit": "12725000", "ebitda": "20655000", "netIncome": "-14804000", "grossProfit": "89919000", "depreciation": "None", "totalRevenue": "163281000", "costOfRevenue": "73362000", "interestIncome": "1355000", "incomeBeforeTax": "-14835000", "interestExpense": "24343000", "operatingIncome": "12683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-31000", "reportedCurrency": "USD", "netInterestIncome": "-22988000", "nonInterestIncome": "None", "operatingExpenses": "77236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228000", "otherNonOperatingIncome": "-4530000", "costofGoodsAndServicesSold": "73362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7930000", "sellingGeneralAndAdministrative": "66564000", "netIncomeFromContinuingOperations": "-14804000" }, "balance": { "goodwill": "21286000", "inventory": "1479000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "595329000", "longTermDebt": "401852000", "shortTermDebt": "4066000", "treasuryStock": "-1091000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "10869000", "reportedCurrency": "USD", "retainedEarnings": "-9712000", "totalLiabilities": "495538000", "otherCurrentAssets": "140771000", "totalCurrentAssets": "202921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392408000", "currentAccountsPayable": "4602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "358636000", "shortLongTermDebtTotal": "424063000", "totalShareholderEquity": "99791000", "capitalLeaseObligations": "22211000", "otherCurrentLiabilities": "52100000", "totalCurrentLiabilities": "65661000", "otherNonCurrentLiabilities": "27001000", "totalNonCurrentLiabilities": "429877000", "cashAndShortTermInvestments": "56589000", "commonStockSharesOutstanding": "34355000", "intangibleAssetsExcludingGoodwill": "10869000", "cashAndCashEquivalentsAtCarryingValue": "56589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14804000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2277000", "operatingCashflow": "4377000", "capitalExpenditures": "170939000", "changeInReceivables": "611000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93620000", "cashflowFromInvestment": "-172114000", "stockBasedCompensation": "1693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74117000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7930000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 180159000, "cost_of_revenue": 74728000, "gross_profit": 105431000, "ebit": 38230000, "ebitda": 45449000, "pretax_income": 12141000, "tax_provision": 435000, "net_income": 11706000, "net_income_to_common": 11706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88721000, "total_current_assets": 275372000, "total_assets": 473842000, "short_term_debt": 4056000, "long_term_debt": 301619000, "total_debt": 305675000, "total_liabilities": 361127000, "total_equity": 112715000, "shares_outstanding": 34946000, "goodwill_and_intangibles": 32182000 }, "cash_flow": { "operating_cash_flow": 29504000, "capital_expenditure": 36991000, "free_cash_flow": 66495000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72427, "ticker_id": 6069, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38230000", "ebitda": "45449000", "netIncome": "11706000", "grossProfit": "105431000", "depreciation": "None", "totalRevenue": "180159000", "costOfRevenue": "74728000", "interestIncome": "0", "incomeBeforeTax": "12141000", "interestExpense": "22308000", "operatingIncome": "37554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "435000", "reportedCurrency": "USD", "netInterestIncome": "-23657000", "nonInterestIncome": "None", "operatingExpenses": "67877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "782000", "otherNonOperatingIncome": "-1756000", "costofGoodsAndServicesSold": "74728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7219000", "sellingGeneralAndAdministrative": "57182000", "netIncomeFromContinuingOperations": "11706000" }, "balance": { "goodwill": "21286000", "inventory": "1660000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "473842000", "longTermDebt": "301619000", "shortTermDebt": "4056000", "treasuryStock": "-1292000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10896000", "reportedCurrency": "USD", "retainedEarnings": "5092000", "totalLiabilities": "361127000", "otherCurrentAssets": "180298000", "totalCurrentAssets": "275372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198470000", "currentAccountsPayable": "3885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165354000", "shortLongTermDebtTotal": "321361000", "totalShareholderEquity": "112715000", "capitalLeaseObligations": "19742000", "otherCurrentLiabilities": "25070000", "totalCurrentLiabilities": "38053000", "otherNonCurrentLiabilities": "20400000", "totalNonCurrentLiabilities": "323074000", "cashAndShortTermInvestments": "88721000", "commonStockSharesOutstanding": "34946000", "intangibleAssetsExcludingGoodwill": "10896000", "cashAndCashEquivalentsAtCarryingValue": "88721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1414000", "operatingCashflow": "29504000", "capitalExpenditures": "36991000", "changeInReceivables": "211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "235308000", "cashflowFromInvestment": "-37217000", "stockBasedCompensation": "966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "227595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180159000, "cost_of_revenue": 74728000, "gross_profit": 105431000, "research_and_development": 782000, "selling_general_admin": 57182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38230000, "depreciation_amortisation": 7219000, "ebitda": 45449000, "interest_expense": 22308000, "interest_income": null, "other_non_operating": null, "pretax_income": 12141000, "tax_provision": 435000, "effective_tax_rate": null, "net_income": 11706000, "net_income_continuing_ops": 11706000, "net_income_to_common": 11706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88721000, "short_term_investments": null, "net_receivables": 4693000, "inventory": 1660000, "other_current_assets": null, "total_current_assets": 275372000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 10896000, "goodwill_and_intangibles": 32182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198470000, "total_assets": 473842000, "short_term_debt": 4056000, "accounts_payable": 3885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38053000, "long_term_debt": 301619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323074000, "total_liabilities": 361127000, "total_debt": 305675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5092000, "total_equity": 112715000, "shares_outstanding": 34946000, "operating_cash_flow": 29504000, "stock_based_compensation": 966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 235308000, "free_cash_flow": 66495000, "net_change_in_cash": 227595000 }, "raw_data": { "income": { "ebit": "38230000", "ebitda": "45449000", "netIncome": "11706000", "grossProfit": "105431000", "depreciation": "None", "totalRevenue": "180159000", "costOfRevenue": "74728000", "interestIncome": "0", "incomeBeforeTax": "12141000", "interestExpense": "22308000", "operatingIncome": "37554000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "435000", "reportedCurrency": "USD", "netInterestIncome": "-23657000", "nonInterestIncome": "None", "operatingExpenses": "67877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "782000", "otherNonOperatingIncome": "-1756000", "costofGoodsAndServicesSold": "74728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7219000", "sellingGeneralAndAdministrative": "57182000", "netIncomeFromContinuingOperations": "11706000" }, "balance": { "goodwill": "21286000", "inventory": "1660000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "473842000", "longTermDebt": "301619000", "shortTermDebt": "4056000", "treasuryStock": "-1292000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10896000", "reportedCurrency": "USD", "retainedEarnings": "5092000", "totalLiabilities": "361127000", "otherCurrentAssets": "180298000", "totalCurrentAssets": "275372000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198470000", "currentAccountsPayable": "3885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165354000", "shortLongTermDebtTotal": "321361000", "totalShareholderEquity": "112715000", "capitalLeaseObligations": "19742000", "otherCurrentLiabilities": "25070000", "totalCurrentLiabilities": "38053000", "otherNonCurrentLiabilities": "20400000", "totalNonCurrentLiabilities": "323074000", "cashAndShortTermInvestments": "88721000", "commonStockSharesOutstanding": "34946000", "intangibleAssetsExcludingGoodwill": "10896000", "cashAndCashEquivalentsAtCarryingValue": "88721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1414000", "operatingCashflow": "29504000", "capitalExpenditures": "36991000", "changeInReceivables": "211000", "changeInExchangeRate": "None", "cashflowFromFinancing": "235308000", "cashflowFromInvestment": "-37217000", "stockBasedCompensation": "966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "227595000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7219000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 125589000, "cost_of_revenue": 59178000, "gross_profit": 66411000, "ebit": 11160000, "ebitda": 18826000, "pretax_income": 55000, "tax_provision": -92000, "net_income": 147000, "net_income_to_common": 147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37698000, "total_current_assets": 46574000, "total_assets": 212616000, "short_term_debt": 4200000, "long_term_debt": 106832000, "total_debt": 111032000, "total_liabilities": 155939000, "total_equity": 56677000, "shares_outstanding": 27784000, "goodwill_and_intangibles": 32249000 }, "cash_flow": { "operating_cash_flow": 8991000, "capital_expenditure": 2638000, "free_cash_flow": 11629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72432, "ticker_id": 6069, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11160000", "ebitda": "18826000", "netIncome": "147000", "grossProfit": "66411000", "depreciation": "None", "totalRevenue": "125589000", "costOfRevenue": "59178000", "interestIncome": "None", "incomeBeforeTax": "55000", "interestExpense": "9823000", "operatingIncome": "10476000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-9823000", "nonInterestIncome": "None", "operatingExpenses": "55935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "423000", "otherNonOperatingIncome": "-598000", "costofGoodsAndServicesSold": "59178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7666000", "sellingGeneralAndAdministrative": "45385000", "netIncomeFromContinuingOperations": "147000" }, "balance": { "goodwill": "21286000", "inventory": "1511000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "212616000", "longTermDebt": "106832000", "shortTermDebt": "4200000", "treasuryStock": "-1538000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10963000", "reportedCurrency": "USD", "retainedEarnings": "-6614000", "totalLiabilities": "155939000", "otherCurrentAssets": "2461000", "totalCurrentAssets": "46574000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166042000", "currentAccountsPayable": "4191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133133000", "shortLongTermDebtTotal": "129244000", "totalShareholderEquity": "56677000", "capitalLeaseObligations": "21986000", "otherCurrentLiabilities": "11233000", "totalCurrentLiabilities": "24251000", "otherNonCurrentLiabilities": "24236000", "totalNonCurrentLiabilities": "131688000", "cashAndShortTermInvestments": "37698000", "commonStockSharesOutstanding": "27784000", "intangibleAssetsExcludingGoodwill": "10963000", "cashAndCashEquivalentsAtCarryingValue": "37698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1660000", "operatingCashflow": "8991000", "capitalExpenditures": "2638000", "changeInReceivables": "-2698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1475000", "cashflowFromInvestment": "-2619000", "stockBasedCompensation": "405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125589000, "cost_of_revenue": 59178000, "gross_profit": 66411000, "research_and_development": 423000, "selling_general_admin": 45385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11160000, "depreciation_amortisation": 7666000, "ebitda": 18826000, "interest_expense": 9823000, "interest_income": null, "other_non_operating": null, "pretax_income": 55000, "tax_provision": -92000, "effective_tax_rate": null, "net_income": 147000, "net_income_continuing_ops": 147000, "net_income_to_common": 147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37698000, "short_term_investments": null, "net_receivables": 4904000, "inventory": 1511000, "other_current_assets": null, "total_current_assets": 46574000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 10963000, "goodwill_and_intangibles": 32249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 166042000, "total_assets": 212616000, "short_term_debt": 