{ "ticker": { "uuid": "e8056901-f3a3-4be5-a5f1-d43d8eab05e1", "symbol": "CLAR", "name": "Clarus Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/e8056901-f3a3-4be5-a5f1-d43d8eab05e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8056901-f3a3-4be5-a5f1-d43d8eab05e1/" }, "ticker_metadata": { "id": 5357, "uuid": "e8056901-f3a3-4be5-a5f1-d43d8eab05e1", "symbol": "CLAR", "name": "Clarus Corp", "asset_type": "equity", "market_cap": 120130000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Clarus Corporation focuses on the consumer and outdoor industries in the United States, Canada, Europe, the Middle East, Asia, Australia, New Zealand, Africa, and South America. The company is headquartered in Salt Lake City, Utah.", "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": "e8056901-f3a3-4be5-a5f1-d43d8eab05e1", "symbol": "CLAR", "name": "Clarus Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/e8056901-f3a3-4be5-a5f1-d43d8eab05e1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8056901-f3a3-4be5-a5f1-d43d8eab05e1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.82, "quality": 0.07, "momentum": 0.16, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.87, "market_cap": 110230960, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0349, "roe": -0.2303, "piotroski_f_score": 2, "momentum_12_1": -0.0877, "volatility_252d": 0.4368 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:56.745540+00:00", "batch_id": "" }, "size": { "price_close": 2.87, "market_cap": 110230960, "market_cap_usd": 110230960, "enterprise_value": 83442960, "shares_outstanding": 38408000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5692, "ptbv_ratio": 0.6432, "ps_ratio": 0.4366, "pcf_ratio": null, "pfcf_ratio": -87.0015, "ev_ebitda": null, "ev_ebit": -3.2298, "ev_sales": 0.3305, "ev_fcf": -65.8587, "earnings_yield": null, "fcf_yield": -0.0152, "price_to_sales": 0.4366, "price_to_book": 0.5692, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 3.0256 }, "yield": { "dividend_yield": 0.0349, "buyback_yield": 0, "shareholder_yield": 0.0349, "debt_paydown_yield": null, "total_yield": 0.0349 }, "quality": { "gross_margin": 0.3261, "operating_margin": -0.1023, "net_margin": -0.1767, "ebitda_margin": -0.0656, "fcf_margin": -0.005, "roe": -0.2303, "roa": -0.1834, "roic": -0.1161, "roc_greenblatt": null, "asset_turnover": 1.0378, "cash_conversion": 0.0284, "accruals_ratio": -0.1554, "sbc_to_revenue": 0.0221, "piotroski_f_score": 2, "altman_z_score": 0.0004, "earnings_stability_5y": 1.4423, "revenue_stability_5y": 0.1213, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3384, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2562, "net_debt_to_ebitda": 1.6175, "debt_to_assets": 0.0124, "interest_coverage": null, "current_ratio": 4.3934, "quick_ratio": 2.2296, "net_debt": -26788000, "local_beta": 0.0006, "volatility_252d": 0.4368, "volatility_60d": 0.8764, "max_drawdown_12m": -0.304, "risk_adjusted_momentum": -0.2007 }, "growth": { "revenue_growth_1y": -0.0116, "revenue_growth_3y_cagr": -0.0738, "revenue_growth_5y_cagr": 0.0226, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0974, "book_value_growth_1y": -0.1594, "revenue_growth": -0.0116, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0383, "price_return_3m": -0.0233, "price_return_6m": -0.168, "price_return_9m": -0.196, "price_return_12m": -0.1226, "price_return_12m_ex1m": -0.0877, "momentum_6m": -0.168, "momentum_12m": -0.1226, "momentum_12_1": -0.0877, "distance_from_52w_high": -0.2454, "distance_from_52w_low": 0.0841, "relative_strength": -0.2806 }, "raw_ttm": { "revenue_ttm": 252462000, "gross_profit_ttm": 82321000, "ebit_ttm": -25835000, "ebitda_ttm": -16561000, "net_income_ttm": -44607000, "eps_diluted_ttm": -1.1614, "operating_cash_flow_ttm": -6806000, "capital_expenditure_ttm": 5539000, "fcf_ttm": -1267000, "dividends_paid_ttm": 3842000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 29809000, "total_current_assets": 166878000, "total_current_liabilities": 37984000, "net_ppe": null, "total_assets": 243264000, "total_debt": 3021000, "total_equity": 193657000, "net_working_capital": 102106000, "book_value_per_share": 5.0421, "retained_earnings": -461509000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 171366000, "tangible_book_per_share": 4.4617 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 8, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 67, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 77 }, "composites": { "value_composite": 18, "quality_composite": 93, "momentum_composite": 84, "growth_composite": 79, "yield_composite": 15, "svqf_composite": 42, "vc1_composite": 16, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.2396, "os_score": 0.47, "value_percentile": 0.82, "quality_percentile": 0.07, "momentum_percentile": 0.16, "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": 39, "all_cap_buyback_rank": 50, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 719, "ticker_id": 5357, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:56.745540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.87, "market_cap": 110230960, "market_cap_usd": 110230960, "enterprise_value": 83442960, "shares_outstanding": 38408000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.56920721, "ptbv_ratio": 0.64324872, "ps_ratio": 0.43662397, "pcf_ratio": null, "pfcf_ratio": -87.00154696, "ev_ebitda": null, "ev_ebit": -3.22984169, "ev_sales": 0.33051691, "ev_fcf": -65.85868982, "earnings_yield": null, "fcf_yield": -0.01518403, "dividend_yield": 0.03485409, "buyback_yield": 0, "shareholder_yield": 0.03485409, "debt_paydown_yield": null, "total_yield": 0.03485409, "gross_margin": 0.32607283, "operating_margin": -0.10233223, "net_margin": -0.17668798, "ebitda_margin": -0.06559799, "fcf_margin": -0.00501858, "roe": -0.23034024, "roa": -0.18336869, "roic": -0.11611653, "roc_greenblatt": null, "asset_turnover": 1.03781077, "cash_conversion": 0.02840361, "accruals_ratio": -0.15539085, "sbc_to_revenue": 0.02210234, "debt_to_equity": 0.25615909, "net_debt_to_ebitda": 1.61753517, "debt_to_assets": 0.01241861, "interest_coverage": null, "current_ratio": 4.39337616, "quick_ratio": 2.22957035, "net_debt": -26788000, "revenue_growth_1y": -0.01164671, "revenue_growth_3y_cagr": -0.0738477, "revenue_growth_5y_cagr": 0.02255911, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.09737914, "book_value_growth_1y": -0.15937909, "piotroski_f_score": 2, "altman_z_score": 0.00040549, "earnings_stability_5y": 1.44233, "revenue_stability_5y": 0.121313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03833266, "price_return_3m": -0.02334445, "price_return_6m": -0.16801948, "price_return_9m": -0.19603339, "price_return_12m": -0.12264612, "price_return_12m_ex1m": -0.08767425, "distance_from_52w_high": -0.24543184, "distance_from_52w_low": 0.08412345, "relative_strength": -0.28058717, "local_beta": 0.0006, "volatility_252d": 0.436809, "volatility_60d": 0.876435, "max_drawdown_12m": -0.30398317, "revenue_ttm": 252462000, "gross_profit_ttm": 82321000, "ebit_ttm": -25835000, "ebitda_ttm": -16561000, "net_income_ttm": -44607000, "eps_diluted_ttm": -1.16139867, "operating_cash_flow_ttm": -6806000, "capital_expenditure_ttm": 5539000, "fcf_ttm": -1267000, "dividends_paid_ttm": 3842000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 29809000, "total_current_assets": 166878000, "total_current_liabilities": 37984000, "net_ppe": null, "total_assets": 243264000, "total_debt": 3021000, "total_equity": 193657000, "net_working_capital": 102106000, "book_value_per_share": 5.0421006, "retained_earnings": -461509000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 171366000, "tangible_book_per_share": 4.46172672, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 8, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 67, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 77, "value_composite": 18, "quality_composite": 93, "momentum_composite": 84, "growth_composite": 79, "yield_composite": 15, "svqf_composite": 42, "vc1_composite": 16, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 39, "all_cap_buyback_rank": 50, "small_cap_core_rank": 15, "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": 2.87, "os": 0.47, "value": 0.82, "quality": 0.07, "momentum": 0.16, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0349, "roe": -0.2303, "momentum_12_1": -0.0877, "complete_fields": { "id": 719, "ticker_id": 5357, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:56.745540+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.87, "market_cap": 110230960, "market_cap_usd": 110230960, "enterprise_value": 83442960, "shares_outstanding": 38408000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.56920721, "ptbv_ratio": 0.64324872, "ps_ratio": 0.43662397, "pcf_ratio": null, "pfcf_ratio": -87.00154696, "ev_ebitda": null, "ev_ebit": -3.22984169, "ev_sales": 0.33051691, "ev_fcf": -65.85868982, "earnings_yield": null, "fcf_yield": -0.01518403, "dividend_yield": 0.03485409, "buyback_yield": 0, "shareholder_yield": 0.03485409, "debt_paydown_yield": null, "total_yield": 0.03485409, "gross_margin": 0.32607283, "operating_margin": -0.10233223, "net_margin": -0.17668798, "ebitda_margin": -0.06559799, "fcf_margin": -0.00501858, "roe": -0.23034024, "roa": -0.18336869, "roic": -0.11611653, "roc_greenblatt": null, "asset_turnover": 1.03781077, "cash_conversion": 0.02840361, "accruals_ratio": -0.15539085, "sbc_to_revenue": 0.02210234, "debt_to_equity": 0.25615909, "net_debt_to_ebitda": 1.61753517, "debt_to_assets": 0.01241861, "interest_coverage": null, "current_ratio": 4.39337616, "quick_ratio": 2.22957035, "net_debt": -26788000, "revenue_growth_1y": -0.01164671, "revenue_growth_3y_cagr": -0.0738477, "revenue_growth_5y_cagr": 0.02255911, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.09737914, "book_value_growth_1y": -0.15937909, "piotroski_f_score": 2, "altman_z_score": 0.00040549, "earnings_stability_5y": 1.44233, "revenue_stability_5y": 0.121313, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03833266, "price_return_3m": -0.02334445, "price_return_6m": -0.16801948, "price_return_9m": -0.19603339, "price_return_12m": -0.12264612, "price_return_12m_ex1m": -0.08767425, "distance_from_52w_high": -0.24543184, "distance_from_52w_low": 0.08412345, "relative_strength": -0.28058717, "local_beta": 0.0006, "volatility_252d": 0.436809, "volatility_60d": 0.876435, "max_drawdown_12m": -0.30398317, "revenue_ttm": 252462000, "gross_profit_ttm": 82321000, "ebit_ttm": -25835000, "ebitda_ttm": -16561000, "net_income_ttm": -44607000, "eps_diluted_ttm": -1.16139867, "operating_cash_flow_ttm": -6806000, "capital_expenditure_ttm": 5539000, "fcf_ttm": -1267000, "dividends_paid_ttm": 3842000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 29809000, "total_current_assets": 166878000, "total_current_liabilities": 37984000, "net_ppe": null, "total_assets": 243264000, "total_debt": 3021000, "total_equity": 193657000, "net_working_capital": 102106000, "book_value_per_share": 5.0421006, "retained_earnings": -461509000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 171366000, "tangible_book_per_share": 4.46172672, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 8, "rank_ptbv": 8, "rank_ps": 12, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 19, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 85, "rank_roc": 50, "rank_roic": 88, "rank_gross_margin": 67, "rank_fcf_margin": 87, "rank_piotroski": 95, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 77, "value_composite": 18, "quality_composite": 93, "momentum_composite": 84, "growth_composite": 79, "yield_composite": 15, "svqf_composite": 42, "vc1_composite": 16, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 39, "all_cap_buyback_rank": 50, "small_cap_core_rank": 15, "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 250440000, "cost_of_revenue": 167464000, "gross_profit": 82976000, "ebit": -26879000, "ebitda": -14498000, "pretax_income": -57089000, "tax_provision": -10533000, "net_income": -46556000, "net_income_to_common": -46556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36691000, "total_current_assets": 171422000, "total_assets": 249028000, "short_term_debt": 3021000, "long_term_debt": null, "total_debt": 3021000, "total_liabilities": 52635000, "total_equity": 196393000, "shares_outstanding": 38393000, "goodwill_and_intangibles": 47165000 }, "cash_flow": { "operating_cash_flow": -4746000, "capital_expenditure": 5162000, "free_cash_flow": 416000, "dividends_paid": 3840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43311, "ticker_id": 5357, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26879000", "ebitda": "-14498000", "netIncome": "-46556000", "grossProfit": "82976000", "depreciation": "None", "totalRevenue": "250440000", "costOfRevenue": "167464000", "interestIncome": "619000", "incomeBeforeTax": "-57089000", "interestExpense": "None", "operatingIncome": "-26879000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10533000", "reportedCurrency": "USD", "netInterestIncome": "619000", "nonInterestIncome": "None", "operatingExpenses": "109855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12381000", "sellingGeneralAndAdministrative": "109855000", "netIncomeFromContinuingOperations": "-46556000" }, "balance": { "goodwill": "3804000", "inventory": "83028000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "249028000", "longTermDebt": "None", "shortTermDebt": "3021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43361000", "reportedCurrency": "USD", "retainedEarnings": "-457253000", "totalLiabilities": "52635000", "otherCurrentAssets": "5457000", "totalCurrentAssets": "171422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77606000", "currentAccountsPayable": "15907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12287000", "totalShareholderEquity": "196393000", "capitalLeaseObligations": "12287000", "otherCurrentLiabilities": "21561000", "totalCurrentLiabilities": "40489000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "12146000", "cashAndShortTermInvestments": "36691000", "commonStockSharesOutstanding": "38393000", "intangibleAssetsExcludingGoodwill": "43361000", "cashAndCashEquivalentsAtCarryingValue": "36691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46556000", "profitLoss": "None", "dividendPayout": "3840000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1579000", "operatingCashflow": "-4746000", "capitalExpenditures": "5162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5882000", "cashflowFromInvestment": "2771000", "stockBasedCompensation": "5895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250440000, "cost_of_revenue": 167464000, "gross_profit": 82976000, "research_and_development": null, "selling_general_admin": 109855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26879000, "depreciation_amortisation": 12381000, "ebitda": -14498000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -57089000, "tax_provision": -10533000, "effective_tax_rate": null, "net_income": -46556000, "net_income_continuing_ops": -46556000, "net_income_to_common": -46556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36691000, "short_term_investments": null, "net_receivables": 46246000, "inventory": 83028000, "other_current_assets": null, "total_current_assets": 171422000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 43361000, "goodwill_and_intangibles": 47165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77606000, "total_assets": 249028000, "short_term_debt": 3021000, "accounts_payable": 15907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40489000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12146000, "total_liabilities": 52635000, "total_debt": 3021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457253000, "total_equity": 196393000, "shares_outstanding": 38393000, "operating_cash_flow": -4746000, "stock_based_compensation": 5895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2771000, "dividends_paid": 3840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5882000, "free_cash_flow": 416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26879000", "ebitda": "-14498000", "netIncome": "-46556000", "grossProfit": "82976000", "depreciation": "None", "totalRevenue": "250440000", "costOfRevenue": "167464000", "interestIncome": "619000", "incomeBeforeTax": "-57089000", "interestExpense": "None", "operatingIncome": "-26879000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10533000", "reportedCurrency": "USD", "netInterestIncome": "619000", "nonInterestIncome": "None", "operatingExpenses": "109855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12381000", "sellingGeneralAndAdministrative": "109855000", "netIncomeFromContinuingOperations": "-46556000" }, "balance": { "goodwill": "3804000", "inventory": "83028000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "249028000", "longTermDebt": "None", "shortTermDebt": "3021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43361000", "reportedCurrency": "USD", "retainedEarnings": "-457253000", "totalLiabilities": "52635000", "otherCurrentAssets": "5457000", "totalCurrentAssets": "171422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77606000", "currentAccountsPayable": "15907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12287000", "totalShareholderEquity": "196393000", "capitalLeaseObligations": "12287000", "otherCurrentLiabilities": "21561000", "totalCurrentLiabilities": "40489000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "12146000", "cashAndShortTermInvestments": "36691000", "commonStockSharesOutstanding": "38393000", "intangibleAssetsExcludingGoodwill": "43361000", "cashAndCashEquivalentsAtCarryingValue": "36691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46556000", "profitLoss": "None", "dividendPayout": "3840000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1579000", "operatingCashflow": "-4746000", "capitalExpenditures": "5162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5882000", "cashflowFromInvestment": "2771000", "stockBasedCompensation": "5895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12381000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 