4200000, "accounts_payable": 4191000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24251000, "long_term_debt": 106832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 131688000, "total_liabilities": 155939000, "total_debt": 111032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6614000, "total_equity": 56677000, "shares_outstanding": 27784000, "operating_cash_flow": 8991000, "stock_based_compensation": 405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2619000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1475000, "free_cash_flow": 11629000, "net_change_in_cash": 7847000 }, "raw_data": { "income": { "ebit": "11160000", "ebitda": "18826000", "netIncome": "147000", "grossProfit": "66411000", "depreciation": "None", "totalRevenue": "125589000", "costOfRevenue": "59178000", "interestIncome": "None", "incomeBeforeTax": "55000", "interestExpense": "9823000", "operatingIncome": "10476000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-92000", "reportedCurrency": "USD", "netInterestIncome": "-9823000", "nonInterestIncome": "None", "operatingExpenses": "55935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "423000", "otherNonOperatingIncome": "-598000", "costofGoodsAndServicesSold": "59178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7666000", "sellingGeneralAndAdministrative": "45385000", "netIncomeFromContinuingOperations": "147000" }, "balance": { "goodwill": "21286000", "inventory": "1511000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "212616000", "longTermDebt": "106832000", "shortTermDebt": "4200000", "treasuryStock": "-1538000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10963000", "reportedCurrency": "USD", "retainedEarnings": "-6614000", "totalLiabilities": "155939000", "otherCurrentAssets": "2461000", "totalCurrentAssets": "46574000", "currentLongTermDebt": "426000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "166042000", "currentAccountsPayable": "4191000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133133000", "shortLongTermDebtTotal": "129244000", "totalShareholderEquity": "56677000", "capitalLeaseObligations": "21986000", "otherCurrentLiabilities": "11233000", "totalCurrentLiabilities": "24251000", "otherNonCurrentLiabilities": "24236000", "totalNonCurrentLiabilities": "131688000", "cashAndShortTermInvestments": "37698000", "commonStockSharesOutstanding": "27784000", "intangibleAssetsExcludingGoodwill": "10963000", "cashAndCashEquivalentsAtCarryingValue": "37698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1660000", "operatingCashflow": "8991000", "capitalExpenditures": "2638000", "changeInReceivables": "-2698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1475000", "cashflowFromInvestment": "-2619000", "stockBasedCompensation": "405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7666000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 165432000, "cost_of_revenue": 94825000, "gross_profit": 70607000, "ebit": 6224000, "ebitda": 14555000, "pretax_income": -5742000, "tax_provision": 80000, "net_income": -5822000, "net_income_to_common": -5822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28851000, "total_current_assets": 37689000, "total_assets": 211335000, "short_term_debt": 4255000, "long_term_debt": 102923000, "total_debt": 107178000, "total_liabilities": 155239000, "total_equity": 56096000, "shares_outstanding": 26980000, "goodwill_and_intangibles": 32342000 }, "cash_flow": { "operating_cash_flow": 10469000, "capital_expenditure": 8088000, "free_cash_flow": 18557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72437, "ticker_id": 6069, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6224000", "ebitda": "14555000", "netIncome": "-5822000", "grossProfit": "70607000", "depreciation": "None", "totalRevenue": "165432000", "costOfRevenue": "94825000", "interestIncome": "11958000", "incomeBeforeTax": "-5742000", "interestExpense": "10728000", "operatingIncome": "6216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "80000", "reportedCurrency": "USD", "netInterestIncome": "-10636000", "nonInterestIncome": "None", "operatingExpenses": "64391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1037000", "otherNonOperatingIncome": "-1230000", "costofGoodsAndServicesSold": "94825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8331000", "sellingGeneralAndAdministrative": "51852000", "netIncomeFromContinuingOperations": "-5822000" }, "balance": { "goodwill": "21286000", "inventory": "2292000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "211335000", "longTermDebt": "102923000", "shortTermDebt": "4255000", "treasuryStock": "-1548000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11056000", "reportedCurrency": "USD", "retainedEarnings": "-6761000", "totalLiabilities": "155239000", "otherCurrentAssets": "4340000", "totalCurrentAssets": "37689000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173646000", "currentAccountsPayable": "5216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121487000", "shortLongTermDebtTotal": "127713000", "totalShareholderEquity": "56096000", "capitalLeaseObligations": "23690000", "otherCurrentLiabilities": "11800000", "totalCurrentLiabilities": "25183000", "otherNonCurrentLiabilities": "26421000", "totalNonCurrentLiabilities": "130056000", "cashAndShortTermInvestments": "28851000", "commonStockSharesOutstanding": "26980000", "intangibleAssetsExcludingGoodwill": "11056000", "cashAndCashEquivalentsAtCarryingValue": "28851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-678000", "operatingCashflow": "10469000", "capitalExpenditures": "8088000", "changeInReceivables": "-171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7418000", "cashflowFromInvestment": "-8670000", "stockBasedCompensation": "348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9217000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165432000, "cost_of_revenue": 94825000, "gross_profit": 70607000, "research_and_development": 1037000, "selling_general_admin": 51852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6224000, "depreciation_amortisation": 8331000, "ebitda": 14555000, "interest_expense": 10728000, "interest_income": null, "other_non_operating": null, "pretax_income": -5742000, "tax_provision": 80000, "effective_tax_rate": null, "net_income": -5822000, "net_income_continuing_ops": -5822000, "net_income_to_common": -5822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28851000, "short_term_investments": null, "net_receivables": 2206000, "inventory": 2292000, "other_current_assets": null, "total_current_assets": 37689000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 11056000, "goodwill_and_intangibles": 32342000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173646000, "total_assets": 211335000, "short_term_debt": 4255000, "accounts_payable": 5216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25183000, "long_term_debt": 102923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130056000, "total_liabilities": 155239000, "total_debt": 107178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6761000, "total_equity": 56096000, "shares_outstanding": 26980000, "operating_cash_flow": 10469000, "stock_based_compensation": 348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7418000, "free_cash_flow": 18557000, "net_change_in_cash": 9217000 }, "raw_data": { "income": { "ebit": "6224000", "ebitda": "14555000", "netIncome": "-5822000", "grossProfit": "70607000", "depreciation": "None", "totalRevenue": "165432000", "costOfRevenue": "94825000", "interestIncome": "11958000", "incomeBeforeTax": "-5742000", "interestExpense": "10728000", "operatingIncome": "6216000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "80000", "reportedCurrency": "USD", "netInterestIncome": "-10636000", "nonInterestIncome": "None", "operatingExpenses": "64391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1037000", "otherNonOperatingIncome": "-1230000", "costofGoodsAndServicesSold": "94825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8331000", "sellingGeneralAndAdministrative": "51852000", "netIncomeFromContinuingOperations": "-5822000" }, "balance": { "goodwill": "21286000", "inventory": "2292000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "211335000", "longTermDebt": "102923000", "shortTermDebt": "4255000", "treasuryStock": "-1548000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11056000", "reportedCurrency": "USD", "retainedEarnings": "-6761000", "totalLiabilities": "155239000", "otherCurrentAssets": "4340000", "totalCurrentAssets": "37689000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173646000", "currentAccountsPayable": "5216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "121487000", "shortLongTermDebtTotal": "127713000", "totalShareholderEquity": "56096000", "capitalLeaseObligations": "23690000", "otherCurrentLiabilities": "11800000", "totalCurrentLiabilities": "25183000", "otherNonCurrentLiabilities": "26421000", "totalNonCurrentLiabilities": "130056000", "cashAndShortTermInvestments": "28851000", "commonStockSharesOutstanding": "26980000", "intangibleAssetsExcludingGoodwill": "11056000", "cashAndCashEquivalentsAtCarryingValue": "28851000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-678000", "operatingCashflow": "10469000", "capitalExpenditures": "8088000", "changeInReceivables": "-171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7418000", "cashflowFromInvestment": "-8670000", "stockBasedCompensation": "348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9217000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "119000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8331000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 163876000, "cost_of_revenue": 92429000, "gross_profit": 71458000, "ebit": 5475000, "ebitda": 13872000, "pretax_income": -3895000, "tax_provision": 476000, "net_income": -4371000, "net_income_to_common": -4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20634000, "total_current_assets": 26993000, "total_assets": 182272000, "short_term_debt": 1497000, "long_term_debt": 94194000, "total_debt": 95691000, "total_liabilities": 122527000, "total_equity": 59745000, "shares_outstanding": 26461000, "goodwill_and_intangibles": 32431000 }, "cash_flow": { "operating_cash_flow": 9824000, "capital_expenditure": 17051000, "free_cash_flow": 26875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72442, "ticker_id": 6069, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5475000", "ebitda": "13872000", "netIncome": "-4371000", "grossProfit": "71458000", "depreciation": "None", "totalRevenue": "163876000", "costOfRevenue": "92429000", "interestIncome": "8635000", "incomeBeforeTax": "-3895000", "interestExpense": "10306000", "operatingIncome": "7426000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "476000", "reportedCurrency": "USD", "netInterestIncome": "-10160000", "nonInterestIncome": "None", "operatingExpenses": "64032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "843000", "otherNonOperatingIncome": "-1015000", "costofGoodsAndServicesSold": "92429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8397000", "sellingGeneralAndAdministrative": "50913000", "netIncomeFromContinuingOperations": "-4371000" }, "balance": { "goodwill": "21286000", "inventory": "1425000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "182272000", "longTermDebt": "94194000", "shortTermDebt": "1497000", "treasuryStock": "-1654000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "11145000", "reportedCurrency": "USD", "retainedEarnings": "-2539000", "totalLiabilities": "122527000", "otherCurrentAssets": "2899000", "totalCurrentAssets": "26993000", "currentLongTermDebt": "1000000", "longTermInvestments": "92000", "shortTermInvestments": "None", "currentNetReceivables": "2035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155279000", "currentAccountsPayable": "5917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122076000", "shortLongTermDebtTotal": "100015000", "totalShareholderEquity": "59745000", "capitalLeaseObligations": "4324000", "otherCurrentLiabilities": "10555000", "totalCurrentLiabilities": "21611000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "100916000", "cashAndShortTermInvestments": "20634000", "commonStockSharesOutstanding": "26461000", "intangibleAssetsExcludingGoodwill": "11145000", "cashAndCashEquivalentsAtCarryingValue": "20634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "217000", "operatingCashflow": "9824000", "capitalExpenditures": "17051000", "changeInReceivables": "-275000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8330000", "cashflowFromInvestment": "-17430000", "stockBasedCompensation": "632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163876000, "cost_of_revenue": 92429000, "gross_profit": 71458000, "research_and_development": 843000, "selling_general_admin": 