264315000, "cost_of_revenue": 171696000, "gross_profit": 92619000, "ebit": -23171000, "ebitda": -9353000, "pretax_income": -70585000, "tax_provision": 17852000, "net_income": -52287000, "net_income_to_common": -52287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45359000, "total_current_assets": 177780000, "total_assets": 294094000, "short_term_debt": 5358000, "long_term_debt": null, "total_debt": 5358000, "total_liabilities": 61001000, "total_equity": 233093000, "shares_outstanding": 38305000, "goodwill_and_intangibles": 35320000 }, "cash_flow": { "operating_cash_flow": -7300000, "capital_expenditure": 6739000, "free_cash_flow": -561000, "dividends_paid": 3831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43316, "ticker_id": 5357, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23171000", "ebitda": "-9353000", "netIncome": "-52287000", "grossProfit": "92619000", "depreciation": "None", "totalRevenue": "264315000", "costOfRevenue": "171696000", "interestIncome": "1467000", "incomeBeforeTax": "-70585000", "interestExpense": "None", "operatingIncome": "-70379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17852000", "reportedCurrency": "USD", "netInterestIncome": "1467000", "nonInterestIncome": "None", "operatingExpenses": "162998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13818000", "sellingGeneralAndAdministrative": "115790000", "netIncomeFromContinuingOperations": "-88437000" }, "balance": { "goodwill": "3804000", "inventory": "82278000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "294094000", "longTermDebt": "None", "shortTermDebt": "5358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31516000", "reportedCurrency": "USD", "retainedEarnings": "-406857000", "totalLiabilities": "61001000", "otherCurrentAssets": "5555000", "totalCurrentAssets": "177780000", "currentLongTermDebt": "1888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116314000", "currentAccountsPayable": "11873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16646000", "totalShareholderEquity": "233093000", "capitalLeaseObligations": "14758000", "otherCurrentLiabilities": "18806000", "totalCurrentLiabilities": "36037000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "24964000", "cashAndShortTermInvestments": "45359000", "commonStockSharesOutstanding": "38305000", "intangibleAssetsExcludingGoodwill": "31516000", "cashAndCashEquivalentsAtCarryingValue": "45359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52287000", "profitLoss": "None", "dividendPayout": "3831000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3743000", "operatingCashflow": "-7300000", "capitalExpenditures": "6739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123239000", "cashflowFromInvestment": "165160000", "stockBasedCompensation": "5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264315000, "cost_of_revenue": 171696000, "gross_profit": 92619000, "research_and_development": 12171000, "selling_general_admin": 115790000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23171000, "depreciation_amortisation": 13818000, "ebitda": -9353000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -70585000, "tax_provision": 17852000, "effective_tax_rate": null, "net_income": -52287000, "net_income_continuing_ops": -88437000, "net_income_to_common": -52287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45359000, "short_term_investments": null, "net_receivables": 44588000, "inventory": 82278000, "other_current_assets": null, "total_current_assets": 177780000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 31516000, "goodwill_and_intangibles": 35320000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116314000, "total_assets": 294094000, "short_term_debt": 5358000, "accounts_payable": 11873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36037000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24964000, "total_liabilities": 61001000, "total_debt": 5358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406857000, "total_equity": 233093000, "shares_outstanding": 38305000, "operating_cash_flow": -7300000, "stock_based_compensation": 5829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 165160000, "dividends_paid": 3831000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123239000, "free_cash_flow": -561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23171000", "ebitda": "-9353000", "netIncome": "-52287000", "grossProfit": "92619000", "depreciation": "None", "totalRevenue": "264315000", "costOfRevenue": "171696000", "interestIncome": "1467000", "incomeBeforeTax": "-70585000", "interestExpense": "None", "operatingIncome": "-70379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17852000", "reportedCurrency": "USD", "netInterestIncome": "1467000", "nonInterestIncome": "None", "operatingExpenses": "162998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12171000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "171696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13818000", "sellingGeneralAndAdministrative": "115790000", "netIncomeFromContinuingOperations": "-88437000" }, "balance": { "goodwill": "3804000", "inventory": "82278000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "294094000", "longTermDebt": "None", "shortTermDebt": "5358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "31516000", "reportedCurrency": "USD", "retainedEarnings": "-406857000", "totalLiabilities": "61001000", "otherCurrentAssets": "5555000", "totalCurrentAssets": "177780000", "currentLongTermDebt": "1888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116314000", "currentAccountsPayable": "11873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16646000", "totalShareholderEquity": "233093000", "capitalLeaseObligations": "14758000", "otherCurrentLiabilities": "18806000", "totalCurrentLiabilities": "36037000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "24964000", "cashAndShortTermInvestments": "45359000", "commonStockSharesOutstanding": "38305000", "intangibleAssetsExcludingGoodwill": "31516000", "cashAndCashEquivalentsAtCarryingValue": "45359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52287000", "profitLoss": "None", "dividendPayout": "3831000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3743000", "operatingCashflow": "-7300000", "capitalExpenditures": "6739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123239000", "cashflowFromInvestment": "165160000", "stockBasedCompensation": "5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3831000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13818000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 286020000, "cost_of_revenue": 188509000, "gross_profit": 97511000, "ebit": -18856000, "ebitda": 1494000, "pretax_income": -20079000, "tax_provision": -4291000, "net_income": -10146000, "net_income_to_common": -10146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11324000, "total_current_assets": 299745000, "total_assets": 495338000, "short_term_debt": 122969000, "long_term_debt": null, "total_debt": 122969000, "total_liabilities": 203218000, "total_equity": 292120000, "shares_outstanding": 37485000, "goodwill_and_intangibles": 139313000 }, "cash_flow": { "operating_cash_flow": 31924000, "capital_expenditure": 5967000, "free_cash_flow": 37891000, "dividends_paid": 3750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43321, "ticker_id": 5357, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18856000", "ebitda": "1494000", "netIncome": "-10146000", "grossProfit": "97511000", "depreciation": "None", "totalRevenue": "286020000", "costOfRevenue": "188509000", "interestIncome": "67000", "incomeBeforeTax": "-20079000", "interestExpense": "67000", "operatingIncome": "-21107000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4291000", "reportedCurrency": "USD", "netInterestIncome": "-11280000", "nonInterestIncome": "None", "operatingExpenses": "118618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12740000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20350000", "sellingGeneralAndAdministrative": "116367000", "netIncomeFromContinuingOperations": "-83361000" }, "balance": { "goodwill": "39320000", "inventory": "91409000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "495338000", "longTermDebt": "None", "shortTermDebt": "122969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "99993000", "reportedCurrency": "USD", "retainedEarnings": "-350739000", "totalLiabilities": "203218000", "otherCurrentAssets": "142149000", "totalCurrentAssets": "299745000", "currentLongTermDebt": "119790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195593000", "currentAccountsPayable": "20015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135999000", "totalShareholderEquity": "292120000", "capitalLeaseObligations": "16209000", "otherCurrentLiabilities": "27145000", "totalCurrentLiabilities": "170934000", "otherNonCurrentLiabilities": "1130000", "totalNonCurrentLiabilities": "32284000", "cashAndShortTermInvestments": "11324000", "commonStockSharesOutstanding": "37485000", "intangibleAssetsExcludingGoodwill": "99993000", "cashAndCashEquivalentsAtCarryingValue": "11324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10146000", "profitLoss": "None", "dividendPayout": "3750000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13211000", "operatingCashflow": "31924000", "capitalExpenditures": "5967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20255000", "cashflowFromInvestment": "-11416000", "stockBasedCompensation": "5292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286020000, "cost_of_revenue": 188509000, "gross_profit": 97511000, "research_and_development": 12740000, "selling_general_admin": 116367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18856000, "depreciation_amortisation": 20350000, "ebitda": 1494000, "interest_expense": 67000, "interest_income": null, "other_non_operating": null, "pretax_income": -20079000, "tax_provision": -4291000, "effective_tax_rate": null, "net_income": -10146000, "net_income_continuing_ops": -83361000, "net_income_to_common": -10146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11324000, "short_term_investments": null, "net_receivables": 54863000, "inventory": 91409000, "other_current_assets": null, "total_current_assets": 299745000, "net_ppe": null, "goodwill": 39320000, "intangible_assets": 99993000, "goodwill_and_intangibles": 139313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195593000, "total_assets": 495338000, "short_term_debt": 122969000, "accounts_payable": 20015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170934000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32284000, "total_liabilities": 203218000, "total_debt": 122969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350739000, "total_equity": 292120000, "shares_outstanding": 37485000, "operating_cash_flow": 31924000, "stock_based_compensation": 5292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11416000, "dividends_paid": 3750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20255000, "free_cash_flow": 37891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18856000", "ebitda": "1494000", "netIncome": "-10146000", "grossProfit": "97511000", "depreciation": "None", "totalRevenue": "286020000", "costOfRevenue": "188509000", "interestIncome": "67000", "incomeBeforeTax": "-20079000", "interestExpense": "67000", "operatingIncome": "-21107000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4291000", "reportedCurrency": "USD", "netInterestIncome": "-11280000", "nonInterestIncome": "None", "operatingExpenses": "118618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12740000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20350000", "sellingGeneralAndAdministrative": "116367000", "netIncomeFromContinuingOperations": "-83361000" }, "balance": { "goodwill": "39320000", "inventory": "91409000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "495338000", "longTermDebt": "None", "shortTermDebt": "122969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "99993000", "reportedCurrency": "USD", "retainedEarnings": "-350739000", "totalLiabilities": "203218000", "otherCurrentAssets": "142149000", "totalCurrentAssets": "299745000", "currentLongTermDebt": "119790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195593000", "currentAccountsPayable": "20015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135999000", "totalShareholderEquity": "292120000", "capitalLeaseObligations": "16209000", "otherCurrentLiabilities": "27145000", "totalCurrentLiabilities": "170934000", "otherNonCurrentLiabilities": "1130000", "totalNonCurrentLiabilities": "32284000", "cashAndShortTermInvestments": "11324000", "commonStockSharesOutstanding": "37485000", "intangibleAssetsExcludingGoodwill": "99993000", "cashAndCashEquivalentsAtCarryingValue": "11324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10146000", "profitLoss": "None", "dividendPayout": "3750000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13211000", "operatingCashflow": "31924000", "capitalExpenditures": "5967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20255000", "cashflowFromInvestment": "-11416000", "stockBasedCompensation": "5292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20350000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 315251000, "cost_of_revenue": 205298000, "gross_profit": 109953000, "ebit": -10861000, "ebitda": 12091000, "pretax_income": -107518000, "tax_provision": -14716000, "net_income": -69780000, "net_income_to_common": -69780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11981000, "total_current_assets": 238619000, "total_assets": 518145000, "short_term_debt": 14740000, "long_term_debt": 127082000, "total_debt": 141822000, "total_liabilities": 226037000, "total_equity": 292108000, "shares_outstanding": 37201000, "goodwill_and_intangibles": 142975000 }, "cash_flow": { "operating_cash_flow": 14610000, "capital_expenditure": 8250000, "free_cash_flow": 22860000, "dividends_paid": 3721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43326, "ticker_id": 5357, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10861000", "ebitda": "12091000", "netIncome": "-69780000", "grossProfit": "109953000", "depreciation": "None", "totalRevenue": "315251000", "costOfRevenue": "205298000", "interestIncome": "0", "incomeBeforeTax": "-107518000", "interestExpense": "7895000", "operatingIncome": "-106483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14716000", "reportedCurrency": "USD", "netInterestIncome": "-7895000", "nonInterestIncome": "None", "operatingExpenses": "216436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22952000", "sellingGeneralAndAdministrative": "120814000", "netIncomeFromContinuingOperations": "-69780000" }, "balance": { "goodwill": "36278000", "inventory": "107602000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "518145000", "longTermDebt": "127082000", "shortTermDebt": "14740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "106697000", "reportedCurrency": "USD", "retainedEarnings": "-336843000", "totalLiabilities": "226037000", "otherCurrentAssets": "67868000", "totalCurrentAssets": "238619000", "currentLongTermDebt": "11952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279526000", "currentAccountsPayable": "24767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58199000", "shortLongTermDebtTotal": "154647000", "totalShareholderEquity": "292108000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "24667000", "totalCurrentLiabilities": "64595000", "otherNonCurrentLiabilities": "902000", "totalNonCurrentLiabilities": "161442000", "cashAndShortTermInvestments": "11981000", "commonStockSharesOutstanding": "37201000", "intangibleAssetsExcludingGoodwill": "106697000", "cashAndCashEquivalentsAtCarryingValue": "11981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69780000", "profitLoss": "None", "dividendPayout": "3721000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19487000", "operatingCashflow": "14610000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13858000", "cashflowFromInvestment": "-7751000", "stockBasedCompensation": "11361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315251000, "cost_of_revenue": 205298000, "gross_profit": 109953000, "research_and_development": 13029000, "selling_general_admin": 120814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10861000, "depreciation_amortisation": 22952000, "ebitda": 12091000, "interest_expense": 7895000, "interest_income": null, "other_non_operating": null, "pretax_income": -107518000, "tax_provision": -14716000, "effective_tax_rate": null, "net_income": -69780000, "net_income_continuing_ops": -69780000, "net_income_to_common": -69780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11981000, "short_term_investments": null, "net_receivables": 51168000, "inventory": 107602000, "other_current_assets": null, "total_current_assets": 238619000, "net_ppe": null, "goodwill": 36278000, "intangible_assets": 106697000, "goodwill_and_intangibles": 142975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279526000, "total_assets": 518145000, "short_term_debt": 14740000, "accounts_payable": 24767000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64595000, "long_term_debt": 127082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161442000, "total_liabilities": 226037000, "total_debt": 141822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336843000, "total_equity": 292108000, "shares_outstanding": 37201000, "operating_cash_flow": 14610000, "stock_based_compensation": 11361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7751000, "dividends_paid": 3721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13858000, "free_cash_flow": 