50913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5475000, "depreciation_amortisation": 8397000, "ebitda": 13872000, "interest_expense": 10306000, "interest_income": null, "other_non_operating": null, "pretax_income": -3895000, "tax_provision": 476000, "effective_tax_rate": null, "net_income": -4371000, "net_income_continuing_ops": -4371000, "net_income_to_common": -4371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20634000, "short_term_investments": null, "net_receivables": 2035000, "inventory": 1425000, "other_current_assets": null, "total_current_assets": 26993000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 11145000, "goodwill_and_intangibles": 32431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155279000, "total_assets": 182272000, "short_term_debt": 1497000, "accounts_payable": 5917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21611000, "long_term_debt": 94194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100916000, "total_liabilities": 122527000, "total_debt": 95691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2539000, "total_equity": 59745000, "shares_outstanding": 26461000, "operating_cash_flow": 9824000, "stock_based_compensation": 632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8330000, "free_cash_flow": 26875000, "net_change_in_cash": 724000 }, "raw_data": { "income": { "ebit": "5475000", "ebitda": "13872000", "netIncome": "-4371000", "grossProfit": "71458000", "depreciation": "None", "totalRevenue": "163876000", "costOfRevenue": "92429000", "interestIncome": "8635000", "incomeBeforeTax": "-3895000", "interestExpense": "10306000", "operatingIncome": "7426000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "476000", "reportedCurrency": "USD", "netInterestIncome": "-10160000", "nonInterestIncome": "None", "operatingExpenses": "64032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "843000", "otherNonOperatingIncome": "-1015000", "costofGoodsAndServicesSold": "92429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8397000", "sellingGeneralAndAdministrative": "50913000", "netIncomeFromContinuingOperations": "-4371000" }, "balance": { "goodwill": "21286000", "inventory": "1425000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "182272000", "longTermDebt": "94194000", "shortTermDebt": "1497000", "treasuryStock": "-1654000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "11145000", "reportedCurrency": "USD", "retainedEarnings": "-2539000", "totalLiabilities": "122527000", "otherCurrentAssets": "2899000", "totalCurrentAssets": "26993000", "currentLongTermDebt": "1000000", "longTermInvestments": "92000", "shortTermInvestments": "None", "currentNetReceivables": "2035000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155279000", "currentAccountsPayable": "5917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "122076000", "shortLongTermDebtTotal": "100015000", "totalShareholderEquity": "59745000", "capitalLeaseObligations": "4324000", "otherCurrentLiabilities": "10555000", "totalCurrentLiabilities": "21611000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "100916000", "cashAndShortTermInvestments": "20634000", "commonStockSharesOutstanding": "26461000", "intangibleAssetsExcludingGoodwill": "11145000", "cashAndCashEquivalentsAtCarryingValue": "20634000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "217000", "operatingCashflow": "9824000", "capitalExpenditures": "17051000", "changeInReceivables": "-275000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8330000", "cashflowFromInvestment": "-17430000", "stockBasedCompensation": "632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8397000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 74421000, "cost_of_revenue": 46910000, "gross_profit": 27511000, "ebit": 2405000, "ebitda": 12965000, "pretax_income": -8030000, "tax_provision": 120000, "net_income": -8150000, "net_income_to_common": -8150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31368000, "total_current_assets": 41993000, "total_assets": 630505000, "short_term_debt": 5713000, "long_term_debt": 473981000, "total_debt": 479694000, "total_liabilities": 635855000, "total_equity": -5350000, "shares_outstanding": 36153000, "goodwill_and_intangibles": 129016000 }, "cash_flow": { "operating_cash_flow": -3793000, "capital_expenditure": 2730000, "free_cash_flow": -1063000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72405, "ticker_id": 6069, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2405000", "ebitda": "12965000", "netIncome": "-8150000", "grossProfit": "27511000", "depreciation": "None", "totalRevenue": "74421000", "costOfRevenue": "46910000", "interestIncome": "60000", "incomeBeforeTax": "-8030000", "interestExpense": "10380000", "operatingIncome": "2405000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-10380000", "nonInterestIncome": "None", "operatingExpenses": "25106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10560000", "sellingGeneralAndAdministrative": "25106000", "netIncomeFromContinuingOperations": "-8150000" }, "balance": { "goodwill": "19477000", "inventory": "1935000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "630505000", "longTermDebt": "473981000", "shortTermDebt": "5713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "109539000", "reportedCurrency": "USD", "retainedEarnings": "-123635000", "totalLiabilities": "635855000", "otherCurrentAssets": "5347000", "totalCurrentAssets": "41993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588512000", "currentAccountsPayable": "6587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531877999", "totalShareholderEquity": "-5350000", "capitalLeaseObligations": "57897000", "otherCurrentLiabilities": "58162000", "totalCurrentLiabilities": "70462000", "otherNonCurrentLiabilities": "32647000", "totalNonCurrentLiabilities": "565393000", "cashAndShortTermInvestments": "31368000", "commonStockSharesOutstanding": "36153000", "intangibleAssetsExcludingGoodwill": "109539000", "cashAndCashEquivalentsAtCarryingValue": "31368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-888000", "operatingCashflow": "-3793000", "capitalExpenditures": "2730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2779000", "cashflowFromInvestment": "-2730000", "stockBasedCompensation": "205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 74421000, "cost_of_revenue": 46910000, "gross_profit": 27511000, "research_and_development": 55000, "selling_general_admin": 25106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2405000, "depreciation_amortisation": 10560000, "ebitda": 12965000, "interest_expense": 10380000, "interest_income": null, "other_non_operating": null, "pretax_income": -8030000, "tax_provision": 120000, "effective_tax_rate": null, "net_income": -8150000, "net_income_continuing_ops": -8150000, "net_income_to_common": -8150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31368000, "short_term_investments": null, "net_receivables": 3343000, "inventory": 1935000, "other_current_assets": null, "total_current_assets": 41993000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 109539000, "goodwill_and_intangibles": 129016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 588512000, "total_assets": 630505000, "short_term_debt": 5713000, "accounts_payable": 6587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70462000, "long_term_debt": 473981000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565393000, "total_liabilities": 635855000, "total_debt": 479694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123635000, "total_equity": -5350000, "shares_outstanding": 36153000, "operating_cash_flow": -3793000, "stock_based_compensation": 205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2730000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2779000, "free_cash_flow": -1063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2405000", "ebitda": "12965000", "netIncome": "-8150000", "grossProfit": "27511000", "depreciation": "None", "totalRevenue": "74421000", "costOfRevenue": "46910000", "interestIncome": "60000", "incomeBeforeTax": "-8030000", "interestExpense": "10380000", "operatingIncome": "2405000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-10380000", "nonInterestIncome": "None", "operatingExpenses": "25106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "55000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10560000", "sellingGeneralAndAdministrative": "25106000", "netIncomeFromContinuingOperations": "-8150000" }, "balance": { "goodwill": "19477000", "inventory": "1935000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "630505000", "longTermDebt": "473981000", "shortTermDebt": "5713000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "109539000", "reportedCurrency": "USD", "retainedEarnings": "-123635000", "totalLiabilities": "635855000", "otherCurrentAssets": "5347000", "totalCurrentAssets": "41993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588512000", "currentAccountsPayable": "6587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531877999", "totalShareholderEquity": "-5350000", "capitalLeaseObligations": "57897000", "otherCurrentLiabilities": "58162000", "totalCurrentLiabilities": "70462000", "otherNonCurrentLiabilities": "32647000", "totalNonCurrentLiabilities": "565393000", "cashAndShortTermInvestments": "31368000", "commonStockSharesOutstanding": "36153000", "intangibleAssetsExcludingGoodwill": "109539000", "cashAndCashEquivalentsAtCarryingValue": "31368000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-888000", "operatingCashflow": "-3793000", "capitalExpenditures": "2730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2779000", "cashflowFromInvestment": "-2730000", "stockBasedCompensation": "205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10560000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 75422000, "cost_of_revenue": 48970000, "gross_profit": 26452000, "ebit": -760000, "ebitda": 10013000, "pretax_income": -11938000, "tax_provision": 433000, "net_income": -12371000, "net_income_to_common": -12371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40670000, "total_current_assets": 53002000, "total_assets": 672734000, "short_term_debt": 5928000, "long_term_debt": 473646000, "total_debt": 479574000, "total_liabilities": 670196000, "total_equity": 2538000, "shares_outstanding": 36031000, "goodwill_and_intangibles": 128392000 }, "cash_flow": { "operating_cash_flow": 12037000, "capital_expenditure": 1370000, "free_cash_flow": 13407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72406, "ticker_id": 6069, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-760000", "ebitda": "10013000", "netIncome": "-12371000", "grossProfit": "26452000", "depreciation": "None", "totalRevenue": "75422000", "costOfRevenue": "48970000", "interestIncome": "59000", "incomeBeforeTax": "-11938000", "interestExpense": "11021000", "operatingIncome": "-760000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "-10962000", "nonInterestIncome": "None", "operatingExpenses": "27212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10773000", "sellingGeneralAndAdministrative": "27212000", "netIncomeFromContinuingOperations": "-12371000" }, "balance": { "goodwill": "19477000", "inventory": "1976000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "473646000", "shortTermDebt": "5928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "108915000", "reportedCurrency": "USD", "retainedEarnings": "-115485000", "totalLiabilities": "670196000", "otherCurrentAssets": "6690000", "totalCurrentAssets": "53002000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619732000", "currentAccountsPayable": "8074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531604000", "totalShareholderEquity": "2538000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "53746000", "totalCurrentLiabilities": "73540000", "otherNonCurrentLiabilities": "41376000", "totalNonCurrentLiabilities": "596656000", "cashAndShortTermInvestments": "40670000", "commonStockSharesOutstanding": "36031000", "intangibleAssetsExcludingGoodwill": "108915000", "cashAndCashEquivalentsAtCarryingValue": "40670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10439000", "operatingCashflow": "12037000", "capitalExpenditures": "1370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843000", "cashflowFromInvestment": "-1453000", "stockBasedCompensation": "685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75422000, "cost_of_revenue": 48970000, "gross_profit": 26452000, "research_and_development": 79000, "selling_general_admin": 27212000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -760000, "depreciation_amortisation": 10773000, "ebitda": 10013000, "interest_expense": 11021000, "interest_income": null, "other_non_operating": null, "pretax_income": -11938000, "tax_provision": 433000, "effective_tax_rate": null, "net_income": -12371000, "net_income_continuing_ops": -12371000, "net_income_to_common": -12371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40670000, "short_term_investments": null, "net_receivables": 3666000, "inventory": 1976000, "other_current_assets": null, "total_current_assets": 53002000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 108915000, "goodwill_and_intangibles": 128392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 619732000, "total_assets": 672734000, "short_term_debt": 5928000, "accounts_payable": 8074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73540000, "long_term_debt": 473646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596656000, "total_liabilities": 670196000, "total_debt": 479574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115485000, "total_equity": 2538000, "shares_outstanding": 36031000, "operating_cash_flow": 12037000, "stock_based_compensation": 685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -843000, "free_cash_flow": 13407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-760000", "ebitda": "10013000", "netIncome": "-12371000", "grossProfit": "26452000", "depreciation": "None", "totalRevenue": "75422000", "costOfRevenue": "48970000", "interestIncome": "59000", "incomeBeforeTax": "-11938000", "interestExpense": "11021000", "operatingIncome": "-760000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "-10962000", "nonInterestIncome": "None", "operatingExpenses": "27212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10773000", "sellingGeneralAndAdministrative": "27212000", "netIncomeFromContinuingOperations": "-12371000" }, "balance": { "goodwill": "19477000", "inventory": "1976000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "672734000", "longTermDebt": "473646000", "shortTermDebt": "5928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "108915000", "reportedCurrency": "USD", "retainedEarnings": "-115485000", "totalLiabilities": "670196000", "otherCurrentAssets": "6690000", "totalCurrentAssets": "53002000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3666000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619732000", "currentAccountsPayable": "8074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "531604000", "totalShareholderEquity": "2538000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "53746000", "totalCurrentLiabilities": "73540000", "otherNonCurrentLiabilities": "41376000", "totalNonCurrentLiabilities": "596656000", "cashAndShortTermInvestments": "40670000", "commonStockSharesOutstanding": "36031000", "intangibleAssetsExcludingGoodwill": "108915000", "cashAndCashEquivalentsAtCarryingValue": "40670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10439000", "operatingCashflow": "12037000", "capitalExpenditures": "1370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-843000", "cashflowFromInvestment": "-1453000", "stockBasedCompensation": "685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10773000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 77950000, "cost_of_revenue": 36026000, "gross_profit": 41924000, "ebit": 3436000, "ebitda": 14024000, "pretax_income": -7692000, "tax_provision": -14000, "net_income": -7678000, "net_income_to_common": -7678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30929000, "total_current_assets": 39947000, "total_assets": 644400000, "short_term_debt": 5541000, "long_term_debt": 473077000, "total_debt": 478618000, "total_liabilities": 630193000, "total_equity": 14207000, "shares_outstanding": 36055000, "goodwill_and_intangibles": 125193000 }, "cash_flow": { "operating_cash_flow": -472000, "capital_expenditure": 5067000, "free_cash_flow": 4595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72408, "ticker_id": 6069, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3436000", "ebitda": "14024000", "netIncome": "-7678000", "grossProfit": "41924000", "depreciation": "None", "totalRevenue": "77950000", "costOfRevenue": "36026000", "interestIncome": "56000", "incomeBeforeTax": "-7692000", "interestExpense": "11128000", "operatingIncome": "3436000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-11128000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10588000", "sellingGeneralAndAdministrative": "27843000", "netIncomeFromContinuingOperations": "-7678000" }, "balance": { "goodwill": "19477000", "inventory": "1710000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "644400000", "longTermDebt": "473077000", "shortTermDebt": "5541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "105716000", "reportedCurrency": "USD", "retainedEarnings": "-103114000", "totalLiabilities": "630193000", "otherCurrentAssets": "4293000", "totalCurrentAssets": "39947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603812000", "currentAccountsPayable": "5698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532207000", "totalShareholderEquity": "14207000", "capitalLeaseObligations": "59130000", "otherCurrentLiabilities": "47371000", "totalCurrentLiabilities": "58610000", "otherNonCurrentLiabilities": "38494000", "totalNonCurrentLiabilities": "571583000", "cashAndShortTermInvestments": "30929000", "commonStockSharesOutstanding": "36055000", "intangibleAssetsExcludingGoodwill": "105716000", "cashAndCashEquivalentsAtCarryingValue": "30929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-388000", "operatingCashflow": "-472000", "capitalExpenditures": "5067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4337000", "cashflowFromInvestment": "-5067000", "stockBasedCompensation": "674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77950000, "cost_of_revenue": 36026000, "gross_profit": 41924000, "research_and_development": 57000, "selling_general_admin": 27843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3436000, "depreciation_amortisation": 10588000, "ebitda": 14024000, "interest_expense": 11128000, "interest_income": null, "other_non_operating": null, "pretax_income": -7692000, "tax_provision": -14000, "effective_tax_rate": null, "net_income": -7678000, "net_income_continuing_ops": -7678000, "net_income_to_common": -7678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30929000, "short_term_investments": null, "net_receivables": 3015000, "inventory": 1710000, "other_current_assets": null, "total_current_assets": 39947000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 105716000, "goodwill_and_intangibles": 125193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603812000, "total_assets": 644400000, "short_term_debt": 5541000, "accounts_payable": 5698000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58610000, "long_term_debt": 473077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 571583000, "total_liabilities": 630193000, "total_debt": 478618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103114000, "total_equity": 14207000, "shares_outstanding": 36055000, "operating_cash_flow": -472000, "stock_based_compensation": 674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4337000, "free_cash_flow": 4595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3436000", "ebitda": "14024000", "netIncome": "-7678000", "grossProfit": "41924000", "depreciation": "None", "totalRevenue": "77950000", "costOfRevenue": "36026000", "interestIncome": "56000", "incomeBeforeTax": "-7692000", "interestExpense": "11128000", "operatingIncome": "3436000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "-11128000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10588000", "sellingGeneralAndAdministrative": "27843000", "netIncomeFromContinuingOperations": "-7678000" }, "balance": { "goodwill": "19477000", "inventory": "1710000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "644400000", "longTermDebt": "473077000", "shortTermDebt": "5541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "105716000", "reportedCurrency": "USD", "retainedEarnings": "-103114000", "totalLiabilities": "630193000", "otherCurrentAssets": "4293000", "totalCurrentAssets": "39947000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603812000", "currentAccountsPayable": "5698000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "532207000", "totalShareholderEquity": "14207000", "capitalLeaseObligations": "59130000", "otherCurrentLiabilities": "47371000", "totalCurrentLiabilities": "58610000", "otherNonCurrentLiabilities": "38494000", "totalNonCurrentLiabilities": "571583000", "cashAndShortTermInvestments": "30929000", "commonStockSharesOutstanding": "36055000", "intangibleAssetsExcludingGoodwill": "105716000", "cashAndCashEquivalentsAtCarryingValue": "30929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-388000", "operatingCashflow": "-472000", "capitalExpenditures": "5067000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4337000", "cashflowFromInvestment": "-5067000", "stockBasedCompensation": "674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10641000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 73946000, "cost_of_revenue": 35532000, "gross_profit": 38414000, "ebit": -813000, "ebitda": 9775000, "pretax_income": -10478000, "tax_provision": -95000, "net_income": -10383000, "net_income_to_common": -10383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32131000, "total_current_assets": 43321000, "total_assets": 651537000, "short_term_debt": 5095000, "long_term_debt": 467474000, "total_debt": 472569000, "total_liabilities": 630326000, "total_equity": 21211000, "shares_outstanding": 36055000, "goodwill_and_intangibles": 122894000 }, "cash_flow": { "operating_cash_flow": 7870000, "capital_expenditure": 3334000, "free_cash_flow": 11204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72409, "ticker_id": 6069, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-813000", "ebitda": "9775000", "netIncome": "-10383000", "grossProfit": "38414000", "depreciation": "None", "totalRevenue": "73946000", "costOfRevenue": "35532000", "interestIncome": "47000", "incomeBeforeTax": "-10478000", "interestExpense": "10401000", "operatingIncome": "-74000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-10354000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10588000", "sellingGeneralAndAdministrative": "27874000", "netIncomeFromContinuingOperations": "-10383000" }, "balance": { "goodwill": "19477000", "inventory": "2147000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "651537000", "longTermDebt": "467474000", "shortTermDebt": "5095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103417000", "reportedCurrency": "USD", "retainedEarnings": "-95436000", "totalLiabilities": "630326000", "otherCurrentAssets": "4488000", "totalCurrentAssets": "43321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "608216000", "currentAccountsPayable": "6031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524808000", "totalShareholderEquity": "21211000", "capitalLeaseObligations": "57334000", "otherCurrentLiabilities": "57934000", "totalCurrentLiabilities": "69060000", "otherNonCurrentLiabilities": "36293000", "totalNonCurrentLiabilities": "561266000", "cashAndShortTermInvestments": "32131000", "commonStockSharesOutstanding": "36055000", "intangibleAssetsExcludingGoodwill": "103417000", "cashAndCashEquivalentsAtCarryingValue": "32131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "7870000", "capitalExpenditures": "3334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5525000", "cashflowFromInvestment": "-922000", "stockBasedCompensation": "594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73946000, "cost_of_revenue": 35532000, "gross_profit": 38414000, "research_and_development": 33000, "selling_general_admin": 27874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -813000, "depreciation_amortisation": 10588000, "ebitda": 9775000, "interest_expense": 10401000, "interest_income": null, "other_non_operating": null, "pretax_income": -10478000, "tax_provision": -95000, "effective_tax_rate": null, "net_income": -10383000, "net_income_continuing_ops": -10383000, "net_income_to_common": -10383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32131000, "short_term_investments": null, "net_receivables": 4555000, "inventory": 2147000, "other_current_assets": null, "total_current_assets": 43321000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 103417000, "goodwill_and_intangibles": 122894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 608216000, "total_assets": 651537000, "short_term_debt": 5095000, "accounts_payable": 6031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69060000, "long_term_debt": 467474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561266000, "total_liabilities": 630326000, "total_debt": 472569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95436000, "total_equity": 21211000, "shares_outstanding": 36055000, "operating_cash_flow": 7870000, "stock_based_compensation": 594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5525000, "free_cash_flow": 