22860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10861000", "ebitda": "12091000", "netIncome": "-69780000", "grossProfit": "109953000", "depreciation": "None", "totalRevenue": "315251000", "costOfRevenue": "205298000", "interestIncome": "0", "incomeBeforeTax": "-107518000", "interestExpense": "7895000", "operatingIncome": "-106483000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14716000", "reportedCurrency": "USD", "netInterestIncome": "-7895000", "nonInterestIncome": "None", "operatingExpenses": "216436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22952000", "sellingGeneralAndAdministrative": "120814000", "netIncomeFromContinuingOperations": "-69780000" }, "balance": { "goodwill": "36278000", "inventory": "107602000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "518145000", "longTermDebt": "127082000", "shortTermDebt": "14740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "106697000", "reportedCurrency": "USD", "retainedEarnings": "-336843000", "totalLiabilities": "226037000", "otherCurrentAssets": "67868000", "totalCurrentAssets": "238619000", "currentLongTermDebt": "11952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279526000", "currentAccountsPayable": "24767000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58199000", "shortLongTermDebtTotal": "154647000", "totalShareholderEquity": "292108000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "24667000", "totalCurrentLiabilities": "64595000", "otherNonCurrentLiabilities": "902000", "totalNonCurrentLiabilities": "161442000", "cashAndShortTermInvestments": "11981000", "commonStockSharesOutstanding": "37201000", "intangibleAssetsExcludingGoodwill": "106697000", "cashAndCashEquivalentsAtCarryingValue": "11981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69780000", "profitLoss": "None", "dividendPayout": "3721000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19487000", "operatingCashflow": "14610000", "capitalExpenditures": "8250000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13858000", "cashflowFromInvestment": "-7751000", "stockBasedCompensation": "11361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22952000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 265971000, "cost_of_revenue": 178097000, "gross_profit": 87874000, "ebit": -2786000, "ebitda": 13033000, "pretax_income": -17111000, "tax_provision": -19234000, "net_income": 26093000, "net_income_to_common": 26093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19465000, "total_current_assets": 226946000, "total_assets": 631827000, "short_term_debt": 12409000, "long_term_debt": 131948000, "total_debt": 144357000, "total_liabilities": 261659000, "total_equity": 370168000, "shares_outstanding": 35686000, "goodwill_and_intangibles": 320044000 }, "cash_flow": { "operating_cash_flow": -304000, "capital_expenditure": 17383000, "free_cash_flow": 17079000, "dividends_paid": 3335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43331, "ticker_id": 5357, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2786000", "ebitda": "13033000", "netIncome": "26093000", "grossProfit": "87874000", "depreciation": "None", "totalRevenue": "265971000", "costOfRevenue": "178097000", "interestIncome": "None", "incomeBeforeTax": "-17111000", "interestExpense": "2939000", "operatingIncome": "-12701000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19234000", "reportedCurrency": "USD", "netInterestIncome": "-2939000", "nonInterestIncome": "None", "operatingExpenses": "100575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11857000", "otherNonOperatingIncome": "-4382000", "costofGoodsAndServicesSold": "178097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15819000", "sellingGeneralAndAdministrative": "74430000", "netIncomeFromContinuingOperations": "26093000" }, "balance": { "goodwill": "118090000", "inventory": "129354000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "631827000", "longTermDebt": "131948000", "shortTermDebt": "12409000", "treasuryStock": "-24440000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201954000", "reportedCurrency": "USD", "retainedEarnings": "-263342000", "totalLiabilities": "261659000", "otherCurrentAssets": "11831000", "totalCurrentAssets": "226946000", "currentLongTermDebt": "9585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "404881000", "currentAccountsPayable": "31488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42826000", "shortLongTermDebtTotal": "159468000", "totalShareholderEquity": "370168000", "capitalLeaseObligations": "17935000", "otherCurrentLiabilities": "23925000", "totalCurrentLiabilities": "72983000", "otherNonCurrentLiabilities": "21448000", "totalNonCurrentLiabilities": "188676000", "cashAndShortTermInvestments": "19465000", "commonStockSharesOutstanding": "35686000", "intangibleAssetsExcludingGoodwill": "201954000", "cashAndCashEquivalentsAtCarryingValue": "19465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26093000", "profitLoss": "None", "dividendPayout": "3335000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-34071000", "operatingCashflow": "-304000", "capitalExpenditures": "17383000", "changeInReceivables": "-6464000", "changeInExchangeRate": "-555000", "cashflowFromFinancing": "180677000", "cashflowFromInvestment": "-178142000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 265971000, "cost_of_revenue": 178097000, "gross_profit": 87874000, "research_and_development": 11857000, "selling_general_admin": 74430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2786000, "depreciation_amortisation": 15819000, "ebitda": 13033000, "interest_expense": 2939000, "interest_income": null, "other_non_operating": null, "pretax_income": -17111000, "tax_provision": -19234000, "effective_tax_rate": null, "net_income": 26093000, "net_income_continuing_ops": 26093000, "net_income_to_common": 26093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19465000, "short_term_investments": null, "net_receivables": 66296000, "inventory": 129354000, "other_current_assets": null, "total_current_assets": 226946000, "net_ppe": null, "goodwill": 118090000, "intangible_assets": 201954000, "goodwill_and_intangibles": 320044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 404881000, "total_assets": 631827000, "short_term_debt": 12409000, "accounts_payable": 31488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72983000, "long_term_debt": 131948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188676000, "total_liabilities": 261659000, "total_debt": 144357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263342000, "total_equity": 370168000, "shares_outstanding": 35686000, "operating_cash_flow": -304000, "stock_based_compensation": 9477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178142000, "dividends_paid": 3335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180677000, "free_cash_flow": 17079000, "net_change_in_cash": 1676000 }, "raw_data": { "income": { "ebit": "-2786000", "ebitda": "13033000", "netIncome": "26093000", "grossProfit": "87874000", "depreciation": "None", "totalRevenue": "265971000", "costOfRevenue": "178097000", "interestIncome": "None", "incomeBeforeTax": "-17111000", "interestExpense": "2939000", "operatingIncome": "-12701000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19234000", "reportedCurrency": "USD", "netInterestIncome": "-2939000", "nonInterestIncome": "None", "operatingExpenses": "100575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11857000", "otherNonOperatingIncome": "-4382000", "costofGoodsAndServicesSold": "178097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15819000", "sellingGeneralAndAdministrative": "74430000", "netIncomeFromContinuingOperations": "26093000" }, "balance": { "goodwill": "118090000", "inventory": "129354000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "631827000", "longTermDebt": "131948000", "shortTermDebt": "12409000", "treasuryStock": "-24440000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "201954000", "reportedCurrency": "USD", "retainedEarnings": "-263342000", "totalLiabilities": "261659000", "otherCurrentAssets": "11831000", "totalCurrentAssets": "226946000", "currentLongTermDebt": "9585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "404881000", "currentAccountsPayable": "31488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42826000", "shortLongTermDebtTotal": "159468000", "totalShareholderEquity": "370168000", "capitalLeaseObligations": "17935000", "otherCurrentLiabilities": "23925000", "totalCurrentLiabilities": "72983000", "otherNonCurrentLiabilities": "21448000", "totalNonCurrentLiabilities": "188676000", "cashAndShortTermInvestments": "19465000", "commonStockSharesOutstanding": "35686000", "intangibleAssetsExcludingGoodwill": "201954000", "cashAndCashEquivalentsAtCarryingValue": "19465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26093000", "profitLoss": "None", "dividendPayout": "3335000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-34071000", "operatingCashflow": "-304000", "capitalExpenditures": "17383000", "changeInReceivables": "-6464000", "changeInExchangeRate": "-555000", "cashflowFromFinancing": "180677000", "cashflowFromInvestment": "-178142000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1676000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-651000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15819000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 224007000, "cost_of_revenue": 146212000, "gross_profit": 77795000, "ebit": 4846000, "ebitda": 13717000, "pretax_income": 3585000, "tax_provision": -1960000, "net_income": 5545000, "net_income_to_common": 5545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17789000, "total_current_assets": 142122000, "total_assets": 280691000, "short_term_debt": 4973000, "long_term_debt": 30621000, "total_debt": 35594000, "total_liabilities": 76097000, "total_equity": 204594000, "shares_outstanding": 31225000, "goodwill_and_intangibles": 93654000 }, "cash_flow": { "operating_cash_flow": 29392000, "capital_expenditure": 5411000, "free_cash_flow": 34803000, "dividends_paid": 1520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43336, "ticker_id": 5357, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4846000", "ebitda": "13717000", "netIncome": "5545000", "grossProfit": "77795000", "depreciation": "None", "totalRevenue": "224007000", "costOfRevenue": "146212000", "interestIncome": "None", "incomeBeforeTax": "3585000", "interestExpense": "1261000", "operatingIncome": "3934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1960000", "reportedCurrency": "USD", "netInterestIncome": "-1261000", "nonInterestIncome": "None", "operatingExpenses": "73861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10159000", "otherNonOperatingIncome": "912000", "costofGoodsAndServicesSold": "146212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8871000", "sellingGeneralAndAdministrative": "57436000", "netIncomeFromContinuingOperations": "5545000" }, "balance": { "goodwill": "26715000", "inventory": "68356000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "280691000", "longTermDebt": "30621000", "shortTermDebt": "4973000", "treasuryStock": "-23789000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66939000", "reportedCurrency": "USD", "retainedEarnings": "-286100000", "totalLiabilities": "76097000", "otherCurrentAssets": "5385000", "totalCurrentAssets": "142122000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138569000", "currentAccountsPayable": "21483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26956000", "shortLongTermDebtTotal": "40008000", "totalShareholderEquity": "204594000", "capitalLeaseObligations": "5387000", "otherCurrentLiabilities": "11878000", "totalCurrentLiabilities": "39621000", "otherNonCurrentLiabilities": "4628000", "totalNonCurrentLiabilities": "36476000", "cashAndShortTermInvestments": "17789000", "commonStockSharesOutstanding": "31225000", "intangibleAssetsExcludingGoodwill": "66939000", "cashAndCashEquivalentsAtCarryingValue": "17789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5545000", "profitLoss": "None", "dividendPayout": "1520000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11007000", "operatingCashflow": "29392000", "capitalExpenditures": "5411000", "changeInReceivables": "-7665000", "changeInExchangeRate": "22000", "cashflowFromFinancing": "22254000", "cashflowFromInvestment": "-35582000", "stockBasedCompensation": "6791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16086000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8871000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224007000, "cost_of_revenue": 146212000, "gross_profit": 77795000, "research_and_development": 10159000, "selling_general_admin": 57436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4846000, "depreciation_amortisation": 8871000, "ebitda": 13717000, "interest_expense": 1261000, "interest_income": null, "other_non_operating": null, "pretax_income": 3585000, "tax_provision": -1960000, "effective_tax_rate": null, "net_income": 5545000, "net_income_continuing_ops": 5545000, "net_income_to_common": 5545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17789000, "short_term_investments": null, "net_receivables": 50592000, "inventory": 68356000, "other_current_assets": null, "total_current_assets": 142122000, "net_ppe": null, "goodwill": 26715000, "intangible_assets": 66939000, "goodwill_and_intangibles": 93654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138569000, "total_assets": 280691000, "short_term_debt": 4973000, "accounts_payable": 21483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39621000, "long_term_debt": 30621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36476000, "total_liabilities": 76097000, "total_debt": 35594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -286100000, "total_equity": 204594000, "shares_outstanding": 31225000, "operating_cash_flow": 29392000, "stock_based_compensation": 6791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35582000, "dividends_paid": 1520000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22254000, "free_cash_flow": 34803000, "net_change_in_cash": 16086000 }, "raw_data": { "income": { "ebit": "4846000", "ebitda": "13717000", "netIncome": "5545000", "grossProfit": "77795000", "depreciation": "None", "totalRevenue": "224007000", "costOfRevenue": "146212000", "interestIncome": "None", "incomeBeforeTax": "3585000", "interestExpense": "1261000", "operatingIncome": "3934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1960000", "reportedCurrency": "USD", "netInterestIncome": "-1261000", "nonInterestIncome": "None", "operatingExpenses": "73861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10159000", "otherNonOperatingIncome": "912000", "costofGoodsAndServicesSold": "146212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8871000", "sellingGeneralAndAdministrative": "57436000", "netIncomeFromContinuingOperations": "5545000" }, "balance": { "goodwill": "26715000", "inventory": "68356000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "280691000", "longTermDebt": "30621000", "shortTermDebt": "4973000", "treasuryStock": "-23789000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "66939000", "reportedCurrency": "USD", "retainedEarnings": "-286100000", "totalLiabilities": "76097000", "otherCurrentAssets": "5385000", "totalCurrentAssets": "142122000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138569000", "currentAccountsPayable": "21483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26956000", "shortLongTermDebtTotal": "40008000", "totalShareholderEquity": "204594000", "capitalLeaseObligations": "5387000", "otherCurrentLiabilities": "11878000", "totalCurrentLiabilities": "39621000", "otherNonCurrentLiabilities": "4628000", "totalNonCurrentLiabilities": "36476000", "cashAndShortTermInvestments": "17789000", "commonStockSharesOutstanding": "31225000", "intangibleAssetsExcludingGoodwill": "66939000", "cashAndCashEquivalentsAtCarryingValue": "17789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5545000", "profitLoss": "None", "dividendPayout": "1520000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11007000", "operatingCashflow": "29392000", "capitalExpenditures": "5411000", "changeInReceivables": "-7665000", "changeInExchangeRate": "22000", "cashflowFromFinancing": "22254000", "cashflowFromInvestment": "-35582000", "stockBasedCompensation": "6791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1520000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16086000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8871000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 229437000, "cost_of_revenue": 149146000, "gross_profit": 80291000, "ebit": 11339000, "ebitda": 19441000, "pretax_income": 9981000, "tax_provision": -8991000, "net_income": 18972000, "net_income_to_common": 18972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1703000, "total_current_assets": 120872000, "total_assets": 230265000, "short_term_debt": 681000, "long_term_debt": 22670000, "total_debt": 23351000, "total_liabilities": 49073000, "total_equity": 181192000, "shares_outstanding": 31129821, "goodwill_and_intangibles": 75536000 }, "cash_flow": { "operating_cash_flow": 9522000, "capital_expenditure": 4116000, "free_cash_flow": 13638000, "dividends_paid": 2987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43341, "ticker_id": 