11204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-813000", "ebitda": "9775000", "netIncome": "-10383000", "grossProfit": "38414000", "depreciation": "None", "totalRevenue": "73946000", "costOfRevenue": "35532000", "interestIncome": "47000", "incomeBeforeTax": "-10478000", "interestExpense": "10401000", "operatingIncome": "-74000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-10354000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10588000", "sellingGeneralAndAdministrative": "27874000", "netIncomeFromContinuingOperations": "-10383000" }, "balance": { "goodwill": "19477000", "inventory": "2147000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "651537000", "longTermDebt": "467474000", "shortTermDebt": "5095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103417000", "reportedCurrency": "USD", "retainedEarnings": "-95436000", "totalLiabilities": "630326000", "otherCurrentAssets": "4488000", "totalCurrentAssets": "43321000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "608216000", "currentAccountsPayable": "6031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "524808000", "totalShareholderEquity": "21211000", "capitalLeaseObligations": "57334000", "otherCurrentLiabilities": "57934000", "totalCurrentLiabilities": "69060000", "otherNonCurrentLiabilities": "36293000", "totalNonCurrentLiabilities": "561266000", "cashAndShortTermInvestments": "32131000", "commonStockSharesOutstanding": "36055000", "intangibleAssetsExcludingGoodwill": "103417000", "cashAndCashEquivalentsAtCarryingValue": "32131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "7870000", "capitalExpenditures": "3334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5525000", "cashflowFromInvestment": "-922000", "stockBasedCompensation": "594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10588000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 75058000, "cost_of_revenue": 36413000, "gross_profit": 38645000, "ebit": 85000, "ebitda": 10692000, "pretax_income": -9559000, "tax_provision": 206000, "net_income": -9765000, "net_income_to_common": -9765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30708000, "total_current_assets": 44486000, "total_assets": 657199000, "short_term_debt": 5427000, "long_term_debt": 471739000, "total_debt": 477166000, "total_liabilities": 626199000, "total_equity": 31000000, "shares_outstanding": 35831000, "goodwill_and_intangibles": 118535000 }, "cash_flow": { "operating_cash_flow": -9465000, "capital_expenditure": 2880000, "free_cash_flow": -6585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72410, "ticker_id": 6069, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85000", "ebitda": "10692000", "netIncome": "-9765000", "grossProfit": "38645000", "depreciation": "None", "totalRevenue": "75058000", "costOfRevenue": "36413000", "interestIncome": "86000", "incomeBeforeTax": "-9559000", "interestExpense": "10383000", "operatingIncome": "738000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "-10297000", "nonInterestIncome": "None", "operatingExpenses": "37907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10607000", "sellingGeneralAndAdministrative": "26941000", "netIncomeFromContinuingOperations": "-9765000" }, "balance": { "goodwill": "19477000", "inventory": "2061000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "657199000", "longTermDebt": "471739000", "shortTermDebt": "5427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "99058000", "reportedCurrency": "USD", "retainedEarnings": "-85053000", "totalLiabilities": "626199000", "otherCurrentAssets": "6838000", "totalCurrentAssets": "44486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612713000", "currentAccountsPayable": "6230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529992000", "totalShareholderEquity": "31000000", "capitalLeaseObligations": "58253000", "otherCurrentLiabilities": "52035000", "totalCurrentLiabilities": "63692000", "otherNonCurrentLiabilities": "32430000", "totalNonCurrentLiabilities": "562507000", "cashAndShortTermInvestments": "30708000", "commonStockSharesOutstanding": "35831000", "intangibleAssetsExcludingGoodwill": "99058000", "cashAndCashEquivalentsAtCarryingValue": "30708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1020000", "operatingCashflow": "-9465000", "capitalExpenditures": "2880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2832000", "cashflowFromInvestment": "-2880000", "stockBasedCompensation": "-217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75058000, "cost_of_revenue": 36413000, "gross_profit": 38645000, "research_and_development": 141000, "selling_general_admin": 26941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85000, "depreciation_amortisation": 10607000, "ebitda": 10692000, "interest_expense": 10383000, "interest_income": null, "other_non_operating": null, "pretax_income": -9559000, "tax_provision": 206000, "effective_tax_rate": null, "net_income": -9765000, "net_income_continuing_ops": -9765000, "net_income_to_common": -9765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30708000, "short_term_investments": null, "net_receivables": 4879000, "inventory": 2061000, "other_current_assets": null, "total_current_assets": 44486000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 99058000, "goodwill_and_intangibles": 118535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 612713000, "total_assets": 657199000, "short_term_debt": 5427000, "accounts_payable": 6230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63692000, "long_term_debt": 471739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562507000, "total_liabilities": 626199000, "total_debt": 477166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85053000, "total_equity": 31000000, "shares_outstanding": 35831000, "operating_cash_flow": -9465000, "stock_based_compensation": -217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2880000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2832000, "free_cash_flow": -6585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85000", "ebitda": "10692000", "netIncome": "-9765000", "grossProfit": "38645000", "depreciation": "None", "totalRevenue": "75058000", "costOfRevenue": "36413000", "interestIncome": "86000", "incomeBeforeTax": "-9559000", "interestExpense": "10383000", "operatingIncome": "738000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "-10297000", "nonInterestIncome": "None", "operatingExpenses": "37907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "141000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10607000", "sellingGeneralAndAdministrative": "26941000", "netIncomeFromContinuingOperations": "-9765000" }, "balance": { "goodwill": "19477000", "inventory": "2061000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "657199000", "longTermDebt": "471739000", "shortTermDebt": "5427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "99058000", "reportedCurrency": "USD", "retainedEarnings": "-85053000", "totalLiabilities": "626199000", "otherCurrentAssets": "6838000", "totalCurrentAssets": "44486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "612713000", "currentAccountsPayable": "6230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "529992000", "totalShareholderEquity": "31000000", "capitalLeaseObligations": "58253000", "otherCurrentLiabilities": "52035000", "totalCurrentLiabilities": "63692000", "otherNonCurrentLiabilities": "32430000", "totalNonCurrentLiabilities": "562507000", "cashAndShortTermInvestments": "30708000", "commonStockSharesOutstanding": "35831000", "intangibleAssetsExcludingGoodwill": "99058000", "cashAndCashEquivalentsAtCarryingValue": "30708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9765000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1020000", "operatingCashflow": "-9465000", "capitalExpenditures": "2880000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2832000", "cashflowFromInvestment": "-2880000", "stockBasedCompensation": "-217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10607000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 72962000, "cost_of_revenue": 36161000, "gross_profit": 36801000, "ebit": -2076000, "ebitda": 8581000, "pretax_income": -12289000, "tax_provision": 10000, "net_income": -12299000, "net_income_to_common": -12299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40221000, "total_current_assets": 53412000, "total_assets": 673334000, "short_term_debt": 6114000, "long_term_debt": 468139000, "total_debt": 474253000, "total_liabilities": 632837000, "total_equity": 40497000, "shares_outstanding": 34965000, "goodwill_and_intangibles": 115610000 }, "cash_flow": { "operating_cash_flow": 14838000, "capital_expenditure": 7956000, "free_cash_flow": 22794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72411, "ticker_id": 6069, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2076000", "ebitda": "8581000", "netIncome": "-12299000", "grossProfit": "36801000", "depreciation": "None", "totalRevenue": "72962000", "costOfRevenue": "36161000", "interestIncome": "83000", "incomeBeforeTax": "-12289000", "interestExpense": "10964000", "operatingIncome": "-1408000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-10881000", "nonInterestIncome": "None", "operatingExpenses": "38209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "313000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10657000", "sellingGeneralAndAdministrative": "18765000", "netIncomeFromContinuingOperations": "-12299000" }, "balance": { "goodwill": "19477000", "inventory": "2088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673334000", "longTermDebt": "468139000", "shortTermDebt": "6114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96133000", "reportedCurrency": "USD", "retainedEarnings": "-75288000", "totalLiabilities": "632837000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "53412000", "currentLongTermDebt": "278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619922000", "currentAccountsPayable": "9193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527672000", "totalShareholderEquity": "40497000", "capitalLeaseObligations": "59255000", "otherCurrentLiabilities": "37926000", "totalCurrentLiabilities": "67455000", "otherNonCurrentLiabilities": "37328000", "totalNonCurrentLiabilities": "565382000", "cashAndShortTermInvestments": "40221000", "commonStockSharesOutstanding": "34965000", "intangibleAssetsExcludingGoodwill": "96133000", "cashAndCashEquivalentsAtCarryingValue": "40221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14838000", "capitalExpenditures": "7956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244000", "cashflowFromInvestment": "-7973000", "stockBasedCompensation": "718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72962000, "cost_of_revenue": 36161000, "gross_profit": 36801000, "research_and_development": 313000, "selling_general_admin": 18765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2076000, "depreciation_amortisation": 10657000, "ebitda": 8581000, "interest_expense": 10964000, "interest_income": null, "other_non_operating": null, "pretax_income": -12289000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": -12299000, "net_income_continuing_ops": -12299000, "net_income_to_common": -12299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40221000, "short_term_investments": null, "net_receivables": 5101000, "inventory": 2088000, "other_current_assets": null, "total_current_assets": 53412000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 96133000, "goodwill_and_intangibles": 115610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 619922000, "total_assets": 673334000, "short_term_debt": 6114000, "accounts_payable": 9193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67455000, "long_term_debt": 468139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565382000, "total_liabilities": 632837000, "total_debt": 474253000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75288000, "total_equity": 40497000, "shares_outstanding": 34965000, "operating_cash_flow": 14838000, "stock_based_compensation": 718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244000, "free_cash_flow": 