5357, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11339000", "ebitda": "19441000", "netIncome": "18972000", "grossProfit": "80291000", "depreciation": "None", "totalRevenue": "229437000", "costOfRevenue": "149146000", "interestIncome": "1358000", "incomeBeforeTax": "9981000", "interestExpense": "1358000", "operatingIncome": "11432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8991000", "reportedCurrency": "USD", "netInterestIncome": "-1358000", "nonInterestIncome": "None", "operatingExpenses": "68859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10575000", "otherNonOperatingIncome": "-93000", "costofGoodsAndServicesSold": "149146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8102000", "sellingGeneralAndAdministrative": "53517000", "netIncomeFromContinuingOperations": "18972000" }, "balance": { "goodwill": "18090000", "inventory": "73432000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "230265000", "longTermDebt": "22670000", "shortTermDebt": "681000", "treasuryStock": "-22269000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57446000", "reportedCurrency": "USD", "retainedEarnings": "-288592000", "totalLiabilities": "49073000", "otherCurrentAssets": "3787000", "totalCurrentAssets": "120872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109393000", "currentAccountsPayable": "24304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22919000", "shortLongTermDebtTotal": "23351000", "totalShareholderEquity": "181192000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-562000", "totalCurrentLiabilities": "24564000", "otherNonCurrentLiabilities": "615000", "totalNonCurrentLiabilities": "24509000", "cashAndShortTermInvestments": "1703000", "commonStockSharesOutstanding": "31129821", "intangibleAssetsExcludingGoodwill": "57446000", "cashAndCashEquivalentsAtCarryingValue": "1703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18972000", "profitLoss": "None", "dividendPayout": "2987000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9145000", "operatingCashflow": "9522000", "capitalExpenditures": "4116000", "changeInReceivables": "-6163000", "changeInExchangeRate": "77000", "cashflowFromFinancing": "-6286000", "cashflowFromInvestment": "-4096000", "stockBasedCompensation": "2949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8102000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229437000, "cost_of_revenue": 149146000, "gross_profit": 80291000, "research_and_development": 10575000, "selling_general_admin": 53517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11339000, "depreciation_amortisation": 8102000, "ebitda": 19441000, "interest_expense": 1358000, "interest_income": null, "other_non_operating": null, "pretax_income": 9981000, "tax_provision": -8991000, "effective_tax_rate": null, "net_income": 18972000, "net_income_continuing_ops": 18972000, "net_income_to_common": 18972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1703000, "short_term_investments": null, "net_receivables": 41950000, "inventory": 73432000, "other_current_assets": null, "total_current_assets": 120872000, "net_ppe": null, "goodwill": 18090000, "intangible_assets": 57446000, "goodwill_and_intangibles": 75536000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109393000, "total_assets": 230265000, "short_term_debt": 681000, "accounts_payable": 24304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24564000, "long_term_debt": 22670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24509000, "total_liabilities": 49073000, "total_debt": 23351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -288592000, "total_equity": 181192000, "shares_outstanding": 31129821, "operating_cash_flow": 9522000, "stock_based_compensation": 2949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4096000, "dividends_paid": 2987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6286000, "free_cash_flow": 13638000, "net_change_in_cash": -783000 }, "raw_data": { "income": { "ebit": "11339000", "ebitda": "19441000", "netIncome": "18972000", "grossProfit": "80291000", "depreciation": "None", "totalRevenue": "229437000", "costOfRevenue": "149146000", "interestIncome": "1358000", "incomeBeforeTax": "9981000", "interestExpense": "1358000", "operatingIncome": "11432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8991000", "reportedCurrency": "USD", "netInterestIncome": "-1358000", "nonInterestIncome": "None", "operatingExpenses": "68859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10575000", "otherNonOperatingIncome": "-93000", "costofGoodsAndServicesSold": "149146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8102000", "sellingGeneralAndAdministrative": "53517000", "netIncomeFromContinuingOperations": "18972000" }, "balance": { "goodwill": "18090000", "inventory": "73432000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "230265000", "longTermDebt": "22670000", "shortTermDebt": "681000", "treasuryStock": "-22269000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57446000", "reportedCurrency": "USD", "retainedEarnings": "-288592000", "totalLiabilities": "49073000", "otherCurrentAssets": "3787000", "totalCurrentAssets": "120872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109393000", "currentAccountsPayable": "24304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22919000", "shortLongTermDebtTotal": "23351000", "totalShareholderEquity": "181192000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-562000", "totalCurrentLiabilities": "24564000", "otherNonCurrentLiabilities": "615000", "totalNonCurrentLiabilities": "24509000", "cashAndShortTermInvestments": "1703000", "commonStockSharesOutstanding": "31129821", "intangibleAssetsExcludingGoodwill": "57446000", "cashAndCashEquivalentsAtCarryingValue": "1703000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18972000", "profitLoss": "None", "dividendPayout": "2987000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-9145000", "operatingCashflow": "9522000", "capitalExpenditures": "4116000", "changeInReceivables": "-6163000", "changeInExchangeRate": "77000", "cashflowFromFinancing": "-6286000", "cashflowFromInvestment": "-4096000", "stockBasedCompensation": "2949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8102000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 212141000, "cost_of_revenue": 138179000, "gross_profit": 73962000, "ebit": 7812000, "ebitda": 16108000, "pretax_income": 6473000, "tax_provision": -828000, "net_income": 7301000, "net_income_to_common": 7301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2486000, "total_current_assets": 108501000, "total_assets": 213128000, "short_term_debt": 41000, "long_term_debt": 22105000, "total_debt": 22146000, "total_liabilities": 46923000, "total_equity": 166205000, "shares_outstanding": 30255000, "goodwill_and_intangibles": 79200000 }, "cash_flow": { "operating_cash_flow": 11393000, "capital_expenditure": 3365000, "free_cash_flow": 14758000, "dividends_paid": 1488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43346, "ticker_id": 5357, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7812000", "ebitda": "16108000", "netIncome": "7301000", "grossProfit": "73962000", "depreciation": "None", "totalRevenue": "212141000", "costOfRevenue": "138179000", "interestIncome": "1339000", "incomeBeforeTax": "6473000", "interestExpense": "1339000", "operatingIncome": "8171000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-828000", "reportedCurrency": "USD", "netInterestIncome": "-1339000", "nonInterestIncome": "None", "operatingExpenses": "65151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9471000", "otherNonOperatingIncome": "-359000", "costofGoodsAndServicesSold": "138179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8296000", "sellingGeneralAndAdministrative": "51664000", "netIncomeFromContinuingOperations": "7301000" }, "balance": { "goodwill": "18090000", "inventory": "64933000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "213128000", "longTermDebt": "22105000", "shortTermDebt": "41000", "treasuryStock": "-18102000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "61110000", "reportedCurrency": "USD", "retainedEarnings": "-304577000", "totalLiabilities": "46923000", "otherCurrentAssets": "5115000", "totalCurrentAssets": "108501000", "currentLongTermDebt": "41000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104627000", "currentAccountsPayable": "21489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23401000", "shortLongTermDebtTotal": "22146000", "totalShareholderEquity": "166205000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120000", "totalCurrentLiabilities": "21740000", "otherNonCurrentLiabilities": "159000", "totalNonCurrentLiabilities": "25183000", "cashAndShortTermInvestments": "2486000", "commonStockSharesOutstanding": "30255000", "intangibleAssetsExcludingGoodwill": "61110000", "cashAndCashEquivalentsAtCarryingValue": "2486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7301000", "profitLoss": "None", "dividendPayout": "1488000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7203000", "operatingCashflow": "11393000", "capitalExpenditures": "3365000", "changeInReceivables": "-766000", "changeInExchangeRate": "-125000", "cashflowFromFinancing": "-6559000", "cashflowFromInvestment": "-4079000", "stockBasedCompensation": "2652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212141000, "cost_of_revenue": 138179000, "gross_profit": 73962000, "research_and_development": 9471000, "selling_general_admin": 51664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7812000, "depreciation_amortisation": 8296000, "ebitda": 16108000, "interest_expense": 1339000, "interest_income": null, "other_non_operating": null, "pretax_income": 6473000, "tax_provision": -828000, "effective_tax_rate": null, "net_income": 7301000, "net_income_continuing_ops": 7301000, "net_income_to_common": 7301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2486000, "short_term_investments": null, "net_receivables": 35967000, "inventory": 64933000, "other_current_assets": null, "total_current_assets": 108501000, "net_ppe": null, "goodwill": 18090000, "intangible_assets": 61110000, "goodwill_and_intangibles": 79200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 104627000, "total_assets": 213128000, "short_term_debt": 41000, "accounts_payable": 21489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21740000, "long_term_debt": 22105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25183000, "total_liabilities": 46923000, "total_debt": 22146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304577000, "total_equity": 166205000, "shares_outstanding": 30255000, "operating_cash_flow": 11393000, "stock_based_compensation": 2652000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4079000, "dividends_paid": 1488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6559000, "free_cash_flow": 14758000, "net_change_in_cash": 630000 }, "raw_data": { "income": { "ebit": "7812000", "ebitda": "16108000", "netIncome": "7301000", "grossProfit": "73962000", "depreciation": "None", "totalRevenue": "212141000", "costOfRevenue": "138179000", "interestIncome": "1339000", "incomeBeforeTax": "6473000", "interestExpense": "1339000", "operatingIncome": "8171000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-828000", "reportedCurrency": "USD", "netInterestIncome": "-1339000", "nonInterestIncome": "None", "operatingExpenses": "65151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9471000", "otherNonOperatingIncome": "-359000", "costofGoodsAndServicesSold": "138179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8296000", "sellingGeneralAndAdministrative": "51664000", "netIncomeFromContinuingOperations": "7301000" }, "balance": { "goodwill": "18090000", "inventory": "64933000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "213128000", "longTermDebt": "22105000", "shortTermDebt": "41000", "treasuryStock": "-18102000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "61110000", "reportedCurrency": "USD", "retainedEarnings": "-304577000", "totalLiabilities": "46923000", "otherCurrentAssets": "5115000", "totalCurrentAssets": "108501000", "currentLongTermDebt": "41000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104627000", "currentAccountsPayable": "21489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23401000", "shortLongTermDebtTotal": "22146000", "totalShareholderEquity": "166205000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120000", "totalCurrentLiabilities": "21740000", "otherNonCurrentLiabilities": "159000", "totalNonCurrentLiabilities": "25183000", "cashAndShortTermInvestments": "2486000", "commonStockSharesOutstanding": "30255000", "intangibleAssetsExcludingGoodwill": "61110000", "cashAndCashEquivalentsAtCarryingValue": "2486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7301000", "profitLoss": "None", "dividendPayout": "1488000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7203000", "operatingCashflow": "11393000", "capitalExpenditures": "3365000", "changeInReceivables": "-766000", "changeInExchangeRate": "-125000", "cashflowFromFinancing": "-6559000", "cashflowFromInvestment": "-4079000", "stockBasedCompensation": "2652000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8296000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 61938000, "cost_of_revenue": 39175000, "gross_profit": 22763000, "ebit": -6068000, "ebitda": -6068000, "pretax_income": -3072000, "tax_provision": 223000, "net_income": -3295000, "net_income_to_common": -3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29809000, "total_current_assets": 166878000, "total_assets": 243264000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 49607000, "total_equity": 193657000, "shares_outstanding": 38408000, "goodwill_and_intangibles": 22291000 }, "cash_flow": { "operating_cash_flow": -4133000, "capital_expenditure": 1558000, "free_cash_flow": -2575000, "dividends_paid": 961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43309, "ticker_id": 5357, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-6068000", "netIncome": "-3295000", "grossProfit": "22763000", "depreciation": "None", "totalRevenue": "61938000", "costOfRevenue": "39175000", "interestIncome": "88000", "incomeBeforeTax": "-3072000", "interestExpense": "None", "operatingIncome": "-6068000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "223000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "28831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "27956000", "netIncomeFromContinuingOperations": "-3295000" }, "balance": { "goodwill": "None", "inventory": "82190000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "243264000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "22291000", "reportedCurrency": "USD", "retainedEarnings": "-461509000", "totalLiabilities": "49607000", "otherCurrentAssets": "6511000", "totalCurrentAssets": "166878000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76386000", "currentAccountsPayable": "13510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "193657000", "capitalLeaseObligations": "11435000", "otherCurrentLiabilities": "24140000", "totalCurrentLiabilities": "37984000", "otherNonCurrentLiabilities": "1486000", "totalNonCurrentLiabilities": "11623000", "cashAndShortTermInvestments": "29809000", "commonStockSharesOutstanding": "38408000", "intangibleAssetsExcludingGoodwill": "22291000", "cashAndCashEquivalentsAtCarryingValue": "29809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3295000", "profitLoss": "None", "dividendPayout": "961000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-4133000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-993000", "cashflowFromInvestment": "-1530000", "stockBasedCompensation": "1154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61938000, "cost_of_revenue": 39175000, "gross_profit": 22763000, "research_and_development": null, "selling_general_admin": 27956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6068000, "depreciation_amortisation": null, "ebitda": -6068000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3072000, "tax_provision": 223000, "effective_tax_rate": null, "net_income": -3295000, "net_income_continuing_ops": -3295000, "net_income_to_common": -3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29809000, "short_term_investments": null, "net_receivables": 48368000, "inventory": 82190000, "other_current_assets": null, "total_current_assets": 166878000, "net_ppe": null, "goodwill": null, "intangible_assets": 22291000, "goodwill_and_intangibles": 22291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76386000, "total_assets": 243264000, "short_term_debt": null, "accounts_payable": 13510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37984000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11623000, "total_liabilities": 49607000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -461509000, "total_equity": 193657000, "shares_outstanding": 38408000, "operating_cash_flow": -4133000, "stock_based_compensation": 1154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1530000, "dividends_paid": 961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -993000, "free_cash_flow": -2575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-6068000", "netIncome": "-3295000", "grossProfit": "22763000", "depreciation": "None", "totalRevenue": "61938000", "costOfRevenue": "39175000", "interestIncome": "88000", "incomeBeforeTax": "-3072000", "interestExpense": "None", "operatingIncome": "-6068000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "223000", "reportedCurrency": "USD", "netInterestIncome": "88000", "nonInterestIncome": "None", "operatingExpenses": "28831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "27956000", "netIncomeFromContinuingOperations": "-3295000" }, "balance": { "goodwill": "None", "inventory": "82190000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "243264000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "22291000", "reportedCurrency": "USD", "retainedEarnings": "-461509000", "totalLiabilities": "49607000", "otherCurrentAssets": "6511000", "totalCurrentAssets": "166878000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76386000", "currentAccountsPayable": "13510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "193657000", "capitalLeaseObligations": "11435000", "otherCurrentLiabilities": "24140000", "totalCurrentLiabilities": "37984000", "otherNonCurrentLiabilities": "1486000", "totalNonCurrentLiabilities": "11623000", "cashAndShortTermInvestments": "29809000", "commonStockSharesOutstanding": "38408000", "intangibleAssetsExcludingGoodwill": "22291000", "cashAndCashEquivalentsAtCarryingValue": "29809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3295000", "profitLoss": "None", "dividendPayout": "961000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "-4133000", "capitalExpenditures": "1558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-993000", "cashflowFromInvestment": "-1530000", "stockBasedCompensation": "1154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2924000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 