22794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2076000", "ebitda": "8581000", "netIncome": "-12299000", "grossProfit": "36801000", "depreciation": "None", "totalRevenue": "72962000", "costOfRevenue": "36161000", "interestIncome": "83000", "incomeBeforeTax": "-12289000", "interestExpense": "10964000", "operatingIncome": "-1408000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-10881000", "nonInterestIncome": "None", "operatingExpenses": "38209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "313000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36161000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10657000", "sellingGeneralAndAdministrative": "18765000", "netIncomeFromContinuingOperations": "-12299000" }, "balance": { "goodwill": "19477000", "inventory": "2088000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673334000", "longTermDebt": "468139000", "shortTermDebt": "6114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96133000", "reportedCurrency": "USD", "retainedEarnings": "-75288000", "totalLiabilities": "632837000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "53412000", "currentLongTermDebt": "278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619922000", "currentAccountsPayable": "9193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527672000", "totalShareholderEquity": "40497000", "capitalLeaseObligations": "59255000", "otherCurrentLiabilities": "37926000", "totalCurrentLiabilities": "67455000", "otherNonCurrentLiabilities": "37328000", "totalNonCurrentLiabilities": "565382000", "cashAndShortTermInvestments": "40221000", "commonStockSharesOutstanding": "34965000", "intangibleAssetsExcludingGoodwill": "96133000", "cashAndCashEquivalentsAtCarryingValue": "40221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14838000", "capitalExpenditures": "7956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244000", "cashflowFromInvestment": "-7973000", "stockBasedCompensation": "718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10657000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 75687000, "cost_of_revenue": 37913000, "gross_profit": 37774000, "ebit": 1851000, "ebitda": 12344000, "pretax_income": -8598000, "tax_provision": -126000, "net_income": -8472000, "net_income_to_common": -8472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25936000, "total_current_assets": 48199000, "total_assets": 668718000, "short_term_debt": 5861000, "long_term_debt": 467389000, "total_debt": 473250000, "total_liabilities": 616899000, "total_equity": 51819000, "shares_outstanding": 34944000, "goodwill_and_intangibles": 111677000 }, "cash_flow": { "operating_cash_flow": -6716000, "capital_expenditure": 10686000, "free_cash_flow": 3970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72413, "ticker_id": 6069, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1851000", "ebitda": "12344000", "netIncome": "-8472000", "grossProfit": "37774000", "depreciation": "None", "totalRevenue": "75687000", "costOfRevenue": "37913000", "interestIncome": "153000", "incomeBeforeTax": "-8598000", "interestExpense": "11200000", "operatingIncome": "2449000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-126000", "reportedCurrency": "USD", "netInterestIncome": "-11047000", "nonInterestIncome": "None", "operatingExpenses": "35325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10493000", "sellingGeneralAndAdministrative": "26738000", "netIncomeFromContinuingOperations": "-8472000" }, "balance": { "goodwill": "19477000", "inventory": "2306000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "668718000", "longTermDebt": "467389000", "shortTermDebt": "5861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92200000", "reportedCurrency": "USD", "retainedEarnings": "-62989000", "totalLiabilities": "616899000", "otherCurrentAssets": "14110000", "totalCurrentAssets": "48199000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620519000", "currentAccountsPayable": "9449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527617000", "totalShareholderEquity": "51819000", "capitalLeaseObligations": "60228000", "otherCurrentLiabilities": "40091000", "totalCurrentLiabilities": "55401000", "otherNonCurrentLiabilities": "33091000", "totalNonCurrentLiabilities": "561498000", "cashAndShortTermInvestments": "25936000", "commonStockSharesOutstanding": "34944000", "intangibleAssetsExcludingGoodwill": "92200000", "cashAndCashEquivalentsAtCarryingValue": "25936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "-6716000", "capitalExpenditures": "10686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000", "cashflowFromInvestment": "-3772000", "stockBasedCompensation": "706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75687000, "cost_of_revenue": 37913000, "gross_profit": 37774000, "research_and_development": 52000, "selling_general_admin": 26738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1851000, "depreciation_amortisation": 10493000, "ebitda": 12344000, "interest_expense": 11200000, "interest_income": null, "other_non_operating": null, "pretax_income": -8598000, "tax_provision": -126000, "effective_tax_rate": null, "net_income": -8472000, "net_income_continuing_ops": -8472000, "net_income_to_common": -8472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25936000, "short_term_investments": null, "net_receivables": 5847000, "inventory": 2306000, "other_current_assets": null, "total_current_assets": 48199000, "net_ppe": null, "goodwill": 19477000, "intangible_assets": 92200000, "goodwill_and_intangibles": 111677000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 620519000, "total_assets": 668718000, "short_term_debt": 5861000, "accounts_payable": 9449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55401000, "long_term_debt": 467389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 561498000, "total_liabilities": 616899000, "total_debt": 473250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62989000, "total_equity": 51819000, "shares_outstanding": 34944000, "operating_cash_flow": -6716000, "stock_based_compensation": 706000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -359000, "free_cash_flow": 3970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1851000", "ebitda": "12344000", "netIncome": "-8472000", "grossProfit": "37774000", "depreciation": "None", "totalRevenue": "75687000", "costOfRevenue": "37913000", "interestIncome": "153000", "incomeBeforeTax": "-8598000", "interestExpense": "11200000", "operatingIncome": "2449000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-126000", "reportedCurrency": "USD", "netInterestIncome": "-11047000", "nonInterestIncome": "None", "operatingExpenses": "35325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "52000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10493000", "sellingGeneralAndAdministrative": "26738000", "netIncomeFromContinuingOperations": "-8472000" }, "balance": { "goodwill": "19477000", "inventory": "2306000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "668718000", "longTermDebt": "467389000", "shortTermDebt": "5861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92200000", "reportedCurrency": "USD", "retainedEarnings": "-62989000", "totalLiabilities": "616899000", "otherCurrentAssets": "14110000", "totalCurrentAssets": "48199000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "620519000", "currentAccountsPayable": "9449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "527617000", "totalShareholderEquity": "51819000", "capitalLeaseObligations": "60228000", "otherCurrentLiabilities": "40091000", "totalCurrentLiabilities": "55401000", "otherNonCurrentLiabilities": "33091000", "totalNonCurrentLiabilities": "561498000", "cashAndShortTermInvestments": "25936000", "commonStockSharesOutstanding": "34944000", "intangibleAssetsExcludingGoodwill": "92200000", "cashAndCashEquivalentsAtCarryingValue": "25936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "-6716000", "capitalExpenditures": "10686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-359000", "cashflowFromInvestment": "-3772000", "stockBasedCompensation": "706000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10493000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 73492000, "cost_of_revenue": 34806000, "gross_profit": 38686000, "ebit": 1759000, "ebitda": 12085000, "pretax_income": -8708000, "tax_provision": -79000, "net_income": -8629000, "net_income_to_common": -8629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31061000, "total_current_assets": 56536000, "total_assets": 673918000, "short_term_debt": 6066000, "long_term_debt": 466638000, "total_debt": 472704000, "total_liabilities": 614464000, "total_equity": 59454000, "shares_outstanding": 34710000, "goodwill_and_intangibles": 110621000 }, "cash_flow": { "operating_cash_flow": 10123000, "capital_expenditure": 11303000, "free_cash_flow": 21426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72414, "ticker_id": 6069, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1759000", "ebitda": "12085000", "netIncome": "-8629000", "grossProfit": "38686000", "depreciation": "None", "totalRevenue": "73492000", "costOfRevenue": "34806000", "interestIncome": "187000", "incomeBeforeTax": "-8708000", "interestExpense": "11210000", "operatingIncome": "2315000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-79000", "reportedCurrency": "USD", "netInterestIncome": "-11023000", "nonInterestIncome": "None", "operatingExpenses": "36371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10326000", "sellingGeneralAndAdministrative": "25285000", "netIncomeFromContinuingOperations": "-8629000" }, "balance": { "goodwill": "21286000", "inventory": "2015000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673918000", "longTermDebt": "466638000", "shortTermDebt": "6066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "-54517000", "totalLiabilities": "614464000", "otherCurrentAssets": "17948000", "totalCurrentAssets": "56536000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617382000", "currentAccountsPayable": "12009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513724000", "totalShareholderEquity": "59454000", "capitalLeaseObligations": "47086000", "otherCurrentLiabilities": "51913000", "totalCurrentLiabilities": "69988000", "otherNonCurrentLiabilities": "29835000", "totalNonCurrentLiabilities": "544476000", "cashAndShortTermInvestments": "31061000", "commonStockSharesOutstanding": "34710000", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "31061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10123000", "capitalExpenditures": "11303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-424000", "cashflowFromInvestment": "-11290000", "stockBasedCompensation": "740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73492000, "cost_of_revenue": 34806000, "gross_profit": 38686000, "research_and_development": 3000, "selling_general_admin": 25285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1759000, "depreciation_amortisation": 10326000, "ebitda": 12085000, "interest_expense": 11210000, "interest_income": null, "other_non_operating": null, "pretax_income": -8708000, "tax_provision": -79000, "effective_tax_rate": null, "net_income": -8629000, "net_income_continuing_ops": -8629000, "net_income_to_common": -8629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31061000, "short_term_investments": null, "net_receivables": 5512000, "inventory": 2015000, "other_current_assets": null, "total_current_assets": 56536000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 89335000, "goodwill_and_intangibles": 110621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617382000, "total_assets": 673918000, "short_term_debt": 6066000, "accounts_payable": 12009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69988000, "long_term_debt": 466638000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544476000, "total_liabilities": 614464000, "total_debt": 472704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54517000, "total_equity": 59454000, "shares_outstanding": 34710000, "operating_cash_flow": 10123000, "stock_based_compensation": 740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -424000, "free_cash_flow": 21426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1759000", "ebitda": "12085000", "netIncome": "-8629000", "grossProfit": "38686000", "depreciation": "None", "totalRevenue": "73492000", "costOfRevenue": "34806000", "interestIncome": "187000", "incomeBeforeTax": "-8708000", "interestExpense": "11210000", "operatingIncome": "2315000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-79000", "reportedCurrency": "USD", "netInterestIncome": "-11023000", "nonInterestIncome": "None", "operatingExpenses": "36371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "34806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10326000", "sellingGeneralAndAdministrative": "25285000", "netIncomeFromContinuingOperations": "-8629000" }, "balance": { "goodwill": "21286000", "inventory": "2015000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "673918000", "longTermDebt": "466638000", "shortTermDebt": "6066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "-54517000", "totalLiabilities": "614464000", "otherCurrentAssets": "17948000", "totalCurrentAssets": "56536000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617382000", "currentAccountsPayable": "12009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513724000", "totalShareholderEquity": "59454000", "capitalLeaseObligations": "47086000", "otherCurrentLiabilities": "51913000", "totalCurrentLiabilities": "69988000", "otherNonCurrentLiabilities": "29835000", "totalNonCurrentLiabilities": "544476000", "cashAndShortTermInvestments": "31061000", "commonStockSharesOutstanding": "34710000", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "31061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10123000", "capitalExpenditures": "11303000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-424000", "cashflowFromInvestment": "-11290000", "stockBasedCompensation": "740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10326000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 