65930000, "cost_of_revenue": 50418000, "gross_profit": 15512000, "ebit": -6839000, "ebitda": -3698000, "pretax_income": -37917000, "tax_provision": -6656000, "net_income": -31261000, "net_income_to_common": -31261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36691000, "total_current_assets": 171422000, "total_assets": 249028000, "short_term_debt": 3021000, "long_term_debt": null, "total_debt": 3021000, "total_liabilities": 52635000, "total_equity": 196393000, "shares_outstanding": 38393000, "goodwill_and_intangibles": 47165000 }, "cash_flow": { "operating_cash_flow": 12488000, "capital_expenditure": 903000, "free_cash_flow": 13391000, "dividends_paid": 960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43310, "ticker_id": 5357, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6839000", "ebitda": "-3698000", "netIncome": "-31261000", "grossProfit": "15512000", "depreciation": "None", "totalRevenue": "65930000", "costOfRevenue": "50418000", "interestIncome": "101000", "incomeBeforeTax": "-37917000", "interestExpense": "None", "operatingIncome": "-6839000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6656000", "reportedCurrency": "USD", "netInterestIncome": "101000", "nonInterestIncome": "None", "operatingExpenses": "22351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3141000", "sellingGeneralAndAdministrative": "26711000", "netIncomeFromContinuingOperations": "-31261000" }, "balance": { "goodwill": "3804000", "inventory": "83028000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "249028000", "longTermDebt": "None", "shortTermDebt": "3021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43361000", "reportedCurrency": "USD", "retainedEarnings": "-457253000", "totalLiabilities": "52635000", "otherCurrentAssets": "5457000", "totalCurrentAssets": "171422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77606000", "currentAccountsPayable": "15907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12287000", "totalShareholderEquity": "196393000", "capitalLeaseObligations": "12287000", "otherCurrentLiabilities": "21561000", "totalCurrentLiabilities": "40489000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "12146000", "cashAndShortTermInvestments": "36691000", "commonStockSharesOutstanding": "38393000", "intangibleAssetsExcludingGoodwill": "43361000", "cashAndCashEquivalentsAtCarryingValue": "36691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31261000", "profitLoss": "None", "dividendPayout": "960000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3780000", "operatingCashflow": "12488000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2960000", "cashflowFromInvestment": "-853000", "stockBasedCompensation": "1327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65930000, "cost_of_revenue": 50418000, "gross_profit": 15512000, "research_and_development": null, "selling_general_admin": 26711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6839000, "depreciation_amortisation": 3141000, "ebitda": -3698000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -37917000, "tax_provision": -6656000, "effective_tax_rate": null, "net_income": -31261000, "net_income_continuing_ops": -31261000, "net_income_to_common": -31261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36691000, "short_term_investments": null, "net_receivables": 46246000, "inventory": 83028000, "other_current_assets": null, "total_current_assets": 171422000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 43361000, "goodwill_and_intangibles": 47165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77606000, "total_assets": 249028000, "short_term_debt": 3021000, "accounts_payable": 15907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40489000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12146000, "total_liabilities": 52635000, "total_debt": 3021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457253000, "total_equity": 196393000, "shares_outstanding": 38393000, "operating_cash_flow": 12488000, "stock_based_compensation": 1327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -853000, "dividends_paid": 960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2960000, "free_cash_flow": 13391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6839000", "ebitda": "-3698000", "netIncome": "-31261000", "grossProfit": "15512000", "depreciation": "None", "totalRevenue": "65930000", "costOfRevenue": "50418000", "interestIncome": "101000", "incomeBeforeTax": "-37917000", "interestExpense": "None", "operatingIncome": "-6839000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6656000", "reportedCurrency": "USD", "netInterestIncome": "101000", "nonInterestIncome": "None", "operatingExpenses": "22351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3141000", "sellingGeneralAndAdministrative": "26711000", "netIncomeFromContinuingOperations": "-31261000" }, "balance": { "goodwill": "3804000", "inventory": "83028000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "249028000", "longTermDebt": "None", "shortTermDebt": "3021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43361000", "reportedCurrency": "USD", "retainedEarnings": "-457253000", "totalLiabilities": "52635000", "otherCurrentAssets": "5457000", "totalCurrentAssets": "171422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77606000", "currentAccountsPayable": "15907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12287000", "totalShareholderEquity": "196393000", "capitalLeaseObligations": "12287000", "otherCurrentLiabilities": "21561000", "totalCurrentLiabilities": "40489000", "otherNonCurrentLiabilities": "1462000", "totalNonCurrentLiabilities": "12146000", "cashAndShortTermInvestments": "36691000", "commonStockSharesOutstanding": "38393000", "intangibleAssetsExcludingGoodwill": "43361000", "cashAndCashEquivalentsAtCarryingValue": "36691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31261000", "profitLoss": "None", "dividendPayout": "960000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3780000", "operatingCashflow": "12488000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2960000", "cashflowFromInvestment": "-853000", "stockBasedCompensation": "1327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3141000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 69347000, "cost_of_revenue": 44981000, "gross_profit": 24366000, "ebit": -3861000, "ebitda": -818000, "pretax_income": -3861000, "tax_provision": -2244000, "net_income": -1617000, "net_income_to_common": -1617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29508000, "total_current_assets": 174839000, "total_assets": 283070000, "short_term_debt": 5278000, "long_term_debt": null, "total_debt": 5278000, "total_liabilities": 57265000, "total_equity": 225805000, "shares_outstanding": 38402000, "goodwill_and_intangibles": 74593000 }, "cash_flow": { "operating_cash_flow": -5737000, "capital_expenditure": 1215000, "free_cash_flow": -4522000, "dividends_paid": 960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43312, "ticker_id": 5357, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3861000", "ebitda": "-818000", "netIncome": "-1617000", "grossProfit": "24366000", "depreciation": "None", "totalRevenue": "69347000", "costOfRevenue": "44981000", "interestIncome": "108000", "incomeBeforeTax": "-3861000", "interestExpense": "None", "operatingIncome": "-3026000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2244000", "reportedCurrency": "USD", "netInterestIncome": "108000", "nonInterestIncome": "None", "operatingExpenses": "27392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3043000", "sellingGeneralAndAdministrative": "27156000", "netIncomeFromContinuingOperations": "-1617000" }, "balance": { "goodwill": "3804000", "inventory": "86546000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "283070000", "longTermDebt": "None", "shortTermDebt": "5278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "70789000", "reportedCurrency": "USD", "retainedEarnings": "-425032000", "totalLiabilities": "57265000", "otherCurrentAssets": "7030000", "totalCurrentAssets": "174839000", "currentLongTermDebt": "1980000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108231000", "currentAccountsPayable": "10610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14995000", "totalShareholderEquity": "225805000", "capitalLeaseObligations": "13015000", "otherCurrentLiabilities": "21632000", "totalCurrentLiabilities": "37520000", "otherNonCurrentLiabilities": "1543000", "totalNonCurrentLiabilities": "19745000", "cashAndShortTermInvestments": "29508000", "commonStockSharesOutstanding": "38402000", "intangibleAssetsExcludingGoodwill": "70789000", "cashAndCashEquivalentsAtCarryingValue": "29508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1617000", "profitLoss": "None", "dividendPayout": "960000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4819000", "operatingCashflow": "-5737000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000", "cashflowFromInvestment": "6614000", "stockBasedCompensation": "1544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69347000, "cost_of_revenue": 44981000, "gross_profit": 24366000, "research_and_development": null, "selling_general_admin": 27156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3861000, "depreciation_amortisation": 3043000, "ebitda": -818000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3861000, "tax_provision": -2244000, "effective_tax_rate": null, "net_income": -1617000, "net_income_continuing_ops": -1617000, "net_income_to_common": -1617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29508000, "short_term_investments": null, "net_receivables": 51755000, "inventory": 86546000, "other_current_assets": null, "total_current_assets": 174839000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 70789000, "goodwill_and_intangibles": 74593000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108231000, "total_assets": 283070000, "short_term_debt": 5278000, "accounts_payable": 10610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37520000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19745000, "total_liabilities": 57265000, "total_debt": 5278000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425032000, "total_equity": 225805000, "shares_outstanding": 38402000, "operating_cash_flow": -5737000, "stock_based_compensation": 1544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6614000, "dividends_paid": 960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -960000, "free_cash_flow": -4522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3861000", "ebitda": "-818000", "netIncome": "-1617000", "grossProfit": "24366000", "depreciation": "None", "totalRevenue": "69347000", "costOfRevenue": "44981000", "interestIncome": "108000", "incomeBeforeTax": "-3861000", "interestExpense": "None", "operatingIncome": "-3026000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2244000", "reportedCurrency": "USD", "netInterestIncome": "108000", "nonInterestIncome": "None", "operatingExpenses": "27392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3043000", "sellingGeneralAndAdministrative": "27156000", "netIncomeFromContinuingOperations": "-1617000" }, "balance": { "goodwill": "3804000", "inventory": "86546000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "283070000", "longTermDebt": "None", "shortTermDebt": "5278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "70789000", "reportedCurrency": "USD", "retainedEarnings": "-425032000", "totalLiabilities": "57265000", "otherCurrentAssets": "7030000", "totalCurrentAssets": "174839000", "currentLongTermDebt": "1980000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108231000", "currentAccountsPayable": "10610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14995000", "totalShareholderEquity": "225805000", "capitalLeaseObligations": "13015000", "otherCurrentLiabilities": "21632000", "totalCurrentLiabilities": "37520000", "otherNonCurrentLiabilities": "1543000", "totalNonCurrentLiabilities": "19745000", "cashAndShortTermInvestments": "29508000", "commonStockSharesOutstanding": "38402000", "intangibleAssetsExcludingGoodwill": "70789000", "cashAndCashEquivalentsAtCarryingValue": "29508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1617000", "profitLoss": "None", "dividendPayout": "960000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4819000", "operatingCashflow": "-5737000", "capitalExpenditures": "1215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-960000", "cashflowFromInvestment": "6614000", "stockBasedCompensation": "1544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3043000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 55247000, "cost_of_revenue": 35567000, "gross_profit": 19680000, "ebit": -9067000, "ebitda": -5977000, "pretax_income": -9265000, "tax_provision": -831000, "net_income": -8434000, "net_income_to_common": -8434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28474000, "total_current_assets": 175927000, "total_assets": 286510000, "short_term_debt": 5553000, "long_term_debt": null, "total_debt": 5553000, "total_liabilities": 61390000, "total_equity": 225120000, "shares_outstanding": 38402000, "goodwill_and_intangibles": 76396000 }, "cash_flow": { "operating_cash_flow": -9424000, "capital_expenditure": 1863000, "free_cash_flow": -7561000, "dividends_paid": 961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43313, "ticker_id": 5357, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9067000", "ebitda": "-5977000", "netIncome": "-8434000", "grossProfit": "19680000", "depreciation": "None", "totalRevenue": "55247000", "costOfRevenue": "35567000", "interestIncome": "153000", "incomeBeforeTax": "-9265000", "interestExpense": "None", "operatingIncome": "-10901000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-831000", "reportedCurrency": "USD", "netInterestIncome": "153000", "nonInterestIncome": "None", "operatingExpenses": "30581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3090000", "sellingGeneralAndAdministrative": "28747000", "netIncomeFromContinuingOperations": "-8434000" }, "balance": { "goodwill": "3804000", "inventory": "91527000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "286510000", "longTermDebt": "None", "shortTermDebt": "5553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "72592000", "reportedCurrency": "USD", "retainedEarnings": "-422455000", "totalLiabilities": "61390000", "otherCurrentAssets": "16100000", "totalCurrentAssets": "175927000", "currentLongTermDebt": "1949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110583000", "currentAccountsPayable": "9068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15888000", "totalShareholderEquity": "225120000", "capitalLeaseObligations": "13939000", "otherCurrentLiabilities": "24005000", "totalCurrentLiabilities": "38626000", "otherNonCurrentLiabilities": "1562000", "totalNonCurrentLiabilities": "22764000", "cashAndShortTermInvestments": "28474000", "commonStockSharesOutstanding": "38402000", "intangibleAssetsExcludingGoodwill": "72592000", "cashAndCashEquivalentsAtCarryingValue": "28474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8434000", "profitLoss": "None", "dividendPayout": "961000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5975000", "operatingCashflow": "-9424000", "capitalExpenditures": "1863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000", "cashflowFromInvestment": "-1809000", "stockBasedCompensation": "1555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55247000, "cost_of_revenue": 35567000, "gross_profit": 19680000, "research_and_development": null, "selling_general_admin": 28747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9067000, "depreciation_amortisation": 3090000, "ebitda": -5977000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -9265000, "tax_provision": -831000, "effective_tax_rate": null, "net_income": -8434000, "net_income_continuing_ops": -8434000, "net_income_to_common": -8434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28474000, "short_term_investments": null, "net_receivables": 39826000, "inventory": 91527000, "other_current_assets": null, "total_current_assets": 175927000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 72592000, "goodwill_and_intangibles": 76396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 110583000, "total_assets": 286510000, "short_term_debt": 5553000, "accounts_payable": 9068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38626000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22764000, "total_liabilities": 61390000, "total_debt": 5553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -422455000, "total_equity": 225120000, "shares_outstanding": 38402000, "operating_cash_flow": -9424000, "stock_based_compensation": 1555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1809000, "dividends_paid": 961000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -961000, "free_cash_flow": -7561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9067000", "ebitda": "-5977000", "netIncome": "-8434000", "grossProfit": "19680000", "depreciation": "None", "totalRevenue": "55247000", "costOfRevenue": "35567000", "interestIncome": "153000", "incomeBeforeTax": "-9265000", "interestExpense": "None", "operatingIncome": "-10901000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-831000", "reportedCurrency": "USD", "netInterestIncome": "153000", "nonInterestIncome": "None", "operatingExpenses": "30581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3090000", "sellingGeneralAndAdministrative": "28747000", "netIncomeFromContinuingOperations": "-8434000" }, "balance": { "goodwill": "3804000", "inventory": "91527000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "286510000", "longTermDebt": "None", "shortTermDebt": "5553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "72592000", "reportedCurrency": "USD", "retainedEarnings": "-422455000", "totalLiabilities": "61390000", "otherCurrentAssets": "16100000", "totalCurrentAssets": "175927000", "currentLongTermDebt": "1949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110583000", "currentAccountsPayable": "9068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15888000", "totalShareholderEquity": "225120000", "capitalLeaseObligations": "13939000", "otherCurrentLiabilities": "24005000", "totalCurrentLiabilities": "38626000", "otherNonCurrentLiabilities": "1562000", "totalNonCurrentLiabilities": "22764000", "cashAndShortTermInvestments": "28474000", "commonStockSharesOutstanding": "38402000", "intangibleAssetsExcludingGoodwill": "72592000", "cashAndCashEquivalentsAtCarryingValue": "28474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8434000", "profitLoss": "None", "dividendPayout": "961000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5975000", "operatingCashflow": "-9424000", "capitalExpenditures": "1863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000", "cashflowFromInvestment": "-1809000", "stockBasedCompensation": "1555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "961000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3090000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 60433000, "cost_of_revenue": 39639000, "gross_profit": 20794000, "ebit": -6447000, "ebitda": -3340000, "pretax_income": -6046000, "tax_provision": -802000, "net_income": -5244000, "net_income_to_common": -5244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41315000, "total_current_assets": 178341000, "total_assets": 292837000, "short_term_debt": 5441000, "long_term_debt": null, "total_debt": 5441000, "total_liabilities": 63547000, "total_equity": 229290000, "shares_outstanding": 38366000, "goodwill_and_intangibles": 80422000 }, "cash_flow": { "operating_cash_flow": -2073000, "capital_expenditure": 1181000, "free_cash_flow": -892000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43314, "ticker_id": 5357, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6447000", "ebitda": "-3340000", "netIncome": "-5244000", "grossProfit": "20794000", "depreciation": "None", "totalRevenue": "60433000", "costOfRevenue": "39639000", "interestIncome": "257000", "incomeBeforeTax": "-6046000", "interestExpense": "None", "operatingIncome": "-6762000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-802000", "reportedCurrency": "USD", "netInterestIncome": "257000", "nonInterestIncome": "None", "operatingExpenses": "27556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3107000", "sellingGeneralAndAdministrative": "27241000", "netIncomeFromContinuingOperations": "-5244000" }, "balance": { "goodwill": "3804000", "inventory": "87483000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "292837000", "longTermDebt": "None", "shortTermDebt": "5441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76618000", "reportedCurrency": "USD", "retainedEarnings": "-413060000", "totalLiabilities": "63547000", "otherCurrentAssets": "5485000", "totalCurrentAssets": "178341000", "currentLongTermDebt": "1919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114496000", "currentAccountsPayable": "15893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16237000", "totalShareholderEquity": "229290000", "capitalLeaseObligations": "14318000", "otherCurrentLiabilities": "18697000", "totalCurrentLiabilities": "40031000", "otherNonCurrentLiabilities": "1513000", "totalNonCurrentLiabilities": "23516000", "cashAndShortTermInvestments": "41315000", "commonStockSharesOutstanding": "38366000", "intangibleAssetsExcludingGoodwill": "76618000", "cashAndCashEquivalentsAtCarryingValue": "41315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5244000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4203000", "operatingCashflow": "-2073000", "capitalExpenditures": "1181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1001000", "cashflowFromInvestment": "-1181000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60433000, "cost_of_revenue": 39639000, "gross_profit": 20794000, "research_and_development": null, "selling_general_admin": 27241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6447000, "depreciation_amortisation": 3107000, "ebitda": -3340000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6046000, "tax_provision": -802000, "effective_tax_rate": null, "net_income": -5244000, "net_income_continuing_ops": -5244000, "net_income_to_common": -5244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41315000, "short_term_investments": null, "net_receivables": 44058000, "inventory": 87483000, "other_current_assets": null, "total_current_assets": 178341000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 76618000, "goodwill_and_intangibles": 80422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 114496000, "total_assets": 292837000, "short_term_debt": 5441000, "accounts_payable": 15893000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40031000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23516000, "total_liabilities": 63547000, "total_debt": 5441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -413060000, "total_equity": 229290000, "shares_outstanding": 38366000, "operating_cash_flow": -2073000, "stock_based_compensation": 1469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1181000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1001000, "free_cash_flow": -892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6447000", "ebitda": "-3340000", "netIncome": "-5244000", "grossProfit": "20794000", "depreciation": "None", "totalRevenue": "60433000", "costOfRevenue": "39639000", "interestIncome": "257000", "incomeBeforeTax": "-6046000", "interestExpense": "None", "operatingIncome": "-6762000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-802000", "reportedCurrency": "USD", "netInterestIncome": "257000", "nonInterestIncome": "None", "operatingExpenses": "27556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3107000", "sellingGeneralAndAdministrative": "27241000", "netIncomeFromContinuingOperations": "-5244000" }, "balance": { "goodwill": "3804000", "inventory": "87483000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "292837000", "longTermDebt": "None", "shortTermDebt": "5441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76618000", "reportedCurrency": "USD", "retainedEarnings": "-413060000", "totalLiabilities": "63547000", "otherCurrentAssets": "5485000", "totalCurrentAssets": "178341000", "currentLongTermDebt": "1919000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "114496000", "currentAccountsPayable": "15893000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16237000", "totalShareholderEquity": "229290000", "capitalLeaseObligations": "14318000", "otherCurrentLiabilities": "18697000", "totalCurrentLiabilities": "40031000", "otherNonCurrentLiabilities": "1513000", "totalNonCurrentLiabilities": "23516000", "cashAndShortTermInvestments": "41315000", "commonStockSharesOutstanding": "38366000", "intangibleAssetsExcludingGoodwill": "76618000", "cashAndCashEquivalentsAtCarryingValue": "41315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5244000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4203000", "operatingCashflow": "-2073000", "capitalExpenditures": "1181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1001000", "cashflowFromInvestment": "-1181000", "stockBasedCompensation": "1469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3107000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 71405000, "cost_of_revenue": 47540000, "gross_profit": 23865000, "ebit": -3954000, "ebitda": -503000, "pretax_income": -52183000, "tax_provision": 21142000, "net_income": -65521000, "net_income_to_common": -65521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45359000, "total_current_assets": 177780000, "total_assets": 294094000, "short_term_debt": 5358000, "long_term_debt": null, "total_debt": 5358000, "total_liabilities": 61001000, "total_equity": 233093000, "shares_outstanding": 38262000, "goodwill_and_intangibles": 82070000 }, "cash_flow": { "operating_cash_flow": 16570000, "capital_expenditure": 2214000, "free_cash_flow": 18784000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43315, "ticker_id": 5357, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3954000", "ebitda": "-503000", "netIncome": "-65521000", "grossProfit": "23865000", "depreciation": "None", "totalRevenue": "71405000", "costOfRevenue": "47540000", "interestIncome": "269000", "incomeBeforeTax": "-52183000", "interestExpense": "None", "operatingIncome": "-50110000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21142000", "reportedCurrency": "USD", "netInterestIncome": "269000", "nonInterestIncome": "None", "operatingExpenses": "73975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3451000", "sellingGeneralAndAdministrative": "27819000", "netIncomeFromContinuingOperations": "-73325000" }, "balance": { "goodwill": "3804000", "inventory": "82278000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "294094000", "longTermDebt": "None", "shortTermDebt": "5358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78266000", "reportedCurrency": "USD", "retainedEarnings": "-406857000", "totalLiabilities": "61001000", "otherCurrentAssets": "5555000", "totalCurrentAssets": "177780000", "currentLongTermDebt": "1888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116314000", "currentAccountsPayable": "11873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16646000", "totalShareholderEquity": "233093000", "capitalLeaseObligations": "14758000", "otherCurrentLiabilities": "18806000", "totalCurrentLiabilities": "36037000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "24964000", "cashAndShortTermInvestments": "45359000", "commonStockSharesOutstanding": "38262000", "intangibleAssetsExcludingGoodwill": "78266000", "cashAndCashEquivalentsAtCarryingValue": "45359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65521000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8446000", "operatingCashflow": "16570000", "capitalExpenditures": "2214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-958000", "cashflowFromInvestment": "-5984000", "stockBasedCompensation": "1571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71405000, "cost_of_revenue": 47540000, "gross_profit": 23865000, "research_and_development": null, "selling_general_admin": 27819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3954000, "depreciation_amortisation": 3451000, "ebitda": -503000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -52183000, "tax_provision": 21142000, "effective_tax_rate": null, "net_income": -65521000, "net_income_continuing_ops": -73325000, "net_income_to_common": -65521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45359000, "short_term_investments": null, "net_receivables": 44588000, "inventory": 82278000, "other_current_assets": null, "total_current_assets": 177780000, "net_ppe": null, "goodwill": 3804000, "intangible_assets": 78266000, "goodwill_and_intangibles": 82070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 116314000, "total_assets": 294094000, "short_term_debt": 5358000, "accounts_payable": 11873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36037000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24964000, "total_liabilities": 61001000, "total_debt": 5358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -406857000, "total_equity": 233093000, "shares_outstanding": 38262000, "operating_cash_flow": 16570000, "stock_based_compensation": 1571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5984000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -958000, "free_cash_flow": 18784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3954000", "ebitda": "-503000", "netIncome": "-65521000", "grossProfit": "23865000", "depreciation": "None", "totalRevenue": "71405000", "costOfRevenue": "47540000", "interestIncome": "269000", "incomeBeforeTax": "-52183000", "interestExpense": "None", "operatingIncome": "-50110000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21142000", "reportedCurrency": "USD", "netInterestIncome": "269000", "nonInterestIncome": "None", "operatingExpenses": "73975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47540000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3451000", "sellingGeneralAndAdministrative": "27819000", "netIncomeFromContinuingOperations": "-73325000" }, "balance": { "goodwill": "3804000", "inventory": "82278000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "294094000", "longTermDebt": "None", "shortTermDebt": "5358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78266000", "reportedCurrency": "USD", "retainedEarnings": "-406857000", "totalLiabilities": "61001000", "otherCurrentAssets": "5555000", "totalCurrentAssets": "177780000", "currentLongTermDebt": "1888000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116314000", "currentAccountsPayable": "11873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16646000", "totalShareholderEquity": "233093000", "capitalLeaseObligations": "14758000", "otherCurrentLiabilities": "18806000", "totalCurrentLiabilities": "36037000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "24964000", "cashAndShortTermInvestments": "45359000", "commonStockSharesOutstanding": "38262000", "intangibleAssetsExcludingGoodwill": "78266000", "cashAndCashEquivalentsAtCarryingValue": "45359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65521000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8446000", "operatingCashflow": "16570000", "capitalExpenditures": "2214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-958000", "cashflowFromInvestment": "-5984000", "stockBasedCompensation": "1571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3451000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 67115000, "cost_of_revenue": 43618000, "gross_profit": 23497000, "ebit": -4777000, "ebitda": -1381000, "pretax_income": -3821000, "tax_provision": -664000, "net_income": -3157000, "net_income_to_common": -3157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36399000, "total_current_assets": 191573000, "total_assets": 375338000, "short_term_debt": 3005000, "long_term_debt": null, "total_debt": 3005000, "total_liabilities": 66864000, "total_equity": 308474000, "shares_outstanding": 38352000, "goodwill_and_intangibles": 73998000 }, "cash_flow": { "operating_cash_flow": -8343000, "capital_expenditure": 1050000, "free_cash_flow": -7293000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43317, "ticker_id": 5357, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4777000", "ebitda": "-1381000", "netIncome": "-3157000", "grossProfit": "23497000", "depreciation": "None", "totalRevenue": "67115000", "costOfRevenue": "43618000", "interestIncome": "373000", "incomeBeforeTax": "-3821000", "interestExpense": "None", "operatingIncome": "-5358000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-664000", "reportedCurrency": "USD", "netInterestIncome": "373000", "nonInterestIncome": "None", "operatingExpenses": "28855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3396000", "sellingGeneralAndAdministrative": "28274000", "netIncomeFromContinuingOperations": "-3157000" }, "balance": { "goodwill": "39632000", "inventory": "93147000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "375338000", "longTermDebt": "None", "shortTermDebt": "3005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34366000", "reportedCurrency": "USD", "retainedEarnings": "-340377000", "totalLiabilities": "66864000", "otherCurrentAssets": "6707000", "totalCurrentAssets": "191573000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183765000", "currentAccountsPayable": "12677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14490000", "totalShareholderEquity": "308474000", "capitalLeaseObligations": "14490000", "otherCurrentLiabilities": "20320000", "totalCurrentLiabilities": "36002000", "otherNonCurrentLiabilities": "1156000", "totalNonCurrentLiabilities": "30862000", "cashAndShortTermInvestments": "36399000", "commonStockSharesOutstanding": "38352000", "intangibleAssetsExcludingGoodwill": "34366000", "cashAndCashEquivalentsAtCarryingValue": "36399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3157000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-96000", "operatingCashflow": "-8343000", "capitalExpenditures": "1050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-679000", "cashflowFromInvestment": "-1018000", "stockBasedCompensation": "1547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67115000, "cost_of_revenue": 43618000, "gross_profit": 23497000, "research_and_development": null, "selling_general_admin": 28274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4777000, "depreciation_amortisation": 3396000, "ebitda": -1381000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3821000, "tax_provision": -664000, "effective_tax_rate": null, "net_income": -3157000, "net_income_continuing_ops": -3157000, "net_income_to_common": -3157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36399000, "short_term_investments": null, "net_receivables": 55320000, "inventory": 93147000, "other_current_assets": null, "total_current_assets": 191573000, "net_ppe": null, "goodwill": 39632000, "intangible_assets": 34366000, "goodwill_and_intangibles": 73998000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 183765000, "total_assets": 375338000, "short_term_debt": 3005000, "accounts_payable": 12677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36002000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30862000, "total_liabilities": 66864000, "total_debt": 3005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -340377000, "total_equity": 308474000, "shares_outstanding": 38352000, "operating_cash_flow": -8343000, "stock_based_compensation": 1547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1018000, "dividends_paid": 959000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -679000, "free_cash_flow": -7293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4777000", "ebitda": "-1381000", "netIncome": "-3157000", "grossProfit": "23497000", "depreciation": "None", "totalRevenue": "67115000", "costOfRevenue": "43618000", "interestIncome": "373000", "incomeBeforeTax": "-3821000", "interestExpense": "None", "operatingIncome": "-5358000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-664000", "reportedCurrency": "USD", "netInterestIncome": "373000", "nonInterestIncome": "None", "operatingExpenses": "28855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3396000", "sellingGeneralAndAdministrative": "28274000", "netIncomeFromContinuingOperations": "-3157000" }, "balance": { "goodwill": "39632000", "inventory": "93147000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "375338000", "longTermDebt": "None", "shortTermDebt": "3005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34366000", "reportedCurrency": "USD", "retainedEarnings": "-340377000", "totalLiabilities": "66864000", "otherCurrentAssets": "6707000", "totalCurrentAssets": "191573000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "183765000", "currentAccountsPayable": "12677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14490000", "totalShareholderEquity": "308474000", "capitalLeaseObligations": "14490000", "otherCurrentLiabilities": "20320000", "totalCurrentLiabilities": "36002000", "otherNonCurrentLiabilities": "1156000", "totalNonCurrentLiabilities": "30862000", "cashAndShortTermInvestments": "36399000", "commonStockSharesOutstanding": "38352000", "intangibleAssetsExcludingGoodwill": "34366000", "cashAndCashEquivalentsAtCarryingValue": "36399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3157000", "profitLoss": "None", "dividendPayout": "959000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-96000", "operatingCashflow": "-8343000", "capitalExpenditures": "1050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-679000", "cashflowFromInvestment": "-1018000", "stockBasedCompensation": "1547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "959000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3396000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 56484000, "cost_of_revenue": 36078000, "gross_profit": 20406000, "ebit": -8074000, "ebitda": -4578000, "pretax_income": -7268000, "tax_provision": -1775000, "net_income": -5493000, "net_income_to_common": -5493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46221000, "total_current_assets": 188787000, "total_assets": 369400000, "short_term_debt": 3294000, "long_term_debt": null, "total_debt": 3294000, "total_liabilities": 62117000, "total_equity": 307283000, "shares_outstanding": 38297000, "goodwill_and_intangibles": 132307000 }, "cash_flow": { "operating_cash_flow": 834000, "capital_expenditure": 1578000, "free_cash_flow": 2412000, "dividends_paid": 957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43318, "ticker_id": 5357, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8074000", "ebitda": "-4578000", "netIncome": "-5493000", "grossProfit": "20406000", "depreciation": "None", "totalRevenue": "56484000", "costOfRevenue": "36078000", "interestIncome": "455000", "incomeBeforeTax": "-7268000", "interestExpense": "None", "operatingIncome": "-8137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1775000", "reportedCurrency": "USD", "netInterestIncome": "455000", "nonInterestIncome": "None", "operatingExpenses": "28543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3496000", "sellingGeneralAndAdministrative": "28480000", "netIncomeFromContinuingOperations": "-5493000" }, "balance": { "goodwill": "38834000", "inventory": "91456000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "369400000", "longTermDebt": "None", "shortTermDebt": "3294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "93473000", "reportedCurrency": "USD", "retainedEarnings": "-336261000", "totalLiabilities": "62117000", "otherCurrentAssets": "6018000", "totalCurrentAssets": "188787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180613000", "currentAccountsPayable": "9533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14697000", "totalShareholderEquity": "307283000", "capitalLeaseObligations": "14697000", "otherCurrentLiabilities": "20064000", "totalCurrentLiabilities": "32891000", "otherNonCurrentLiabilities": "1126000", "totalNonCurrentLiabilities": "29226000", "cashAndShortTermInvestments": "46221000", "commonStockSharesOutstanding": "38297000", "intangibleAssetsExcludingGoodwill": "93473000", "cashAndCashEquivalentsAtCarryingValue": "46221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5493000", "profitLoss": "None", "dividendPayout": "957000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2583000", "operatingCashflow": "834000", "capitalExpenditures": "1578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000", "cashflowFromInvestment": "-1446000", "stockBasedCompensation": "1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56484000, "cost_of_revenue": 36078000, "gross_profit": 20406000, "research_and_development": null, "selling_general_admin": 28480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8074000, "depreciation_amortisation": 3496000, "ebitda": -4578000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7268000, "tax_provision": -1775000, "effective_tax_rate": null, "net_income": -5493000, "net_income_continuing_ops": -5493000, "net_income_to_common": -5493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46221000, "short_term_investments": null, "net_receivables": 45092000, "inventory": 91456000, "other_current_assets": null, "total_current_assets": 188787000, "net_ppe": null, "goodwill": 38834000, "intangible_assets": 93473000, "goodwill_and_intangibles": 132307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180613000, "total_assets": 369400000, "short_term_debt": 3294000, "accounts_payable": 9533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32891000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29226000, "total_liabilities": 62117000, "total_debt": 3294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -336261000, "total_equity": 307283000, "shares_outstanding": 38297000, "operating_cash_flow": 834000, "stock_based_compensation": 1528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1446000, "dividends_paid": 957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754000, "free_cash_flow": 2412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8074000", "ebitda": "-4578000", "netIncome": "-5493000", "grossProfit": "20406000", "depreciation": "None", "totalRevenue": "56484000", "costOfRevenue": "36078000", "interestIncome": "455000", "incomeBeforeTax": "-7268000", "interestExpense": "None", "operatingIncome": "-8137000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1775000", "reportedCurrency": "USD", "netInterestIncome": "455000", "nonInterestIncome": "None", "operatingExpenses": "28543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3496000", "sellingGeneralAndAdministrative": "28480000", "netIncomeFromContinuingOperations": "-5493000" }, "balance": { "goodwill": "38834000", "inventory": "91456000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "369400000", "longTermDebt": "None", "shortTermDebt": "3294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "93473000", "reportedCurrency": "USD", "retainedEarnings": "-336261000", "totalLiabilities": "62117000", "otherCurrentAssets": "6018000", "totalCurrentAssets": "188787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180613000", "currentAccountsPayable": "9533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14697000", "totalShareholderEquity": "307283000", "capitalLeaseObligations": "14697000", "otherCurrentLiabilities": "20064000", "totalCurrentLiabilities": "32891000", "otherNonCurrentLiabilities": "1126000", "totalNonCurrentLiabilities": "29226000", "cashAndShortTermInvestments": "46221000", "commonStockSharesOutstanding": "38297000", "intangibleAssetsExcludingGoodwill": "93473000", "cashAndCashEquivalentsAtCarryingValue": "46221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5493000", "profitLoss": "None", "dividendPayout": "957000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2583000", "operatingCashflow": "834000", "capitalExpenditures": "1578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000", "cashflowFromInvestment": "-1446000", "stockBasedCompensation": "1528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3496000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 69311000, "cost_of_revenue": 44460000, "gross_profit": 24851000, "ebit": -6366000, "ebitda": -2891000, "pretax_income": -7313000, "tax_provision": -851000, "net_income": 21884000, "net_income_to_common": 21884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47484000, "total_current_assets": 196964000, "total_assets": 376976000, "short_term_debt": 3242000, "long_term_debt": 37000, "total_debt": 3279000, "total_liabilities": 66601000, "total_equity": 310375000, "shares_outstanding": 38208000, "goodwill_and_intangibles": 132723000 }, "cash_flow": { "operating_cash_flow": -16361000, "capital_expenditure": 2147000, "free_cash_flow": -14214000, "dividends_paid": 956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43319, "ticker_id": 5357, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6366000", "ebitda": "-2891000", "netIncome": "21884000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "69311000", "costOfRevenue": "44460000", "interestIncome": "370000", "incomeBeforeTax": "-7313000", "interestExpense": "None", "operatingIncome": "-6774000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-851000", "reportedCurrency": "USD", "netInterestIncome": "370000", "nonInterestIncome": "None", "operatingExpenses": "31625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3475000", "sellingGeneralAndAdministrative": "31217000", "netIncomeFromContinuingOperations": "-6462000" }, "balance": { "goodwill": "38300000", "inventory": "88630000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "376976000", "longTermDebt": "37000", "shortTermDebt": "3242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "94423000", "reportedCurrency": "USD", "retainedEarnings": "-329811000", "totalLiabilities": "66601000", "otherCurrentAssets": "7966000", "totalCurrentAssets": "196964000", "currentLongTermDebt": "44000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180012000", "currentAccountsPayable": "12772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15345000", "totalShareholderEquity": "310375000", "capitalLeaseObligations": "15264000", "otherCurrentLiabilities": "19243000", "totalCurrentLiabilities": "36073000", "otherNonCurrentLiabilities": "1101000", "totalNonCurrentLiabilities": "30528000", "cashAndShortTermInvestments": "47484000", "commonStockSharesOutstanding": "38208000", "intangibleAssetsExcludingGoodwill": "94423000", "cashAndCashEquivalentsAtCarryingValue": "47484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21884000", "profitLoss": "None", "dividendPayout": "956000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2024000", "operatingCashflow": "-16361000", "capitalExpenditures": "2147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120848000", "cashflowFromInvestment": "173608000", "stockBasedCompensation": "1183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69311000, "cost_of_revenue": 44460000, "gross_profit": 24851000, "research_and_development": null, "selling_general_admin": 31217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6366000, "depreciation_amortisation": 3475000, "ebitda": -2891000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7313000, "tax_provision": -851000, "effective_tax_rate": null, "net_income": 21884000, "net_income_continuing_ops": -6462000, "net_income_to_common": 21884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47484000, "short_term_investments": null, "net_receivables": 52884000, "inventory": 88630000, "other_current_assets": null, "total_current_assets": 196964000, "net_ppe": null, "goodwill": 38300000, "intangible_assets": 94423000, "goodwill_and_intangibles": 132723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 180012000, "total_assets": 376976000, "short_term_debt": 3242000, "accounts_payable": 12772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36073000, "long_term_debt": 37000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30528000, "total_liabilities": 66601000, "total_debt": 3279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329811000, "total_equity": 310375000, "shares_outstanding": 38208000, "operating_cash_flow": -16361000, "stock_based_compensation": 1183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173608000, "dividends_paid": 956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120848000, "free_cash_flow": -14214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6366000", "ebitda": "-2891000", "netIncome": "21884000", "grossProfit": "24851000", "depreciation": "None", "totalRevenue": "69311000", "costOfRevenue": "44460000", "interestIncome": "370000", "incomeBeforeTax": "-7313000", "interestExpense": "None", "operatingIncome": "-6774000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-851000", "reportedCurrency": "USD", "netInterestIncome": "370000", "nonInterestIncome": "None", "operatingExpenses": "31625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3475000", "sellingGeneralAndAdministrative": "31217000", "netIncomeFromContinuingOperations": "-6462000" }, "balance": { "goodwill": "38300000", "inventory": "88630000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "376976000", "longTermDebt": "37000", "shortTermDebt": "3242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "94423000", "reportedCurrency": "USD", "retainedEarnings": "-329811000", "totalLiabilities": "66601000", "otherCurrentAssets": "7966000", "totalCurrentAssets": "196964000", "currentLongTermDebt": "44000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "180012000", "currentAccountsPayable": "12772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15345000", "totalShareholderEquity": "310375000", "capitalLeaseObligations": "15264000", "otherCurrentLiabilities": "19243000", "totalCurrentLiabilities": "36073000", "otherNonCurrentLiabilities": "1101000", "totalNonCurrentLiabilities": "30528000", "cashAndShortTermInvestments": "47484000", "commonStockSharesOutstanding": "38208000", "intangibleAssetsExcludingGoodwill": "94423000", "cashAndCashEquivalentsAtCarryingValue": "47484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21884000", "profitLoss": "None", "dividendPayout": "956000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2024000", "operatingCashflow": "-16361000", "capitalExpenditures": "2147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120848000", "cashflowFromInvestment": "173608000", "stockBasedCompensation": "1183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3475000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 4833000, "cost_of_revenue": 9645000, "gross_profit": -4812000, "ebit": -24991000, "ebitda": -19876000, "pretax_income": -17769000, "tax_provision": -3738000, "net_income": -8389000, "net_income_to_common": -8389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11324000, "total_current_assets": 299745000, "total_assets": 495338000, "short_term_debt": 122969000, "long_term_debt": null, "total_debt": 122969000, "total_liabilities": 203218000, "total_equity": 292120000, "shares_outstanding": 38312000, "goodwill_and_intangibles": 139313000 }, "cash_flow": { "operating_cash_flow": 14496000, "capital_expenditure": 1222000, "free_cash_flow": 15718000, "dividends_paid": 954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43320, "ticker_id": 5357, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24991000", "ebitda": "-19876000", "netIncome": "-8389000", "grossProfit": "-4812000", "depreciation": "None", "totalRevenue": "4833000", "costOfRevenue": "9645000", "interestIncome": "None", "incomeBeforeTax": "-17769000", "interestExpense": "8378000", "operatingIncome": "-27376000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3738000", "reportedCurrency": "USD", "netInterestIncome": "8512000", "nonInterestIncome": "None", "operatingExpenses": "22564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5115000", "sellingGeneralAndAdministrative": "21558000", "netIncomeFromContinuingOperations": "-14031000" }, "balance": { "goodwill": "39320000", "inventory": "91409000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "495338000", "longTermDebt": "None", "shortTermDebt": "122969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "99993000", "reportedCurrency": "USD", "retainedEarnings": "-350739000", "totalLiabilities": "203218000", "otherCurrentAssets": "142149000", "totalCurrentAssets": "299745000", "currentLongTermDebt": "119790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195593000", "currentAccountsPayable": "20015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135999000", "totalShareholderEquity": "292120000", "capitalLeaseObligations": "16209000", "otherCurrentLiabilities": "27145000", "totalCurrentLiabilities": "170934000", "otherNonCurrentLiabilities": "1130000", "totalNonCurrentLiabilities": "32284000", "cashAndShortTermInvestments": "11324000", "commonStockSharesOutstanding": "38312000", "intangibleAssetsExcludingGoodwill": "99993000", "cashAndCashEquivalentsAtCarryingValue": "11324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8389000", "profitLoss": "None", "dividendPayout": "954000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7803000", "operatingCashflow": "14496000", "capitalExpenditures": "1222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4064000", "cashflowFromInvestment": "-6867000", "stockBasedCompensation": "1255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4833000, "cost_of_revenue": 9645000, "gross_profit": -4812000, "research_and_development": null, "selling_general_admin": 21558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24991000, "depreciation_amortisation": 5115000, "ebitda": -19876000, "interest_expense": 8378000, "interest_income": null, "other_non_operating": null, "pretax_income": -17769000, "tax_provision": -3738000, "effective_tax_rate": null, "net_income": -8389000, "net_income_continuing_ops": -14031000, "net_income_to_common": -8389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11324000, "short_term_investments": null, "net_receivables": 54863000, "inventory": 91409000, "other_current_assets": null, "total_current_assets": 299745000, "net_ppe": null, "goodwill": 39320000, "intangible_assets": 99993000, "goodwill_and_intangibles": 139313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195593000, "total_assets": 495338000, "short_term_debt": 122969000, "accounts_payable": 20015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170934000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32284000, "total_liabilities": 203218000, "total_debt": 122969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -350739000, "total_equity": 292120000, "shares_outstanding": 38312000, "operating_cash_flow": 14496000, "stock_based_compensation": 1255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6867000, "dividends_paid": 954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4064000, "free_cash_flow": 15718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24991000", "ebitda": "-19876000", "netIncome": "-8389000", "grossProfit": "-4812000", "depreciation": "None", "totalRevenue": "4833000", "costOfRevenue": "9645000", "interestIncome": "None", "incomeBeforeTax": "-17769000", "interestExpense": "8378000", "operatingIncome": "-27376000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3738000", "reportedCurrency": "USD", "netInterestIncome": "8512000", "nonInterestIncome": "None", "operatingExpenses": "22564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5115000", "sellingGeneralAndAdministrative": "21558000", "netIncomeFromContinuingOperations": "-14031000" }, "balance": { "goodwill": "39320000", "inventory": "91409000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "495338000", "longTermDebt": "None", "shortTermDebt": "122969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "99993000", "reportedCurrency": "USD", "retainedEarnings": "-350739000", "totalLiabilities": "203218000", "otherCurrentAssets": "142149000", "totalCurrentAssets": "299745000", "currentLongTermDebt": "119790000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195593000", "currentAccountsPayable": "20015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "135999000", "totalShareholderEquity": "292120000", "capitalLeaseObligations": "16209000", "otherCurrentLiabilities": "27145000", "totalCurrentLiabilities": "170934000", "otherNonCurrentLiabilities": "1130000", "totalNonCurrentLiabilities": "32284000", "cashAndShortTermInvestments": "11324000", "commonStockSharesOutstanding": "38312000", "intangibleAssetsExcludingGoodwill": "99993000", "cashAndCashEquivalentsAtCarryingValue": "11324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8389000", "profitLoss": "None", "dividendPayout": "954000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7803000", "operatingCashflow": "14496000", "capitalExpenditures": "1222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4064000", "cashflowFromInvestment": "-6867000", "stockBasedCompensation": "1255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5115000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 81302000, "cost_of_revenue": 54018000, "gross_profit": 27284000, "ebit": -1699000, "ebitda": 3305000, "pretax_income": -3601000, "tax_provision": -1395000, "net_income": -1264000, "net_income_to_common": -1264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8024000, "total_current_assets": 230684000, "total_assets": 497226000, "short_term_debt": 15745000, "long_term_debt": 110077000, "total_debt": 125822000, "total_liabilities": 205956000, "total_equity": 291270000, "shares_outstanding": 37470000, "goodwill_and_intangibles": 187136000 }, "cash_flow": { "operating_cash_flow": 142000, "capital_expenditure": 1493000, "free_cash_flow": 1635000, "dividends_paid": 936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43322, "ticker_id": 5357, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1699000", "ebitda": "3305000", "netIncome": "-1264000", "grossProfit": "27284000", "depreciation": "None", "totalRevenue": "81302000", "costOfRevenue": "54018000", "interestIncome": "19000", "incomeBeforeTax": "-3601000", "interestExpense": "2842000", "operatingIncome": "-3175000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1395000", "reportedCurrency": "USD", "netInterestIncome": "-2842000", "nonInterestIncome": "None", "operatingExpenses": "30459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5004000", "sellingGeneralAndAdministrative": "28983000", "netIncomeFromContinuingOperations": "-1264000" }, "balance": { "goodwill": "61895000", "inventory": "140460000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "497226000", "longTermDebt": "110077000", "shortTermDebt": "15745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125241000", "reportedCurrency": "USD", "retainedEarnings": "-341396000", "totalLiabilities": "205956000", "otherCurrentAssets": "7155000", "totalCurrentAssets": "230684000", "currentLongTermDebt": "12566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266542000", "currentAccountsPayable": "28864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139504000", "totalShareholderEquity": "291270000", "capitalLeaseObligations": "16861000", "otherCurrentLiabilities": "18640000", "totalCurrentLiabilities": "63865000", "otherNonCurrentLiabilities": "798000", "totalNonCurrentLiabilities": "142091000", "cashAndShortTermInvestments": "8024000", "commonStockSharesOutstanding": "37470000", "intangibleAssetsExcludingGoodwill": "125241000", "cashAndCashEquivalentsAtCarryingValue": "8024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000", "profitLoss": "None", "dividendPayout": "936000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7361000", "operatingCashflow": "142000", "capitalExpenditures": "1493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2229000", "cashflowFromInvestment": "-1466000", "stockBasedCompensation": "1168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81302000, "cost_of_revenue": 54018000, "gross_profit": 27284000, "research_and_development": null, "selling_general_admin": 28983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1699000, "depreciation_amortisation": 5004000, "ebitda": 3305000, "interest_expense": 2842000, "interest_income": null, "other_non_operating": null, "pretax_income": -3601000, "tax_provision": -1395000, "effective_tax_rate": null, "net_income": -1264000, "net_income_continuing_ops": -1264000, "net_income_to_common": -1264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8024000, "short_term_investments": null, "net_receivables": 75045000, "inventory": 140460000, "other_current_assets": null, "total_current_assets": 230684000, "net_ppe": null, "goodwill": 61895000, "intangible_assets": 125241000, "goodwill_and_intangibles": 187136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266542000, "total_assets": 497226000, "short_term_debt": 15745000, "accounts_payable": 28864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63865000, "long_term_debt": 110077000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 142091000, "total_liabilities": 205956000, "total_debt": 125822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -341396000, "total_equity": 291270000, "shares_outstanding": 37470000, "operating_cash_flow": 142000, "stock_based_compensation": 1168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1466000, "dividends_paid": 936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2229000, "free_cash_flow": 1635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1699000", "ebitda": "3305000", "netIncome": "-1264000", "grossProfit": "27284000", "depreciation": "None", "totalRevenue": "81302000", "costOfRevenue": "54018000", "interestIncome": "19000", "incomeBeforeTax": "-3601000", "interestExpense": "2842000", "operatingIncome": "-3175000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1395000", "reportedCurrency": "USD", "netInterestIncome": "-2842000", "nonInterestIncome": "None", "operatingExpenses": "30459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5004000", "sellingGeneralAndAdministrative": "28983000", "netIncomeFromContinuingOperations": "-1264000" }, "balance": { "goodwill": "61895000", "inventory": "140460000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "497226000", "longTermDebt": "110077000", "shortTermDebt": "15745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125241000", "reportedCurrency": "USD", "retainedEarnings": "-341396000", "totalLiabilities": "205956000", "otherCurrentAssets": "7155000", "totalCurrentAssets": "230684000", "currentLongTermDebt": "12566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266542000", "currentAccountsPayable": "28864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139504000", "totalShareholderEquity": "291270000", "capitalLeaseObligations": "16861000", "otherCurrentLiabilities": "18640000", "totalCurrentLiabilities": "63865000", "otherNonCurrentLiabilities": "798000", "totalNonCurrentLiabilities": "142091000", "cashAndShortTermInvestments": "8024000", "commonStockSharesOutstanding": "37470000", "intangibleAssetsExcludingGoodwill": "125241000", "cashAndCashEquivalentsAtCarryingValue": "8024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000", "profitLoss": "None", "dividendPayout": "936000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7361000", "operatingCashflow": "142000", "capitalExpenditures": "1493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2229000", "cashflowFromInvestment": "-1466000", "stockBasedCompensation": "1168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5004000", "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": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "income_statement": { "revenue": 57937000, "cost_of_revenue": 35360000, "gross_profit": 22577000, "ebit": -4660000, "ebitda": 504000, "pretax_income": -5184000, "tax_provision": -862000, "net_income": -2091000, "net_income_to_common": -2091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11315000, "total_current_assets": 225260000, "total_assets": 497996000, "short_term_debt": 15307000, "long_term_debt": 114685000, "total_debt": 129992000, "total_liabilities": 208023000, "total_equity": 289973000, "shares_outstanding": 37192000, "goodwill_and_intangibles": 192205000 }, "cash_flow": { "operating_cash_flow": 14087000, "capital_expenditure": 1781000, "free_cash_flow": 15868000, "dividends_paid": 930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 43323, "ticker_id": 5357, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:09:03.959566+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4660000", "ebitda": "504000", "netIncome": "-2091000", "grossProfit": "22577000", "depreciation": "None", "totalRevenue": "57937000", "costOfRevenue": "35360000", "interestIncome": "None", "incomeBeforeTax": "-5184000", "interestExpense": "2857000", "operatingIncome": "-5418000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-862000", "reportedCurrency": "USD", "netInterestIncome": "-2857000", "nonInterestIncome": "None", "operatingExpenses": "27995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2200000", "otherNonOperatingIncome": "224000", "costofGoodsAndServicesSold": "35360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5164000", "sellingGeneralAndAdministrative": "27237000", "netIncomeFromContinuingOperations": "-2091000" }, "balance": { "goodwill": "62437000", "inventory": "148963000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "497996000", "longTermDebt": "114685000", "shortTermDebt": "15307000", "treasuryStock": "-32929000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "129768000", "reportedCurrency": "USD", "retainedEarnings": "-339196000", "totalLiabilities": "208023000", "otherCurrentAssets": "8544000", "totalCurrentAssets": "225260000", "currentLongTermDebt": "12543000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272736000", "currentAccountsPayable": "24639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41919000", "shortLongTermDebtTotal": "144579000", "totalShareholderEquity": "289973000", "capitalLeaseObligations": "17351000", "otherCurrentLiabilities": "16765000", "totalCurrentLiabilities": "57890000", "otherNonCurrentLiabilities": "846000", "totalNonCurrentLiabilities": "150133000", "cashAndShortTermInvestments": "11315000", "commonStockSharesOutstanding": "37192000", "intangibleAssetsExcludingGoodwill": "129768000", "cashAndCashEquivalentsAtCarryingValue": "11315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2091000", "profitLoss": "None", "dividendPayout": "930000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3294000", "operatingCashflow": "14087000", "capitalExpenditures": "1781000", "changeInReceivables": "13292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10824000", "cashflowFromInvestment": "-1700000", "stockBasedCompensation": "1535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 57937000, "cost_of_revenue": 35360000, "gross_profit": 22577000, "research_and_development": 2200000, "selling_general_admin": 27237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4660000, "depreciation_amortisation": 5164000, "ebitda": 504000, "interest_expense": 2857000, "interest_income": null, "other_non_operating": null, "pretax_income": -5184000, "tax_provision": -862000, "effective_tax_rate": null, "net_income": -2091000, "net_income_continuing_ops": -2091000, "net_income_to_common": -2091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11315000, "short_term_investments": null, "net_receivables": 56438000, "inventory": 148963000, "other_current_assets": null, "total_current_assets": 225260000, "net_ppe": null, "goodwill": 62437000, "intangible_assets": 129768000, "goodwill_and_intangibles": 192205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272736000, "total_assets": 497996000, "short_term_debt": 15307000, "accounts_payable": 24639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57890000, "long_term_debt": 114685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150133000, "total_liabilities": 208023000, "total_debt": 129992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339196000, "total_equity": 289973000, "shares_outstanding": 37192000, "operating_cash_flow": 14087000, "stock_based_compensation": 1535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1700000, "dividends_paid": 930000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10824000, "free_cash_flow": 15868000, "net_change_in_cash": 1563000 }, "raw_data": { "income": { "ebit": "-4660000", "ebitda": "504000", "netIncome": "-2091000", "grossProfit": "22577000", "depreciation": "None", "totalRevenue": "57937000", "costOfRevenue": "35360000", "interestIncome": "None", "incomeBeforeTax": "-5184000", "interestExpense": "2857000", "operatingIncome": "-5418000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-862000", "reportedCurrency": "USD", "netInterestIncome": "-2857000", "nonInterestIncome": "None", "operatingExpenses": "27995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2200000", "otherNonOperatingIncome": "224000", "costofGoodsAndServicesSold": "35360000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5164000", "sellingGeneralAndAdministrative": "27237000", "netIncomeFromContinuingOperations": "-2091000" }, "balance": { "goodwill": "62437000", "inventory": "148963000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "497996000", "longTermDebt": "114685000", "shortTermDebt": "15307000", "treasuryStock": "-32929000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "129768000", "reportedCurrency": "USD", "retainedEarnings": "-339196000", "totalLiabilities": "208023000", "otherCurrentAssets": "8544000", "totalCurrentAssets": "225260000", "currentLongTermDebt": "12543000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272736000", "currentAccountsPayable": "24639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41919000", "shortLongTermDebtTotal": "144579000", "totalShareholderEquity": "289973000", "capitalLeaseObligations": "17351000", "otherCurrentLiabilities": "16765000", "totalCurrentLiabilities": "57890000", "otherNonCurrentLiabilities": "846000", "totalNonCurrentLiabilities": "150133000", "cashAndShortTermInvestments": "11315000", "commonStockSharesOutstanding": "37192000", "intangibleAssetsExcludingGoodwill": "129768000", "cashAndCashEquivalentsAtCarryingValue": "11315000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2091000", "profitLoss": "None", "dividendPayout": "930000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3294000", "operatingCashflow": "14087000", "capitalExpenditures": "1781000", "changeInReceivables": "13292000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10824000", "cashflowFromInvestment": "-1700000", "stockBasedCompensation": "1535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "930000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5164000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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" ] } } }