69924000, "cost_of_revenue": 33289000, "gross_profit": 36635000, "ebit": -1009000, "ebitda": 9616000, "pretax_income": -10856000, "tax_provision": 416000, "net_income": -11272000, "net_income_to_common": -11272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25682000, "total_current_assets": 57272000, "total_assets": 670439000, "short_term_debt": 6534000, "long_term_debt": 465895000, "total_debt": 472429000, "total_liabilities": 603154000, "total_equity": 67285000, "shares_outstanding": 34590000, "goodwill_and_intangibles": 105999000 }, "cash_flow": { "operating_cash_flow": -4400000, "capital_expenditure": 22636000, "free_cash_flow": 18236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72415, "ticker_id": 6069, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1009000", "ebitda": "9616000", "netIncome": "-11272000", "grossProfit": "36635000", "depreciation": "None", "totalRevenue": "69924000", "costOfRevenue": "33289000", "interestIncome": "340000", "incomeBeforeTax": "-10856000", "interestExpense": "10590000", "operatingIncome": "-606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "416000", "reportedCurrency": "USD", "netInterestIncome": "-10250000", "nonInterestIncome": "None", "operatingExpenses": "37241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10625000", "sellingGeneralAndAdministrative": "24935000", "netIncomeFromContinuingOperations": "-11272000" }, "balance": { "goodwill": "21286000", "inventory": "1935000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "670439000", "longTermDebt": "465895000", "shortTermDebt": "6534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "84713000", "reportedCurrency": "USD", "retainedEarnings": "-45888000", "totalLiabilities": "603154000", "otherCurrentAssets": "24605000", "totalCurrentAssets": "57272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613167000", "currentAccountsPayable": "13628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514175000", "totalShareholderEquity": "67285000", "capitalLeaseObligations": "48280000", "otherCurrentLiabilities": "41977000", "totalCurrentLiabilities": "62628000", "otherNonCurrentLiabilities": "24824000", "totalNonCurrentLiabilities": "540526000", "cashAndShortTermInvestments": "25682000", "commonStockSharesOutstanding": "34590000", "intangibleAssetsExcludingGoodwill": "84713000", "cashAndCashEquivalentsAtCarryingValue": "25682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-421000", "operatingCashflow": "-4400000", "capitalExpenditures": "22636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471000", "cashflowFromInvestment": "-22635000", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69924000, "cost_of_revenue": 33289000, "gross_profit": 36635000, "research_and_development": 0, "selling_general_admin": 24935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1009000, "depreciation_amortisation": 10625000, "ebitda": 9616000, "interest_expense": 10590000, "interest_income": null, "other_non_operating": null, "pretax_income": -10856000, "tax_provision": 416000, "effective_tax_rate": null, "net_income": -11272000, "net_income_continuing_ops": -11272000, "net_income_to_common": -11272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25682000, "short_term_investments": null, "net_receivables": 5050000, "inventory": 1935000, "other_current_assets": null, "total_current_assets": 57272000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 84713000, "goodwill_and_intangibles": 105999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613167000, "total_assets": 670439000, "short_term_debt": 6534000, "accounts_payable": 13628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62628000, "long_term_debt": 465895000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 540526000, "total_liabilities": 603154000, "total_debt": 472429000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45888000, "total_equity": 67285000, "shares_outstanding": 34590000, "operating_cash_flow": -4400000, "stock_based_compensation": 709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -471000, "free_cash_flow": 18236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1009000", "ebitda": "9616000", "netIncome": "-11272000", "grossProfit": "36635000", "depreciation": "None", "totalRevenue": "69924000", "costOfRevenue": "33289000", "interestIncome": "340000", "incomeBeforeTax": "-10856000", "interestExpense": "10590000", "operatingIncome": "-606000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "416000", "reportedCurrency": "USD", "netInterestIncome": "-10250000", "nonInterestIncome": "None", "operatingExpenses": "37241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10625000", "sellingGeneralAndAdministrative": "24935000", "netIncomeFromContinuingOperations": "-11272000" }, "balance": { "goodwill": "21286000", "inventory": "1935000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "670439000", "longTermDebt": "465895000", "shortTermDebt": "6534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "84713000", "reportedCurrency": "USD", "retainedEarnings": "-45888000", "totalLiabilities": "603154000", "otherCurrentAssets": "24605000", "totalCurrentAssets": "57272000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613167000", "currentAccountsPayable": "13628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514175000", "totalShareholderEquity": "67285000", "capitalLeaseObligations": "48280000", "otherCurrentLiabilities": "41977000", "totalCurrentLiabilities": "62628000", "otherNonCurrentLiabilities": "24824000", "totalNonCurrentLiabilities": "540526000", "cashAndShortTermInvestments": "25682000", "commonStockSharesOutstanding": "34590000", "intangibleAssetsExcludingGoodwill": "84713000", "cashAndCashEquivalentsAtCarryingValue": "25682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11272000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-421000", "operatingCashflow": "-4400000", "capitalExpenditures": "22636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-471000", "cashflowFromInvestment": "-22635000", "stockBasedCompensation": "709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10625000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 60029000, "cost_of_revenue": 29572000, "gross_profit": 30457000, "ebit": -5127000, "ebitda": 3483000, "pretax_income": -11785000, "tax_provision": 697000, "net_income": -12482000, "net_income_to_common": -12482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36155000, "total_current_assets": 84639000, "total_assets": 688457000, "short_term_debt": 6730000, "long_term_debt": 465153000, "total_debt": 471883000, "total_liabilities": 610609000, "total_equity": 77848000, "shares_outstanding": 34588000, "goodwill_and_intangibles": 97557000 }, "cash_flow": { "operating_cash_flow": 19138000, "capital_expenditure": 28687000, "free_cash_flow": 47825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72416, "ticker_id": 6069, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5127000", "ebitda": "3483000", "netIncome": "-12482000", "grossProfit": "30457000", "depreciation": "None", "totalRevenue": "60029000", "costOfRevenue": "29572000", "interestIncome": "589000", "incomeBeforeTax": "-11785000", "interestExpense": "6658000", "operatingIncome": "-5127000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "697000", "reportedCurrency": "USD", "netInterestIncome": "-6658000", "nonInterestIncome": "None", "operatingExpenses": "35584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8610000", "sellingGeneralAndAdministrative": "18474000", "netIncomeFromContinuingOperations": "-12482000" }, "balance": { "goodwill": "21286000", "inventory": "1839000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "688457000", "longTermDebt": "465153000", "shortTermDebt": "6730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76271000", "reportedCurrency": "USD", "retainedEarnings": "-34616000", "totalLiabilities": "610609000", "otherCurrentAssets": "41313000", "totalCurrentAssets": "84639000", "currentLongTermDebt": "252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603818000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514836000", "totalShareholderEquity": "77848000", "capitalLeaseObligations": "49431000", "otherCurrentLiabilities": "46579000", "totalCurrentLiabilities": "78552000", "otherNonCurrentLiabilities": "16075000", "totalNonCurrentLiabilities": "532057000", "cashAndShortTermInvestments": "36155000", "commonStockSharesOutstanding": "34588000", "intangibleAssetsExcludingGoodwill": "76271000", "cashAndCashEquivalentsAtCarryingValue": "36155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "489000", "operatingCashflow": "19138000", "capitalExpenditures": "28687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000", "cashflowFromInvestment": "-28964000", "stockBasedCompensation": "753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60029000, "cost_of_revenue": 29572000, "gross_profit": 30457000, "research_and_development": 45000, "selling_general_admin": 18474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5127000, "depreciation_amortisation": 8610000, "ebitda": 3483000, "interest_expense": 6658000, "interest_income": null, "other_non_operating": null, "pretax_income": -11785000, "tax_provision": 697000, "effective_tax_rate": null, "net_income": -12482000, "net_income_continuing_ops": -12482000, "net_income_to_common": -12482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36155000, "short_term_investments": null, "net_receivables": 5332000, "inventory": 1839000, "other_current_assets": null, "total_current_assets": 84639000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 76271000, "goodwill_and_intangibles": 97557000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603818000, "total_assets": 688457000, "short_term_debt": 6730000, "accounts_payable": 12794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78552000, "long_term_debt": 465153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 532057000, "total_liabilities": 610609000, "total_debt": 471883000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34616000, "total_equity": 77848000, "shares_outstanding": 34588000, "operating_cash_flow": 19138000, "stock_based_compensation": 753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28964000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -372000, "free_cash_flow": 47825000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5127000", "ebitda": "3483000", "netIncome": "-12482000", "grossProfit": "30457000", "depreciation": "None", "totalRevenue": "60029000", "costOfRevenue": "29572000", "interestIncome": "589000", "incomeBeforeTax": "-11785000", "interestExpense": "6658000", "operatingIncome": "-5127000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "697000", "reportedCurrency": "USD", "netInterestIncome": "-6658000", "nonInterestIncome": "None", "operatingExpenses": "35584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "45000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8610000", "sellingGeneralAndAdministrative": "18474000", "netIncomeFromContinuingOperations": "-12482000" }, "balance": { "goodwill": "21286000", "inventory": "1839000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "688457000", "longTermDebt": "465153000", "shortTermDebt": "6730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76271000", "reportedCurrency": "USD", "retainedEarnings": "-34616000", "totalLiabilities": "610609000", "otherCurrentAssets": "41313000", "totalCurrentAssets": "84639000", "currentLongTermDebt": "252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603818000", "currentAccountsPayable": "12794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514836000", "totalShareholderEquity": "77848000", "capitalLeaseObligations": "49431000", "otherCurrentLiabilities": "46579000", "totalCurrentLiabilities": "78552000", "otherNonCurrentLiabilities": "16075000", "totalNonCurrentLiabilities": "532057000", "cashAndShortTermInvestments": "36155000", "commonStockSharesOutstanding": "34588000", "intangibleAssetsExcludingGoodwill": "76271000", "cashAndCashEquivalentsAtCarryingValue": "36155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "489000", "operatingCashflow": "19138000", "capitalExpenditures": "28687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-372000", "cashflowFromInvestment": "-28964000", "stockBasedCompensation": "753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9386000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 71543000, "cost_of_revenue": 29622000, "gross_profit": 41921000, "ebit": 10433000, "ebitda": 18901000, "pretax_income": 4519000, "tax_provision": -74000, "net_income": 4593000, "net_income_to_common": 4593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25945000, "total_current_assets": 100570000, "total_assets": 665104000, "short_term_debt": 5800000, "long_term_debt": 464401000, "total_debt": 470201000, "total_liabilities": 575531000, "total_equity": 89573000, "shares_outstanding": 36673000, "goodwill_and_intangibles": 82383000 }, "cash_flow": { "operating_cash_flow": 1505000, "capital_expenditure": 30590000, "free_cash_flow": 32095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72418, "ticker_id": 6069, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10433000", "ebitda": "18901000", "netIncome": "4593000", "grossProfit": "41921000", "depreciation": "None", "totalRevenue": "71543000", "costOfRevenue": "29622000", "interestIncome": "798000", "incomeBeforeTax": "4519000", "interestExpense": "5867000", "operatingIncome": "10357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-5867000", "nonInterestIncome": "None", "operatingExpenses": "31564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8468000", "sellingGeneralAndAdministrative": "22017000", "netIncomeFromContinuingOperations": "4593000" }, "balance": { "goodwill": "21286000", "inventory": "1736000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "665104000", "longTermDebt": "464401000", "shortTermDebt": "5800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61097000", "reportedCurrency": "USD", "retainedEarnings": "-22134000", "totalLiabilities": "575531000", "otherCurrentAssets": "64617000", "totalCurrentAssets": "100570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71002000", "currentNetReceivables": "8272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564534000", "currentAccountsPayable": "5861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514969000", "totalShareholderEquity": "89573000", "capitalLeaseObligations": "50568000", "otherCurrentLiabilities": "45558000", "totalCurrentLiabilities": "57219000", "otherNonCurrentLiabilities": "1235000", "totalNonCurrentLiabilities": "518312000", "cashAndShortTermInvestments": "25945000", "commonStockSharesOutstanding": "36673000", "intangibleAssetsExcludingGoodwill": "61097000", "cashAndCashEquivalentsAtCarryingValue": "25945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1231000", "operatingCashflow": "1505000", "capitalExpenditures": "30590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-502000", "cashflowFromInvestment": "-30590000", "stockBasedCompensation": "726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71543000, "cost_of_revenue": 29622000, "gross_profit": 41921000, "research_and_development": 21000, "selling_general_admin": 22017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10433000, "depreciation_amortisation": 8468000, "ebitda": 18901000, "interest_expense": 5867000, "interest_income": null, "other_non_operating": null, "pretax_income": 4519000, "tax_provision": -74000, "effective_tax_rate": null, "net_income": 4593000, "net_income_continuing_ops": 4593000, "net_income_to_common": 4593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25945000, "short_term_investments": 71002000, "net_receivables": 8272000, "inventory": 1736000, "other_current_assets": null, "total_current_assets": 100570000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 61097000, "goodwill_and_intangibles": 82383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564534000, "total_assets": 665104000, "short_term_debt": 5800000, "accounts_payable": 5861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57219000, "long_term_debt": 464401000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518312000, "total_liabilities": 575531000, "total_debt": 470201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22134000, "total_equity": 89573000, "shares_outstanding": 36673000, "operating_cash_flow": 1505000, "stock_based_compensation": 726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -502000, "free_cash_flow": 32095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10433000", "ebitda": "18901000", "netIncome": "4593000", "grossProfit": "41921000", "depreciation": "None", "totalRevenue": "71543000", "costOfRevenue": "29622000", "interestIncome": "798000", "incomeBeforeTax": "4519000", "interestExpense": "5867000", "operatingIncome": "10357000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-5867000", "nonInterestIncome": "None", "operatingExpenses": "31564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8468000", "sellingGeneralAndAdministrative": "22017000", "netIncomeFromContinuingOperations": "4593000" }, "balance": { "goodwill": "21286000", "inventory": "1736000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "665104000", "longTermDebt": "464401000", "shortTermDebt": "5800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61097000", "reportedCurrency": "USD", "retainedEarnings": "-22134000", "totalLiabilities": "575531000", "otherCurrentAssets": "64617000", "totalCurrentAssets": "100570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "71002000", "currentNetReceivables": "8272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564534000", "currentAccountsPayable": "5861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514969000", "totalShareholderEquity": "89573000", "capitalLeaseObligations": "50568000", "otherCurrentLiabilities": "45558000", "totalCurrentLiabilities": "57219000", "otherNonCurrentLiabilities": "1235000", "totalNonCurrentLiabilities": "518312000", "cashAndShortTermInvestments": "25945000", "commonStockSharesOutstanding": "36673000", "intangibleAssetsExcludingGoodwill": "61097000", "cashAndCashEquivalentsAtCarryingValue": "25945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1231000", "operatingCashflow": "1505000", "capitalExpenditures": "30590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-502000", "cashflowFromInvestment": "-30590000", "stockBasedCompensation": "726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8468000", "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": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "income_statement": { "revenue": 59382000, "cost_of_revenue": 27953000, "gross_profit": 31429000, "ebit": 926000, "ebitda": 9081000, "pretax_income": -5039000, "tax_provision": 561000, "net_income": -5600000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35501000, "total_current_assets": 127511000, "total_assets": 671134000, "short_term_debt": 5193000, "long_term_debt": 463654000, "total_debt": 468847000, "total_liabilities": 586801000, "total_equity": 84333000, "shares_outstanding": 34496000, "goodwill_and_intangibles": 82389000 }, "cash_flow": { "operating_cash_flow": 8994000, "capital_expenditure": 37477000, "free_cash_flow": 46471000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 72419, "ticker_id": 6069, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:52:08.452841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "926000", "ebitda": "9081000", "netIncome": "-5600000", "grossProfit": "31429000", "depreciation": "None", "totalRevenue": "59382000", "costOfRevenue": "27953000", "interestIncome": "1076000", "incomeBeforeTax": "-5039000", "interestExpense": "5633000", "operatingIncome": "594000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "561000", "reportedCurrency": "USD", "netInterestIncome": "-5633000", "nonInterestIncome": "None", "operatingExpenses": "30835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8155000", "sellingGeneralAndAdministrative": "21577000", "netIncomeFromContinuingOperations": "-5600000" }, "balance": { "goodwill": "21286000", "inventory": "1868000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "671134000", "longTermDebt": "463654000", "shortTermDebt": "5193000", "treasuryStock": "-884000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61103000", "reportedCurrency": "USD", "retainedEarnings": "-26727000", "totalLiabilities": "586801000", "otherCurrentAssets": "84006000", "totalCurrentAssets": "127511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543623000", "currentAccountsPayable": "6459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459768000", "shortLongTermDebtTotal": "515505000", "totalShareholderEquity": "84333000", "capitalLeaseObligations": "51851000", "otherCurrentLiabilities": "54763000", "totalCurrentLiabilities": "66415000", "otherNonCurrentLiabilities": "55182000", "totalNonCurrentLiabilities": "520386000", "cashAndShortTermInvestments": "35501000", "commonStockSharesOutstanding": "34496000", "intangibleAssetsExcludingGoodwill": "61103000", "cashAndCashEquivalentsAtCarryingValue": "35501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1087000", "operatingCashflow": "8994000", "capitalExpenditures": "37477000", "changeInReceivables": "-484000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334000", "cashflowFromInvestment": "-37477000", "stockBasedCompensation": "655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28817000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59382000, "cost_of_revenue": 27953000, "gross_profit": 31429000, "research_and_development": 17000, "selling_general_admin": 21577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 926000, "depreciation_amortisation": 8155000, "ebitda": 9081000, "interest_expense": 5633000, "interest_income": null, "other_non_operating": null, "pretax_income": -5039000, "tax_provision": 561000, "effective_tax_rate": null, "net_income": -5600000, "net_income_continuing_ops": -5600000, "net_income_to_common": -5600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35501000, "short_term_investments": null, "net_receivables": 6136000, "inventory": 1868000, "other_current_assets": null, "total_current_assets": 127511000, "net_ppe": null, "goodwill": 21286000, "intangible_assets": 61103000, "goodwill_and_intangibles": 82389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543623000, "total_assets": 671134000, "short_term_debt": 5193000, "accounts_payable": 6459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66415000, "long_term_debt": 463654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 520386000, "total_liabilities": 586801000, "total_debt": 468847000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26727000, "total_equity": 84333000, "shares_outstanding": 34496000, "operating_cash_flow": 8994000, "stock_based_compensation": 655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334000, "free_cash_flow": 46471000, "net_change_in_cash": -28817000 }, "raw_data": { "income": { "ebit": "926000", "ebitda": "9081000", "netIncome": "-5600000", "grossProfit": "31429000", "depreciation": "None", "totalRevenue": "59382000", "costOfRevenue": "27953000", "interestIncome": "1076000", "incomeBeforeTax": "-5039000", "interestExpense": "5633000", "operatingIncome": "594000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "561000", "reportedCurrency": "USD", "netInterestIncome": "-5633000", "nonInterestIncome": "None", "operatingExpenses": "30835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8155000", "sellingGeneralAndAdministrative": "21577000", "netIncomeFromContinuingOperations": "-5600000" }, "balance": { "goodwill": "21286000", "inventory": "1868000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "671134000", "longTermDebt": "463654000", "shortTermDebt": "5193000", "treasuryStock": "-884000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61103000", "reportedCurrency": "USD", "retainedEarnings": "-26727000", "totalLiabilities": "586801000", "otherCurrentAssets": "84006000", "totalCurrentAssets": "127511000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543623000", "currentAccountsPayable": "6459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459768000", "shortLongTermDebtTotal": "515505000", "totalShareholderEquity": "84333000", "capitalLeaseObligations": "51851000", "otherCurrentLiabilities": "54763000", "totalCurrentLiabilities": "66415000", "otherNonCurrentLiabilities": "55182000", "totalNonCurrentLiabilities": "520386000", "cashAndShortTermInvestments": "35501000", "commonStockSharesOutstanding": "34496000", "intangibleAssetsExcludingGoodwill": "61103000", "cashAndCashEquivalentsAtCarryingValue": "35501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1087000", "operatingCashflow": "8994000", "capitalExpenditures": "37477000", "changeInReceivables": "-484000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334000", "cashflowFromInvestment": "-37477000", "stockBasedCompensation": "655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-28817000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }