{ "ticker": { "uuid": "e8efe151-4de8-4657-b347-162bf187ef10", "symbol": "WRBY", "name": "Warby Parker Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/e8efe151-4de8-4657-b347-162bf187ef10/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8efe151-4de8-4657-b347-162bf187ef10/" }, "ticker_metadata": { "id": 4377, "uuid": "e8efe151-4de8-4657-b347-162bf187ef10", "symbol": "WRBY", "name": "Warby Parker Inc", "asset_type": "equity", "market_cap": 3156236000, "stock_exchange_id": 3, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Warby Parker Inc. (WRBY) is a trendsetting leader in the direct-to-consumer eyewear market, established in 2010 with the mission to revolutionize the way consumers purchase eyewear through a seamless blend of online shopping and an expanding number of retail stores. The company is renowned for its stylish, affordable prescription glasses and sunglasses, appealing to a broad range of customers. Warby Parker's socially conscious business model, epitomized by its \"Buy a Pair, Give a Pair\" initiative, reflects a commitment to social responsibility by providing eyewear to those in need. With a robust brand reputation and a dedication to innovative marketing strategies, Warby Parker is well-positioned for ongoing growth and success in a competitive landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e8efe151-4de8-4657-b347-162bf187ef10", "symbol": "WRBY", "name": "Warby Parker Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/e8efe151-4de8-4657-b347-162bf187ef10/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8efe151-4de8-4657-b347-162bf187ef10/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.09, "value": 0.07, "quality": 0.28, "momentum": 0.67, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 22.72, "market_cap": 2852586880, "pe_ratio": 2119.3067, "earnings_yield": 0.0005, "ebitda_to_ev": 0.0138, "shareholder_yield": 0, "roe": 0.0036, "piotroski_f_score": 5, "momentum_12_1": 0.3693, "volatility_252d": 0.7749 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.255780+00:00", "batch_id": "" }, "size": { "price_close": 22.72, "market_cap": 2852586880, "market_cap_usd": 2852586880, "enterprise_value": 2596221880, "shares_outstanding": 125554000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 2119.3067, "pb_ratio": 7.5906, "ptbv_ratio": 7.5906, "ps_ratio": 3.2031, "pcf_ratio": 26.9269, "pfcf_ratio": 16.4916, "ev_ebitda": 72.2819, "ev_ebit": -1180.1009, "ev_sales": 2.9152, "ev_fcf": 15.0095, "earnings_yield": 0.0005, "fcf_yield": 0.0666, "price_to_sales": 3.2031, "price_to_book": 7.5906, "price_to_cashflow": 26.9269, "ebitda_to_ev": 0.0138, "sales_yield": 0.343 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5341, "operating_margin": -0.0025, "net_margin": 0.0015, "ebitda_margin": 0.0403, "fcf_margin": 0.1942, "roe": 0.0036, "roa": 0.0018, "roic": -0.0117, "roc_greenblatt": null, "asset_turnover": 1.2093, "cash_conversion": 128.5082, "accruals_ratio": -0.142, "sbc_to_revenue": 0.0377, "piotroski_f_score": 5, "altman_z_score": 4.9816, "earnings_stability_5y": 3.1811, "revenue_stability_5y": 0.3083, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6459, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9596, "net_debt_to_ebitda": -7.1375, "debt_to_assets": 0.0433, "interest_coverage": null, "current_ratio": 2.3336, "quick_ratio": 2.0305, "net_debt": -256365000, "local_beta": 0.0014, "volatility_252d": 0.7749, "volatility_60d": 1.922, "max_drawdown_12m": -0.4045, "risk_adjusted_momentum": 0.4766 }, "growth": { "revenue_growth_1y": 0.1201, "revenue_growth_3y_cagr": 0.1339, "revenue_growth_5y_cagr": 0.1723, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0055, "book_value_growth_1y": 0.0406, "revenue_growth": 0.1201, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2311, "price_return_3m": -0.0846, "price_return_6m": 0.2104, "price_return_9m": -0.1268, "price_return_12m": 0.0528, "price_return_12m_ex1m": 0.3693, "momentum_6m": 0.2104, "momentum_12m": 0.0528, "momentum_12_1": 0.3693, "distance_from_52w_high": -0.2311, "distance_from_52w_low": 0.3396, "relative_strength": -0.0471 }, "raw_ttm": { "revenue_ttm": 890570000, "gross_profit_ttm": 475638000, "ebit_ttm": -2200000, "ebitda_ttm": 35918000, "net_income_ttm": 1346000, "eps_diluted_ttm": 0.0107, "operating_cash_flow_ttm": 105938000, "capital_expenditure_ttm": 67034000, "fcf_ttm": 172972000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 288246000, "total_current_assets": 357693000, "total_current_liabilities": 153282000, "net_ppe": null, "total_assets": 736409000, "total_debt": 31881000, "total_equity": 375805000, "net_working_capital": -51954000, "book_value_per_share": 2.9932, "retained_earnings": -682403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.9932 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 100, "rank_pb": 86, "rank_ptbv": 77, "rank_ps": 66, "rank_pcf": 85, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 70, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 41, "rank_fcf_margin": 48, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 57 }, "composites": { "value_composite": 93, "quality_composite": 72, "momentum_composite": 33, "growth_composite": 27, "yield_composite": 94, "svqf_composite": 100, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 91, "quality_value_composite": 0.14, "os_score": 0.09, "value_percentile": 0.07, "quality_percentile": 0.28, "momentum_percentile": 0.67, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5241, "ticker_id": 4377, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.255780+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.72, "market_cap": 2852586880, "market_cap_usd": 2852586880, "enterprise_value": 2596221880, "shares_outstanding": 125554000, "fx_rate_to_usd": null, "pe_ratio": 2119.30674591, "pb_ratio": 7.59060385, "ptbv_ratio": 7.59060385, "ps_ratio": 3.20310237, "pcf_ratio": 26.9269467, "pfcf_ratio": 16.49161067, "ev_ebitda": 72.28191659, "ev_ebit": -1180.10085455, "ev_sales": 2.91523617, "ev_fcf": 15.00949217, "earnings_yield": 0.00047185, "fcf_yield": 0.06662451, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53408267, "operating_margin": -0.00247033, "net_margin": 0.00151139, "ebitda_margin": 0.04033147, "fcf_margin": 0.19422617, "roe": 0.00358164, "roa": 0.00182779, "roic": -0.01172216, "roc_greenblatt": null, "asset_turnover": 1.20934155, "cash_conversion": 128.50817236, "accruals_ratio": -0.14202977, "sbc_to_revenue": 0.03772191, "debt_to_equity": 0.95955083, "net_debt_to_ebitda": -7.13750766, "debt_to_assets": 0.04329252, "interest_coverage": null, "current_ratio": 2.33356167, "quick_ratio": 2.03049934, "net_debt": -256365000, "revenue_growth_1y": 0.1200814, "revenue_growth_3y_cagr": 0.13386727, "revenue_growth_5y_cagr": 0.17234803, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00546222, "book_value_growth_1y": 0.04057162, "piotroski_f_score": 5, "altman_z_score": 4.9815965, "earnings_stability_5y": 3.181063, "revenue_stability_5y": 0.308284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23113367, "price_return_3m": -0.08460919, "price_return_6m": 0.21044219, "price_return_9m": -0.12682552, "price_return_12m": 0.05282669, "price_return_12m_ex1m": 0.36932345, "distance_from_52w_high": -0.23113367, "distance_from_52w_low": 0.33962264, "relative_strength": -0.04713689, "local_beta": 0.0014, "volatility_252d": 0.774924, "volatility_60d": 1.922049, "max_drawdown_12m": -0.40449438, "revenue_ttm": 890570000, "gross_profit_ttm": 475638000, "ebit_ttm": -2200000, "ebitda_ttm": 35918000, "net_income_ttm": 1346000, "eps_diluted_ttm": 0.01072049, "operating_cash_flow_ttm": 105938000, "capital_expenditure_ttm": 67034000, "fcf_ttm": 172972000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 288246000, "total_current_assets": 357693000, "total_current_liabilities": 153282000, "net_ppe": null, "total_assets": 736409000, "total_debt": 31881000, "total_equity": 375805000, "net_working_capital": -51954000, "book_value_per_share": 2.99317425, "retained_earnings": -682403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.99317425, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 100, "rank_pb": 86, "rank_ptbv": 77, "rank_ps": 66, "rank_pcf": 85, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 70, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 41, "rank_fcf_margin": 48, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 57, "value_composite": 93, "quality_composite": 72, "momentum_composite": 33, "growth_composite": 27, "yield_composite": 94, "svqf_composite": 100, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 99, "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": 22.72, "os": 0.09, "value": 0.07, "quality": 0.28, "momentum": 0.67, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2119.3067, "earnings_yield": 0.0005, "shareholder_yield": 0, "roe": 0.0036, "momentum_12_1": 0.3693, "complete_fields": { "id": 5241, "ticker_id": 4377, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:09.255780+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.72, "market_cap": 2852586880, "market_cap_usd": 2852586880, "enterprise_value": 2596221880, "shares_outstanding": 125554000, "fx_rate_to_usd": null, "pe_ratio": 2119.30674591, "pb_ratio": 7.59060385, "ptbv_ratio": 7.59060385, "ps_ratio": 3.20310237, "pcf_ratio": 26.9269467, "pfcf_ratio": 16.49161067, "ev_ebitda": 72.28191659, "ev_ebit": -1180.10085455, "ev_sales": 2.91523617, "ev_fcf": 15.00949217, "earnings_yield": 0.00047185, "fcf_yield": 0.06662451, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.53408267, "operating_margin": -0.00247033, "net_margin": 0.00151139, "ebitda_margin": 0.04033147, "fcf_margin": 0.19422617, "roe": 0.00358164, "roa": 0.00182779, "roic": -0.01172216, "roc_greenblatt": null, "asset_turnover": 1.20934155, "cash_conversion": 128.50817236, "accruals_ratio": -0.14202977, "sbc_to_revenue": 0.03772191, "debt_to_equity": 0.95955083, "net_debt_to_ebitda": -7.13750766, "debt_to_assets": 0.04329252, "interest_coverage": null, "current_ratio": 2.33356167, "quick_ratio": 2.03049934, "net_debt": -256365000, "revenue_growth_1y": 0.1200814, "revenue_growth_3y_cagr": 0.13386727, "revenue_growth_5y_cagr": 0.17234803, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00546222, "book_value_growth_1y": 0.04057162, "piotroski_f_score": 5, "altman_z_score": 4.9815965, "earnings_stability_5y": 3.181063, "revenue_stability_5y": 0.308284, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23113367, "price_return_3m": -0.08460919, "price_return_6m": 0.21044219, "price_return_9m": -0.12682552, "price_return_12m": 0.05282669, "price_return_12m_ex1m": 0.36932345, "distance_from_52w_high": -0.23113367, "distance_from_52w_low": 0.33962264, "relative_strength": -0.04713689, "local_beta": 0.0014, "volatility_252d": 0.774924, "volatility_60d": 1.922049, "max_drawdown_12m": -0.40449438, "revenue_ttm": 890570000, "gross_profit_ttm": 475638000, "ebit_ttm": -2200000, "ebitda_ttm": 35918000, "net_income_ttm": 1346000, "eps_diluted_ttm": 0.01072049, "operating_cash_flow_ttm": 105938000, "capital_expenditure_ttm": 67034000, "fcf_ttm": 172972000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 288246000, "total_current_assets": 357693000, "total_current_liabilities": 153282000, "net_ppe": null, "total_assets": 736409000, "total_debt": 31881000, "total_equity": 375805000, "net_working_capital": -51954000, "book_value_per_share": 2.99317425, "retained_earnings": -682403000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.99317425, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 100, "rank_pb": 86, "rank_ptbv": 77, "rank_ps": 66, "rank_pcf": 85, "rank_ev_ebitda": 96, "rank_ev_ebit": 1, "rank_earnings_yield": 100, "rank_fcf_yield": 58, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 70, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 41, "rank_fcf_margin": 48, "rank_piotroski": 64, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 57, "value_composite": 93, "quality_composite": 72, "momentum_composite": 33, "growth_composite": 27, "yield_composite": 94, "svqf_composite": 100, "vc1_composite": 97, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 91, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 871905000, "cost_of_revenue": 401326000, "gross_profit": 470579000, "ebit": 3043000, "ebitda": 53323000, "pretax_income": 3043000, "tax_provision": 1402000, "net_income": 1641000, "net_income_to_common": 1641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286358000, "total_current_assets": 352438000, "total_assets": 720919000, "short_term_debt": 31399000, "long_term_debt": null, "total_debt": 31399000, "total_liabilities": 353189000, "total_equity": 367730000, "shares_outstanding": 125100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110785000, "capital_expenditure": 67048000, "free_cash_flow": 177833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355960, "ticker_id": 4377, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3043000", "ebitda": "53323000", "netIncome": "1641000", "grossProfit": "470579000", "depreciation": "None", "totalRevenue": "871905000", "costOfRevenue": "401326000", "interestIncome": "None", "incomeBeforeTax": "3043000", "interestExpense": "None", "operatingIncome": "-5336000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1402000", "reportedCurrency": "USD", "netInterestIncome": "8379000", "nonInterestIncome": "None", "operatingExpenses": "475915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50280000", "sellingGeneralAndAdministrative": "475915000", "netIncomeFromContinuingOperations": "1641000" }, "balance": { "goodwill": "None", "inventory": "44512000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "720919000", "longTermDebt": "None", "shortTermDebt": "31399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685580000", "totalLiabilities": "353189000", "otherCurrentAssets": "18283000", "totalCurrentAssets": "352438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368481000", "currentAccountsPayable": "31979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233148000", "totalShareholderEquity": "367730000", "capitalLeaseObligations": "233148000", "otherCurrentLiabilities": "52883000", "totalCurrentLiabilities": "150130000", "otherNonCurrentLiabilities": "1310000", "totalNonCurrentLiabilities": "203059000", "cashAndShortTermInvestments": "286358000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7833000", "operatingCashflow": "110785000", "capitalExpenditures": "67048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11997000", "cashflowFromInvestment": "-67048000", "stockBasedCompensation": "34536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 871905000, "cost_of_revenue": 401326000, "gross_profit": 470579000, "research_and_development": null, "selling_general_admin": 475915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3043000, "depreciation_amortisation": 50280000, "ebitda": 53323000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3043000, "tax_provision": 1402000, "effective_tax_rate": null, "net_income": 1641000, "net_income_continuing_ops": 1641000, "net_income_to_common": 1641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286358000, "short_term_investments": null, "net_receivables": 3285000, "inventory": 44512000, "other_current_assets": null, "total_current_assets": 352438000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368481000, "total_assets": 720919000, "short_term_debt": 31399000, "accounts_payable": 31979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150130000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203059000, "total_liabilities": 353189000, "total_debt": 31399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -685580000, "total_equity": 367730000, "shares_outstanding": 125100000, "operating_cash_flow": 110785000, "stock_based_compensation": 34536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11997000, "free_cash_flow": 177833000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3043000", "ebitda": "53323000", "netIncome": "1641000", "grossProfit": "470579000", "depreciation": "None", "totalRevenue": "871905000", "costOfRevenue": "401326000", "interestIncome": "None", "incomeBeforeTax": "3043000", "interestExpense": "None", "operatingIncome": "-5336000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1402000", "reportedCurrency": "USD", "netInterestIncome": "8379000", "nonInterestIncome": "None", "operatingExpenses": "475915000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "401326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50280000", "sellingGeneralAndAdministrative": "475915000", "netIncomeFromContinuingOperations": "1641000" }, "balance": { "goodwill": "None", "inventory": "44512000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "720919000", "longTermDebt": "None", "shortTermDebt": "31399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685580000", "totalLiabilities": "353189000", "otherCurrentAssets": "18283000", "totalCurrentAssets": "352438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368481000", "currentAccountsPayable": "31979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233148000", "totalShareholderEquity": "367730000", "capitalLeaseObligations": "233148000", "otherCurrentLiabilities": "52883000", "totalCurrentLiabilities": "150130000", "otherNonCurrentLiabilities": "1310000", "totalNonCurrentLiabilities": "203059000", "cashAndShortTermInvestments": "286358000", "commonStockSharesOutstanding": "125100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "7833000", "operatingCashflow": "110785000", "capitalExpenditures": "67048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11997000", "cashflowFromInvestment": "-67048000", "stockBasedCompensation": "34536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 771315000, "cost_of_revenue": 344481000, "gross_profit": 426834000, "ebit": -30112000, "ebitda": 15753000, "pretax_income": -19515000, "tax_provision": 875000, "net_income": -20390000, "net_income_to_common": -20390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254161000, "total_current_assets": 326046000, "total_assets": 676490000, "short_term_debt": 20235000, "long_term_debt": null, "total_debt": 20235000, "total_liabilities": 336417000, "total_equity": 340073000, "shares_outstanding": 120385000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98744000, "capital_expenditure": 64032000, "free_cash_flow": 162776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355965, "ticker_id": 4377, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30112000", "ebitda": "15753000", "netIncome": "-20390000", "grossProfit": "426834000", "depreciation": "None", "totalRevenue": "771315000", "costOfRevenue": "344481000", "interestIncome": "None", "incomeBeforeTax": "-19515000", "interestExpense": "None", "operatingIncome": "-30112000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "10597000", "nonInterestIncome": "None", "operatingExpenses": "456946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45865000", "sellingGeneralAndAdministrative": "344253000", "netIncomeFromContinuingOperations": "-20390000" }, "balance": { "goodwill": "None", "inventory": "52345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "676490000", "longTermDebt": "None", "shortTermDebt": "20235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-687221000", "totalLiabilities": "336417000", "otherCurrentAssets": "17592000", "totalCurrentAssets": "326046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350444000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225355000", "totalShareholderEquity": "340073000", "capitalLeaseObligations": "225355000", "otherCurrentLiabilities": "54242000", "totalCurrentLiabilities": "130354000", "otherNonCurrentLiabilities": "943000", "totalNonCurrentLiabilities": "206063000", "cashAndShortTermInvestments": "254161000", "commonStockSharesOutstanding": "120385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9889000", "operatingCashflow": "98744000", "capitalExpenditures": "64032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4961000", "cashflowFromInvestment": "-66032000", "stockBasedCompensation": "47294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771315000, "cost_of_revenue": 344481000, "gross_profit": 426834000, "research_and_development": null, "selling_general_admin": 344253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30112000, "depreciation_amortisation": 45865000, "ebitda": 15753000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -19515000, "tax_provision": 875000, "effective_tax_rate": null, "net_income": -20390000, "net_income_continuing_ops": -20390000, "net_income_to_common": -20390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254161000, "short_term_investments": null, "net_receivables": 1948000, "inventory": 52345000, "other_current_assets": null, "total_current_assets": 326046000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350444000, "total_assets": 676490000, "short_term_debt": 20235000, "accounts_payable": 23519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130354000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206063000, "total_liabilities": 336417000, "total_debt": 20235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687221000, "total_equity": 340073000, "shares_outstanding": 120385000, "operating_cash_flow": 98744000, "stock_based_compensation": 47294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66032000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4961000, "free_cash_flow": 162776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30112000", "ebitda": "15753000", "netIncome": "-20390000", "grossProfit": "426834000", "depreciation": "None", "totalRevenue": "771315000", "costOfRevenue": "344481000", "interestIncome": "None", "incomeBeforeTax": "-19515000", "interestExpense": "None", "operatingIncome": "-30112000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "875000", "reportedCurrency": "USD", "netInterestIncome": "10597000", "nonInterestIncome": "None", "operatingExpenses": "456946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45865000", "sellingGeneralAndAdministrative": "344253000", "netIncomeFromContinuingOperations": "-20390000" }, "balance": { "goodwill": "None", "inventory": "52345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "676490000", "longTermDebt": "None", "shortTermDebt": "20235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-687221000", "totalLiabilities": "336417000", "otherCurrentAssets": "17592000", "totalCurrentAssets": "326046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350444000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225355000", "totalShareholderEquity": "340073000", "capitalLeaseObligations": "225355000", "otherCurrentLiabilities": "54242000", "totalCurrentLiabilities": "130354000", "otherNonCurrentLiabilities": "943000", "totalNonCurrentLiabilities": "206063000", "cashAndShortTermInvestments": "254161000", "commonStockSharesOutstanding": "120385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9889000", "operatingCashflow": "98744000", "capitalExpenditures": "64032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4961000", "cashflowFromInvestment": "-66032000", "stockBasedCompensation": "47294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 669765000, "cost_of_revenue": 304541000, "gross_profit": 365224000, "ebit": -71996000, "ebitda": -33442000, "pretax_income": -62764000, "tax_provision": 433000, "net_income": -63197000, "net_income_to_common": -63197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216894000, "total_current_assets": 298619000, "total_assets": 580312000, "short_term_debt": 24286000, "long_term_debt": null, "total_debt": 24286000, "total_liabilities": 278525000, "total_equity": 301787000, "shares_outstanding": 117389012, "goodwill_and_intangibles": 12300000 }, "cash_flow": { "operating_cash_flow": 60991000, "capital_expenditure": 53671000, "free_cash_flow": 114662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355970, "ticker_id": 4377, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-71996000", "ebitda": "-33442000", "netIncome": "-63197000", "grossProfit": "365224000", "depreciation": "None", "totalRevenue": "669765000", "costOfRevenue": "304541000", "interestIncome": "None", "incomeBeforeTax": "-62764000", "interestExpense": "None", "operatingIncome": "-71996000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "8197000", "nonInterestIncome": "None", "operatingExpenses": "437220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38554000", "sellingGeneralAndAdministrative": "345472000", "netIncomeFromContinuingOperations": "-64401000" }, "balance": { "goodwill": "None", "inventory": "62234000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "580312000", "longTermDebt": "None", "shortTermDebt": "24286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "-666831000", "totalLiabilities": "278525000", "otherCurrentAssets": "17712000", "totalCurrentAssets": "298619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281693000", "currentAccountsPayable": "22456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174457000", "totalShareholderEquity": "301787000", "capitalLeaseObligations": "174457000", "otherCurrentLiabilities": "48731000", "totalCurrentLiabilities": "127090000", "otherNonCurrentLiabilities": "1264000", "totalNonCurrentLiabilities": "151435000", "cashAndShortTermInvestments": "216894000", "commonStockSharesOutstanding": "117389012", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "216894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6614000", "operatingCashflow": "60991000", "capitalExpenditures": "53671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2871000", "cashflowFromInvestment": "-54671000", "stockBasedCompensation": "70509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669765000, "cost_of_revenue": 304541000, "gross_profit": 365224000, "research_and_development": null, "selling_general_admin": 345472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -71996000, "depreciation_amortisation": 38554000, "ebitda": -33442000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -62764000, "tax_provision": 433000, "effective_tax_rate": null, "net_income": -63197000, "net_income_continuing_ops": -64401000, "net_income_to_common": -63197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216894000, "short_term_investments": null, "net_receivables": 1779000, "inventory": 62234000, "other_current_assets": null, "total_current_assets": 298619000, "net_ppe": null, "goodwill": null, "intangible_assets": 12300000, "goodwill_and_intangibles": 12300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281693000, "total_assets": 580312000, "short_term_debt": 24286000, "accounts_payable": 22456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127090000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151435000, "total_liabilities": 278525000, "total_debt": 24286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666831000, "total_equity": 301787000, "shares_outstanding": 117389012, "operating_cash_flow": 60991000, "stock_based_compensation": 70509000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2871000, "free_cash_flow": 114662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-71996000", "ebitda": "-33442000", "netIncome": "-63197000", "grossProfit": "365224000", "depreciation": "None", "totalRevenue": "669765000", "costOfRevenue": "304541000", "interestIncome": "None", "incomeBeforeTax": "-62764000", "interestExpense": "None", "operatingIncome": "-71996000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "433000", "reportedCurrency": "USD", "netInterestIncome": "8197000", "nonInterestIncome": "None", "operatingExpenses": "437220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "304541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38554000", "sellingGeneralAndAdministrative": "345472000", "netIncomeFromContinuingOperations": "-64401000" }, "balance": { "goodwill": "None", "inventory": "62234000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "580312000", "longTermDebt": "None", "shortTermDebt": "24286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "-666831000", "totalLiabilities": "278525000", "otherCurrentAssets": "17712000", "totalCurrentAssets": "298619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281693000", "currentAccountsPayable": "22456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174457000", "totalShareholderEquity": "301787000", "capitalLeaseObligations": "174457000", "otherCurrentLiabilities": "48731000", "totalCurrentLiabilities": "127090000", "otherNonCurrentLiabilities": "1264000", "totalNonCurrentLiabilities": "151435000", "cashAndShortTermInvestments": "216894000", "commonStockSharesOutstanding": "117389012", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "216894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63197000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6614000", "operatingCashflow": "60991000", "capitalExpenditures": "53671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2871000", "cashflowFromInvestment": "-54671000", "stockBasedCompensation": "70509000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38554000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 598112000, "cost_of_revenue": 257050000, "gross_profit": 341062000, "ebit": -109896000, "ebitda": -78032000, "pretax_income": -109896000, "tax_provision": 497000, "net_income": -110393000, "net_income_to_common": -110393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208585000, "total_current_assets": 294568000, "total_assets": 568707000, "short_term_debt": 22546000, "long_term_debt": null, "total_debt": 22546000, "total_liabilities": 282061000, "total_equity": 286646000, "shares_outstanding": 114942019, "goodwill_and_intangibles": 11300000 }, "cash_flow": { "operating_cash_flow": 10370000, "capital_expenditure": 60181000, "free_cash_flow": 70551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355975, "ticker_id": 4377, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109896000", "ebitda": "-78032000", "netIncome": "-110393000", "grossProfit": "341062000", "depreciation": "None", "totalRevenue": "598112000", "costOfRevenue": "257050000", "interestIncome": "None", "incomeBeforeTax": "-109896000", "interestExpense": "1307000", "operatingIncome": "-111203000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "1307000", "nonInterestIncome": "None", "operatingExpenses": "452265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31864000", "sellingGeneralAndAdministrative": "375365000", "netIncomeFromContinuingOperations": "-110393000" }, "balance": { "goodwill": "None", "inventory": "68848000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "568707000", "longTermDebt": "None", "shortTermDebt": "22546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11300000", "reportedCurrency": "USD", "retainedEarnings": "-603634000", "totalLiabilities": "282061000", "otherCurrentAssets": "15700000", "totalCurrentAssets": "294568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274139000", "currentAccountsPayable": "20791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254342000", "shortLongTermDebtTotal": "173378000", "totalShareholderEquity": "286646000", "capitalLeaseObligations": "173378000", "otherCurrentLiabilities": "60592000", "totalCurrentLiabilities": "129557000", "otherNonCurrentLiabilities": "1672000", "totalNonCurrentLiabilities": "152504000", "cashAndShortTermInvestments": "208585000", "commonStockSharesOutstanding": "114942019", "intangibleAssetsExcludingGoodwill": "11300000", "cashAndCashEquivalentsAtCarryingValue": "208585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11794000", "operatingCashflow": "10370000", "capitalExpenditures": "60181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3291000", "cashflowFromInvestment": "-60181000", "stockBasedCompensation": "98032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598112000, "cost_of_revenue": 257050000, "gross_profit": 341062000, "research_and_development": null, "selling_general_admin": 375365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109896000, "depreciation_amortisation": 31864000, "ebitda": -78032000, "interest_expense": 1307000, "interest_income": null, "other_non_operating": null, "pretax_income": -109896000, "tax_provision": 497000, "effective_tax_rate": null, "net_income": -110393000, "net_income_continuing_ops": -110393000, "net_income_to_common": -110393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208585000, "short_term_investments": null, "net_receivables": 1435000, "inventory": 68848000, "other_current_assets": null, "total_current_assets": 294568000, "net_ppe": null, "goodwill": null, "intangible_assets": 11300000, "goodwill_and_intangibles": 11300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274139000, "total_assets": 568707000, "short_term_debt": 22546000, "accounts_payable": 20791000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129557000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152504000, "total_liabilities": 282061000, "total_debt": 22546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -603634000, "total_equity": 286646000, "shares_outstanding": 114942019, "operating_cash_flow": 10370000, "stock_based_compensation": 98032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60181000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3291000, "free_cash_flow": 70551000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-109896000", "ebitda": "-78032000", "netIncome": "-110393000", "grossProfit": "341062000", "depreciation": "None", "totalRevenue": "598112000", "costOfRevenue": "257050000", "interestIncome": "None", "incomeBeforeTax": "-109896000", "interestExpense": "1307000", "operatingIncome": "-111203000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "1307000", "nonInterestIncome": "None", "operatingExpenses": "452265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31864000", "sellingGeneralAndAdministrative": "375365000", "netIncomeFromContinuingOperations": "-110393000" }, "balance": { "goodwill": "None", "inventory": "68848000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "568707000", "longTermDebt": "None", "shortTermDebt": "22546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11300000", "reportedCurrency": "USD", "retainedEarnings": "-603634000", "totalLiabilities": "282061000", "otherCurrentAssets": "15700000", "totalCurrentAssets": "294568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274139000", "currentAccountsPayable": "20791000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254342000", "shortLongTermDebtTotal": "173378000", "totalShareholderEquity": "286646000", "capitalLeaseObligations": "173378000", "otherCurrentLiabilities": "60592000", "totalCurrentLiabilities": "129557000", "otherNonCurrentLiabilities": "1672000", "totalNonCurrentLiabilities": "152504000", "cashAndShortTermInvestments": "208585000", "commonStockSharesOutstanding": "114942019", "intangibleAssetsExcludingGoodwill": "11300000", "cashAndCashEquivalentsAtCarryingValue": "208585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11794000", "operatingCashflow": "10370000", "capitalExpenditures": "60181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3291000", "cashflowFromInvestment": "-60181000", "stockBasedCompensation": "98032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31864000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 540798000, "cost_of_revenue": 223049000, "gross_profit": 317749000, "ebit": -143661000, "ebitda": -121701000, "pretax_income": -144008000, "tax_provision": 263000, "net_income": -144271000, "net_income_to_common": -144271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256416000, "total_current_assets": 327980000, "total_assets": 440646000, "short_term_debt": 60840000, "long_term_debt": null, "total_debt": 60840000, "total_liabilities": 154648000, "total_equity": 285998000, "shares_outstanding": 113620807, "goodwill_and_intangibles": 8600000 }, "cash_flow": { "operating_cash_flow": -31994000, "capital_expenditure": 48513000, "free_cash_flow": 16519000, "dividends_paid": 51647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355980, "ticker_id": 4377, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143661000", "ebitda": "-121701000", "netIncome": "-144271000", "grossProfit": "317749000", "depreciation": "None", "totalRevenue": "540798000", "costOfRevenue": "223049000", "interestIncome": "None", "incomeBeforeTax": "-144008000", "interestExpense": "347000", "operatingIncome": "-143661000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-347000", "nonInterestIncome": "None", "operatingExpenses": "461410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-347000", "costofGoodsAndServicesSold": "223049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21960000", "sellingGeneralAndAdministrative": "374410000", "netIncomeFromContinuingOperations": "-144271000" }, "balance": { "goodwill": "None", "inventory": "57095000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "440646000", "longTermDebt": "None", "shortTermDebt": "60840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "-493241000", "totalLiabilities": "154648000", "otherCurrentAssets": "13477000", "totalCurrentAssets": "327980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112666000", "currentAccountsPayable": "30890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112195000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "285998000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "65141000", "totalCurrentLiabilities": "118104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36544000", "cashAndShortTermInvestments": "256416000", "commonStockSharesOutstanding": "113620807", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "256416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144271000", "profitLoss": "None", "dividendPayout": "51647000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18624000", "operatingCashflow": "-31994000", "capitalExpenditures": "48513000", "changeInReceivables": "-392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22999000", "cashflowFromInvestment": "-48513000", "stockBasedCompensation": "107148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540798000, "cost_of_revenue": 223049000, "gross_profit": 317749000, "research_and_development": null, "selling_general_admin": 374410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143661000, "depreciation_amortisation": 21960000, "ebitda": -121701000, "interest_expense": 347000, "interest_income": null, "other_non_operating": null, "pretax_income": -144008000, "tax_provision": 263000, "effective_tax_rate": null, "net_income": -144271000, "net_income_continuing_ops": -144271000, "net_income_to_common": -144271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256416000, "short_term_investments": null, "net_receivables": 992000, "inventory": 57095000, "other_current_assets": null, "total_current_assets": 327980000, "net_ppe": null, "goodwill": null, "intangible_assets": 8600000, "goodwill_and_intangibles": 8600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 112666000, "total_assets": 440646000, "short_term_debt": 60840000, "accounts_payable": 30890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118104000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36544000, "total_liabilities": 154648000, "total_debt": 60840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493241000, "total_equity": 285998000, "shares_outstanding": 113620807, "operating_cash_flow": -31994000, "stock_based_compensation": 107148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48513000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48513000, "dividends_paid": 51647000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22999000, "free_cash_flow": 16519000, "net_change_in_cash": -57508000 }, "raw_data": { "income": { "ebit": "-143661000", "ebitda": "-121701000", "netIncome": "-144271000", "grossProfit": "317749000", "depreciation": "None", "totalRevenue": "540798000", "costOfRevenue": "223049000", "interestIncome": "None", "incomeBeforeTax": "-144008000", "interestExpense": "347000", "operatingIncome": "-143661000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "263000", "reportedCurrency": "USD", "netInterestIncome": "-347000", "nonInterestIncome": "None", "operatingExpenses": "461410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-347000", "costofGoodsAndServicesSold": "223049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21960000", "sellingGeneralAndAdministrative": "374410000", "netIncomeFromContinuingOperations": "-144271000" }, "balance": { "goodwill": "None", "inventory": "57095000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "440646000", "longTermDebt": "None", "shortTermDebt": "60840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8600000", "reportedCurrency": "USD", "retainedEarnings": "-493241000", "totalLiabilities": "154648000", "otherCurrentAssets": "13477000", "totalCurrentAssets": "327980000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "112666000", "currentAccountsPayable": "30890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112195000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "285998000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "65141000", "totalCurrentLiabilities": "118104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36544000", "cashAndShortTermInvestments": "256416000", "commonStockSharesOutstanding": "113620807", "intangibleAssetsExcludingGoodwill": "8600000", "cashAndCashEquivalentsAtCarryingValue": "256416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144271000", "profitLoss": "None", "dividendPayout": "51647000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18624000", "operatingCashflow": "-31994000", "capitalExpenditures": "48513000", "changeInReceivables": "-392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22999000", "cashflowFromInvestment": "-48513000", "stockBasedCompensation": "107148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51647000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 393719000, "cost_of_revenue": 161784000, "gross_profit": 231935000, "ebit": -55632000, "ebitda": -37255000, "pretax_income": -55729000, "tax_provision": 190000, "net_income": -55919000, "net_income_to_common": -55919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314085000, "total_current_assets": 359933000, "total_assets": 444751000, "short_term_debt": 34270000, "long_term_debt": null, "total_debt": 34270000, "total_liabilities": 136338000, "total_equity": 308413000, "shares_outstanding": 111392115, "goodwill_and_intangibles": 3600000 }, "cash_flow": { "operating_cash_flow": 32758000, "capital_expenditure": 20070000, "free_cash_flow": 52828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355985, "ticker_id": 4377, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55632000", "ebitda": "-37255000", "netIncome": "-55919000", "grossProfit": "231935000", "depreciation": "None", "totalRevenue": "393719000", "costOfRevenue": "161784000", "interestIncome": "None", "incomeBeforeTax": "-55729000", "interestExpense": "97000", "operatingIncome": "-55632000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-97000", "nonInterestIncome": "None", "operatingExpenses": "287567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18377000", "sellingGeneralAndAdministrative": "229067000", "netIncomeFromContinuingOperations": "-55919000" }, "balance": { "goodwill": "None", "inventory": "38468000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "444751000", "longTermDebt": "None", "shortTermDebt": "34270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3600000", "reportedCurrency": "USD", "retainedEarnings": "-325390000", "totalLiabilities": "136338000", "otherCurrentAssets": "6779000", "totalCurrentAssets": "359933000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84818000", "currentAccountsPayable": "40788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80934000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "308413000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37992000", "totalCurrentLiabilities": "105330000", "otherNonCurrentLiabilities": "3011000", "totalNonCurrentLiabilities": "31008000", "cashAndShortTermInvestments": "314085000", "commonStockSharesOutstanding": "111392115", "intangibleAssetsExcludingGoodwill": "3600000", "cashAndCashEquivalentsAtCarryingValue": "314085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10020000", "operatingCashflow": "32758000", "capitalExpenditures": "20070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245936000", "cashflowFromInvestment": "-20070000", "stockBasedCompensation": "44913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 393719000, "cost_of_revenue": 161784000, "gross_profit": 231935000, "research_and_development": null, "selling_general_admin": 229067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55632000, "depreciation_amortisation": 18377000, "ebitda": -37255000, "interest_expense": 97000, "interest_income": null, "other_non_operating": null, "pretax_income": -55729000, "tax_provision": 190000, "effective_tax_rate": null, "net_income": -55919000, "net_income_continuing_ops": -55919000, "net_income_to_common": -55919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314085000, "short_term_investments": null, "net_receivables": 601000, "inventory": 38468000, "other_current_assets": null, "total_current_assets": 359933000, "net_ppe": null, "goodwill": null, "intangible_assets": 3600000, "goodwill_and_intangibles": 3600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84818000, "total_assets": 444751000, "short_term_debt": 34270000, "accounts_payable": 40788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105330000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31008000, "total_liabilities": 136338000, "total_debt": 34270000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -325390000, "total_equity": 308413000, "shares_outstanding": 111392115, "operating_cash_flow": 32758000, "stock_based_compensation": 44913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245936000, "free_cash_flow": 52828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55632000", "ebitda": "-37255000", "netIncome": "-55919000", "grossProfit": "231935000", "depreciation": "None", "totalRevenue": "393719000", "costOfRevenue": "161784000", "interestIncome": "None", "incomeBeforeTax": "-55729000", "interestExpense": "97000", "operatingIncome": "-55632000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-97000", "nonInterestIncome": "None", "operatingExpenses": "287567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161784000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18377000", "sellingGeneralAndAdministrative": "229067000", "netIncomeFromContinuingOperations": "-55919000" }, "balance": { "goodwill": "None", "inventory": "38468000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "444751000", "longTermDebt": "None", "shortTermDebt": "34270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3600000", "reportedCurrency": "USD", "retainedEarnings": "-325390000", "totalLiabilities": "136338000", "otherCurrentAssets": "6779000", "totalCurrentAssets": "359933000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84818000", "currentAccountsPayable": "40788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80934000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "308413000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37992000", "totalCurrentLiabilities": "105330000", "otherNonCurrentLiabilities": "3011000", "totalNonCurrentLiabilities": "31008000", "cashAndShortTermInvestments": "314085000", "commonStockSharesOutstanding": "111392115", "intangibleAssetsExcludingGoodwill": "3600000", "cashAndCashEquivalentsAtCarryingValue": "314085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55919000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10020000", "operatingCashflow": "32758000", "capitalExpenditures": "20070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245936000", "cashflowFromInvestment": "-20070000", "stockBasedCompensation": "44913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 370463000, "cost_of_revenue": 147355000, "gross_profit": 223108000, "ebit": -1663000, "ebitda": 12853000, "pretax_income": 276000, "tax_provision": 276000, "net_income": -57537000, "net_income_to_common": -57537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55424000, "total_current_assets": 91684000, "total_assets": 175856000, "short_term_debt": 16354000, "long_term_debt": null, "total_debt": 16354000, "total_liabilities": 102460000, "total_equity": 73396000, "shares_outstanding": 111392115, "goodwill_and_intangibles": 3700000 }, "cash_flow": { "operating_cash_flow": 21394000, "capital_expenditure": 32632000, "free_cash_flow": 54026000, "dividends_paid": 887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355989, "ticker_id": 4377, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1663000", "ebitda": "12853000", "netIncome": "-57537000", "grossProfit": "223108000", "depreciation": "None", "totalRevenue": "370463000", "costOfRevenue": "147355000", "interestIncome": "None", "incomeBeforeTax": "276000", "interestExpense": "1939000", "operatingIncome": "-1663000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "276000", "reportedCurrency": "USD", "netInterestIncome": "1939000", "nonInterestIncome": "None", "operatingExpenses": "224771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14516000", "sellingGeneralAndAdministrative": "181471000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "None", "inventory": "28437000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "175856000", "longTermDebt": "None", "shortTermDebt": "16354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "-269471000", "totalLiabilities": "102460000", "otherCurrentAssets": "6705000", "totalCurrentAssets": "91684000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84172000", "currentAccountsPayable": "37306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80190000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "73396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19312000", "totalCurrentLiabilities": "75867000", "otherNonCurrentLiabilities": "756000", "totalNonCurrentLiabilities": "26593000", "cashAndShortTermInvestments": "55424000", "commonStockSharesOutstanding": "111392115", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "55424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57537000", "profitLoss": "None", "dividendPayout": "887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12610000", "operatingCashflow": "21394000", "capitalExpenditures": "32632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83362000", "cashflowFromInvestment": "-32632000", "stockBasedCompensation": "8499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370463000, "cost_of_revenue": 147355000, "gross_profit": 223108000, "research_and_development": null, "selling_general_admin": 181471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1663000, "depreciation_amortisation": 14516000, "ebitda": 12853000, "interest_expense": 1939000, "interest_income": null, "other_non_operating": null, "pretax_income": 276000, "tax_provision": 276000, "effective_tax_rate": null, "net_income": -57537000, "net_income_continuing_ops": 0, "net_income_to_common": -57537000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55424000, "short_term_investments": null, "net_receivables": 1118000, "inventory": 28437000, "other_current_assets": null, "total_current_assets": 91684000, "net_ppe": null, "goodwill": null, "intangible_assets": 3700000, "goodwill_and_intangibles": 3700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84172000, "total_assets": 175856000, "short_term_debt": 16354000, "accounts_payable": 37306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75867000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26593000, "total_liabilities": 102460000, "total_debt": 16354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269471000, "total_equity": 73396000, "shares_outstanding": 111392115, "operating_cash_flow": 21394000, "stock_based_compensation": 8499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32632000, "dividends_paid": 887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83362000, "free_cash_flow": 54026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1663000", "ebitda": "12853000", "netIncome": "-57537000", "grossProfit": "223108000", "depreciation": "None", "totalRevenue": "370463000", "costOfRevenue": "147355000", "interestIncome": "None", "incomeBeforeTax": "276000", "interestExpense": "1939000", "operatingIncome": "-1663000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "276000", "reportedCurrency": "USD", "netInterestIncome": "1939000", "nonInterestIncome": "None", "operatingExpenses": "224771000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14516000", "sellingGeneralAndAdministrative": "181471000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "None", "inventory": "28437000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "175856000", "longTermDebt": "None", "shortTermDebt": "16354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "-269471000", "totalLiabilities": "102460000", "otherCurrentAssets": "6705000", "totalCurrentAssets": "91684000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84172000", "currentAccountsPayable": "37306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80190000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "73396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "19312000", "totalCurrentLiabilities": "75867000", "otherNonCurrentLiabilities": "756000", "totalNonCurrentLiabilities": "26593000", "cashAndShortTermInvestments": "55424000", "commonStockSharesOutstanding": "111392115", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "55424000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57537000", "profitLoss": "None", "dividendPayout": "887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12610000", "operatingCashflow": "21394000", "capitalExpenditures": "32632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83362000", "cashflowFromInvestment": "-32632000", "stockBasedCompensation": "8499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 242447000, "cost_of_revenue": 111406000, "gross_profit": 131041000, "ebit": 1667000, "ebitda": 1667000, "pretax_income": 3998000, "tax_provision": 821000, "net_income": 3177000, "net_income_to_common": 3177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288246000, "total_current_assets": 357693000, "total_assets": 736409000, "short_term_debt": 31881000, "long_term_debt": null, "total_debt": 31881000, "total_liabilities": 360604000, "total_equity": 375805000, "shares_outstanding": 125554000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24511000, "capital_expenditure": 16138000, "free_cash_flow": 40649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355958, "ticker_id": 4377, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1667000", "netIncome": "3177000", "grossProfit": "131041000", "depreciation": "None", "totalRevenue": "242447000", "costOfRevenue": "111406000", "interestIncome": "2331000", "incomeBeforeTax": "3998000", "interestExpense": "None", "operatingIncome": "1667000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "821000", "reportedCurrency": "USD", "netInterestIncome": "2331000", "nonInterestIncome": "None", "operatingExpenses": "129374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "129374000", "netIncomeFromContinuingOperations": "3177000" }, "balance": { "goodwill": "None", "inventory": "46454000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "736409000", "longTermDebt": "None", "shortTermDebt": "31881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682403000", "totalLiabilities": "360604000", "otherCurrentAssets": "21232000", "totalCurrentAssets": "357693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "378716000", "currentAccountsPayable": "37211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237633000", "totalShareholderEquity": "375805000", "capitalLeaseObligations": "237633000", "otherCurrentLiabilities": "63281000", "totalCurrentLiabilities": "153282000", "otherNonCurrentLiabilities": "1570000", "totalNonCurrentLiabilities": "207322000", "cashAndShortTermInvestments": "288246000", "commonStockSharesOutstanding": "125554000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "288246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1945000", "operatingCashflow": "24511000", "capitalExpenditures": "16138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6160000", "cashflowFromInvestment": "-16138000", "stockBasedCompensation": "11391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242447000, "cost_of_revenue": 111406000, "gross_profit": 131041000, "research_and_development": null, "selling_general_admin": 129374000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1667000, "depreciation_amortisation": null, "ebitda": 1667000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 3998000, "tax_provision": 821000, "effective_tax_rate": null, "net_income": 3177000, "net_income_continuing_ops": 3177000, "net_income_to_common": 3177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288246000, "short_term_investments": null, "net_receivables": 1761000, "inventory": 46454000, "other_current_assets": null, "total_current_assets": 357693000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 378716000, "total_assets": 736409000, "short_term_debt": 31881000, "accounts_payable": 37211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153282000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207322000, "total_liabilities": 360604000, "total_debt": 31881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -682403000, "total_equity": 375805000, "shares_outstanding": 125554000, "operating_cash_flow": 24511000, "stock_based_compensation": 11391000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6160000, "free_cash_flow": 40649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1667000", "netIncome": "3177000", "grossProfit": "131041000", "depreciation": "None", "totalRevenue": "242447000", "costOfRevenue": "111406000", "interestIncome": "2331000", "incomeBeforeTax": "3998000", "interestExpense": "None", "operatingIncome": "1667000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "821000", "reportedCurrency": "USD", "netInterestIncome": "2331000", "nonInterestIncome": "None", "operatingExpenses": "129374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "129374000", "netIncomeFromContinuingOperations": "3177000" }, "balance": { "goodwill": "None", "inventory": "46454000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "736409000", "longTermDebt": "None", "shortTermDebt": "31881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-682403000", "totalLiabilities": "360604000", "otherCurrentAssets": "21232000", "totalCurrentAssets": "357693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "378716000", "currentAccountsPayable": "37211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237633000", "totalShareholderEquity": "375805000", "capitalLeaseObligations": "237633000", "otherCurrentLiabilities": "63281000", "totalCurrentLiabilities": "153282000", "otherNonCurrentLiabilities": "1570000", "totalNonCurrentLiabilities": "207322000", "cashAndShortTermInvestments": "288246000", "commonStockSharesOutstanding": "125554000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "288246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3177000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1945000", "operatingCashflow": "24511000", "capitalExpenditures": "16138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6160000", "cashflowFromInvestment": "-16138000", "stockBasedCompensation": "11391000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 211968000, "cost_of_revenue": 100925000, "gross_profit": 111043000, "ebit": -5091000, "ebitda": 8010000, "pretax_income": -5091000, "tax_provision": 862000, "net_income": -5953000, "net_income_to_common": -5953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286358000, "total_current_assets": 352438000, "total_assets": 720919000, "short_term_debt": 31399000, "long_term_debt": null, "total_debt": 31399000, "total_liabilities": 353189000, "total_equity": 367730000, "shares_outstanding": 123192000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23254000, "capital_expenditure": 15120000, "free_cash_flow": 38374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355959, "ticker_id": 4377, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5091000", "ebitda": "8010000", "netIncome": "-5953000", "grossProfit": "111043000", "depreciation": "None", "totalRevenue": "211968000", "costOfRevenue": "100925000", "interestIncome": "None", "incomeBeforeTax": "-5091000", "interestExpense": "None", "operatingIncome": "-6852000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "1761000", "nonInterestIncome": "None", "operatingExpenses": "117895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13101000", "sellingGeneralAndAdministrative": "128613000", "netIncomeFromContinuingOperations": "-5953000" }, "balance": { "goodwill": "None", "inventory": "44512000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "720919000", "longTermDebt": "None", "shortTermDebt": "31399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685580000", "totalLiabilities": "353189000", "otherCurrentAssets": "18283000", "totalCurrentAssets": "352438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368481000", "currentAccountsPayable": "31979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233148000", "totalShareholderEquity": "367730000", "capitalLeaseObligations": "233148000", "otherCurrentLiabilities": "52883000", "totalCurrentLiabilities": "150130000", "otherNonCurrentLiabilities": "1310000", "totalNonCurrentLiabilities": "203059000", "cashAndShortTermInvestments": "286358000", "commonStockSharesOutstanding": "123192000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1080000", "operatingCashflow": "23254000", "capitalExpenditures": "15120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2314000", "cashflowFromInvestment": "-15120000", "stockBasedCompensation": "6276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211968000, "cost_of_revenue": 100925000, "gross_profit": 111043000, "research_and_development": null, "selling_general_admin": 128613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5091000, "depreciation_amortisation": 13101000, "ebitda": 8010000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5091000, "tax_provision": 862000, "effective_tax_rate": null, "net_income": -5953000, "net_income_continuing_ops": -5953000, "net_income_to_common": -5953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286358000, "short_term_investments": null, "net_receivables": 3285000, "inventory": 44512000, "other_current_assets": null, "total_current_assets": 352438000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368481000, "total_assets": 720919000, "short_term_debt": 31399000, "accounts_payable": 31979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150130000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203059000, "total_liabilities": 353189000, "total_debt": 31399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -685580000, "total_equity": 367730000, "shares_outstanding": 123192000, "operating_cash_flow": 23254000, "stock_based_compensation": 6276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2314000, "free_cash_flow": 38374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5091000", "ebitda": "8010000", "netIncome": "-5953000", "grossProfit": "111043000", "depreciation": "None", "totalRevenue": "211968000", "costOfRevenue": "100925000", "interestIncome": "None", "incomeBeforeTax": "-5091000", "interestExpense": "None", "operatingIncome": "-6852000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "1761000", "nonInterestIncome": "None", "operatingExpenses": "117895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13101000", "sellingGeneralAndAdministrative": "128613000", "netIncomeFromContinuingOperations": "-5953000" }, "balance": { "goodwill": "None", "inventory": "44512000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "720919000", "longTermDebt": "None", "shortTermDebt": "31399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685580000", "totalLiabilities": "353189000", "otherCurrentAssets": "18283000", "totalCurrentAssets": "352438000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368481000", "currentAccountsPayable": "31979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233148000", "totalShareholderEquity": "367730000", "capitalLeaseObligations": "233148000", "otherCurrentLiabilities": "52883000", "totalCurrentLiabilities": "150130000", "otherNonCurrentLiabilities": "1310000", "totalNonCurrentLiabilities": "203059000", "cashAndShortTermInvestments": "286358000", "commonStockSharesOutstanding": "123192000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1080000", "operatingCashflow": "23254000", "capitalExpenditures": "15120000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2314000", "cashflowFromInvestment": "-15120000", "stockBasedCompensation": "6276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 221680000, "cost_of_revenue": 101735000, "gross_profit": 119945000, "ebit": 5749000, "ebitda": 18280000, "pretax_income": 5749000, "tax_provision": -125000, "net_income": 5874000, "net_income_to_common": 5874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 280360000, "total_current_assets": 344057000, "total_assets": 706921000, "short_term_debt": 28641000, "long_term_debt": null, "total_debt": 28641000, "total_liabilities": 337296000, "total_equity": 369625000, "shares_outstanding": 124893000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17974000, "capital_expenditure": 19490000, "free_cash_flow": 37464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355961, "ticker_id": 4377, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5749000", "ebitda": "18280000", "netIncome": "5874000", "grossProfit": "119945000", "depreciation": "None", "totalRevenue": "221680000", "costOfRevenue": "101735000", "interestIncome": "None", "incomeBeforeTax": "5749000", "interestExpense": "None", "operatingIncome": "3570000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-125000", "reportedCurrency": "USD", "netInterestIncome": "2179000", "nonInterestIncome": "None", "operatingExpenses": "116375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12531000", "sellingGeneralAndAdministrative": "112891000", "netIncomeFromContinuingOperations": "5874000" }, "balance": { "goodwill": "None", "inventory": "45592000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "706921000", "longTermDebt": "None", "shortTermDebt": "28641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679627000", "totalLiabilities": "337296000", "otherCurrentAssets": "16962000", "totalCurrentAssets": "344057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362864000", "currentAccountsPayable": "10886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232526000", "totalShareholderEquity": "369625000", "capitalLeaseObligations": "232526000", "otherCurrentLiabilities": "70541000", "totalCurrentLiabilities": "132065000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "205231000", "cashAndShortTermInvestments": "280360000", "commonStockSharesOutstanding": "124893000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5874000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2324000", "operatingCashflow": "17974000", "capitalExpenditures": "19490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4608000", "cashflowFromInvestment": "-19490000", "stockBasedCompensation": "7031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221680000, "cost_of_revenue": 101735000, "gross_profit": 119945000, "research_and_development": null, "selling_general_admin": 112891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5749000, "depreciation_amortisation": 12531000, "ebitda": 18280000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 5749000, "tax_provision": -125000, "effective_tax_rate": null, "net_income": 5874000, "net_income_continuing_ops": 5874000, "net_income_to_common": 5874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 280360000, "short_term_investments": null, "net_receivables": 1143000, "inventory": 45592000, "other_current_assets": null, "total_current_assets": 344057000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362864000, "total_assets": 706921000, "short_term_debt": 28641000, "accounts_payable": 10886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132065000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205231000, "total_liabilities": 337296000, "total_debt": 28641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679627000, "total_equity": 369625000, "shares_outstanding": 124893000, "operating_cash_flow": 17974000, "stock_based_compensation": 7031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4608000, "free_cash_flow": 37464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5749000", "ebitda": "18280000", "netIncome": "5874000", "grossProfit": "119945000", "depreciation": "None", "totalRevenue": "221680000", "costOfRevenue": "101735000", "interestIncome": "None", "incomeBeforeTax": "5749000", "interestExpense": "None", "operatingIncome": "3570000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-125000", "reportedCurrency": "USD", "netInterestIncome": "2179000", "nonInterestIncome": "None", "operatingExpenses": "116375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12531000", "sellingGeneralAndAdministrative": "112891000", "netIncomeFromContinuingOperations": "5874000" }, "balance": { "goodwill": "None", "inventory": "45592000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "706921000", "longTermDebt": "None", "shortTermDebt": "28641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679627000", "totalLiabilities": "337296000", "otherCurrentAssets": "16962000", "totalCurrentAssets": "344057000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362864000", "currentAccountsPayable": "10886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232526000", "totalShareholderEquity": "369625000", "capitalLeaseObligations": "232526000", "otherCurrentLiabilities": "70541000", "totalCurrentLiabilities": "132065000", "otherNonCurrentLiabilities": "1346000", "totalNonCurrentLiabilities": "205231000", "cashAndShortTermInvestments": "280360000", "commonStockSharesOutstanding": "124893000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "280360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5874000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2324000", "operatingCashflow": "17974000", "capitalExpenditures": "19490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4608000", "cashflowFromInvestment": "-19490000", "stockBasedCompensation": "7031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 214475000, "cost_of_revenue": 100866000, "gross_profit": 113609000, "ebit": -4525000, "ebitda": 7961000, "pretax_income": -2541000, "tax_provision": -789000, "net_income": -1752000, "net_income_to_common": -1752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 286384000, "total_current_assets": 346097000, "total_assets": 701899000, "short_term_debt": 24632000, "long_term_debt": null, "total_debt": 24632000, "total_liabilities": 340448000, "total_equity": 361451000, "shares_outstanding": 122565000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 40199000, "capital_expenditure": 16286000, "free_cash_flow": 56485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355962, "ticker_id": 4377, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4525000", "ebitda": "7961000", "netIncome": "-1752000", "grossProfit": "113609000", "depreciation": "None", "totalRevenue": "214475000", "costOfRevenue": "100866000", "interestIncome": "None", "incomeBeforeTax": "-2541000", "interestExpense": "None", "operatingIncome": "-4525000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-789000", "reportedCurrency": "USD", "netInterestIncome": "1984000", "nonInterestIncome": "None", "operatingExpenses": "118134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12486000", "sellingGeneralAndAdministrative": "114367000", "netIncomeFromContinuingOperations": "-1752000" }, "balance": { "goodwill": "None", "inventory": "43268000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "701899000", "longTermDebt": "None", "shortTermDebt": "24632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685501000", "totalLiabilities": "340448000", "otherCurrentAssets": "15306000", "totalCurrentAssets": "346097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355802000", "currentAccountsPayable": "26037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228379000", "totalShareholderEquity": "361451000", "capitalLeaseObligations": "228379000", "otherCurrentLiabilities": "63342000", "totalCurrentLiabilities": "135533000", "otherNonCurrentLiabilities": "1168000", "totalNonCurrentLiabilities": "204915000", "cashAndShortTermInvestments": "286384000", "commonStockSharesOutstanding": "122565000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5338000", "operatingCashflow": "40199000", "capitalExpenditures": "16286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2773000", "cashflowFromInvestment": "-16286000", "stockBasedCompensation": "8896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214475000, "cost_of_revenue": 100866000, "gross_profit": 113609000, "research_and_development": null, "selling_general_admin": 114367000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4525000, "depreciation_amortisation": 12486000, "ebitda": 7961000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2541000, "tax_provision": -789000, "effective_tax_rate": null, "net_income": -1752000, "net_income_continuing_ops": -1752000, "net_income_to_common": -1752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 286384000, "short_term_investments": null, "net_receivables": 1139000, "inventory": 43268000, "other_current_assets": null, "total_current_assets": 346097000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355802000, "total_assets": 701899000, "short_term_debt": 24632000, "accounts_payable": 26037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135533000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204915000, "total_liabilities": 340448000, "total_debt": 24632000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -685501000, "total_equity": 361451000, "shares_outstanding": 122565000, "operating_cash_flow": 40199000, "stock_based_compensation": 8896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16286000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2773000, "free_cash_flow": 56485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4525000", "ebitda": "7961000", "netIncome": "-1752000", "grossProfit": "113609000", "depreciation": "None", "totalRevenue": "214475000", "costOfRevenue": "100866000", "interestIncome": "None", "incomeBeforeTax": "-2541000", "interestExpense": "None", "operatingIncome": "-4525000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-789000", "reportedCurrency": "USD", "netInterestIncome": "1984000", "nonInterestIncome": "None", "operatingExpenses": "118134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12486000", "sellingGeneralAndAdministrative": "114367000", "netIncomeFromContinuingOperations": "-1752000" }, "balance": { "goodwill": "None", "inventory": "43268000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "701899000", "longTermDebt": "None", "shortTermDebt": "24632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-685501000", "totalLiabilities": "340448000", "otherCurrentAssets": "15306000", "totalCurrentAssets": "346097000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355802000", "currentAccountsPayable": "26037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "228379000", "totalShareholderEquity": "361451000", "capitalLeaseObligations": "228379000", "otherCurrentLiabilities": "63342000", "totalCurrentLiabilities": "135533000", "otherNonCurrentLiabilities": "1168000", "totalNonCurrentLiabilities": "204915000", "cashAndShortTermInvestments": "286384000", "commonStockSharesOutstanding": "122565000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "286384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1752000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5338000", "operatingCashflow": "40199000", "capitalExpenditures": "16286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2773000", "cashflowFromInvestment": "-16286000", "stockBasedCompensation": "8896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 223782000, "cost_of_revenue": 97802000, "gross_profit": 125980000, "ebit": 2471000, "ebitda": 14633000, "pretax_income": 4926000, "tax_provision": 1454000, "net_income": 3472000, "net_income_to_common": 3472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265074000, "total_current_assets": 330597000, "total_assets": 682755000, "short_term_debt": 18882000, "long_term_debt": null, "total_debt": 18882000, "total_liabilities": 328666000, "total_equity": 354089000, "shares_outstanding": 124627000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29358000, "capital_expenditure": 16152000, "free_cash_flow": 45510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355963, "ticker_id": 4377, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2471000", "ebitda": "14633000", "netIncome": "3472000", "grossProfit": "125980000", "depreciation": "None", "totalRevenue": "223782000", "costOfRevenue": "97802000", "interestIncome": "2455000", "incomeBeforeTax": "4926000", "interestExpense": "None", "operatingIncome": "2471000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1454000", "reportedCurrency": "USD", "netInterestIncome": "2455000", "nonInterestIncome": "None", "operatingExpenses": "123509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12162000", "sellingGeneralAndAdministrative": "120042000", "netIncomeFromContinuingOperations": "3472000" }, "balance": { "goodwill": "None", "inventory": "48606000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "682755000", "longTermDebt": "None", "shortTermDebt": "18882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-683749000", "totalLiabilities": "328666000", "otherCurrentAssets": "15444000", "totalCurrentAssets": "330597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352158000", "currentAccountsPayable": "26546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223660000", "totalShareholderEquity": "354089000", "capitalLeaseObligations": "223660000", "otherCurrentLiabilities": "54672000", "totalCurrentLiabilities": "122613000", "otherNonCurrentLiabilities": "1275000", "totalNonCurrentLiabilities": "206053000", "cashAndShortTermInvestments": "265074000", "commonStockSharesOutstanding": "124627000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3739000", "operatingCashflow": "29358000", "capitalExpenditures": "16152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2302000", "cashflowFromInvestment": "-16152000", "stockBasedCompensation": "12333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223782000, "cost_of_revenue": 97802000, "gross_profit": 125980000, "research_and_development": null, "selling_general_admin": 120042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2471000, "depreciation_amortisation": 12162000, "ebitda": 14633000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 4926000, "tax_provision": 1454000, "effective_tax_rate": null, "net_income": 3472000, "net_income_continuing_ops": 3472000, "net_income_to_common": 3472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265074000, "short_term_investments": null, "net_receivables": 1473000, "inventory": 48606000, "other_current_assets": null, "total_current_assets": 330597000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 352158000, "total_assets": 682755000, "short_term_debt": 18882000, "accounts_payable": 26546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122613000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206053000, "total_liabilities": 328666000, "total_debt": 18882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683749000, "total_equity": 354089000, "shares_outstanding": 124627000, "operating_cash_flow": 29358000, "stock_based_compensation": 12333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2302000, "free_cash_flow": 45510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2471000", "ebitda": "14633000", "netIncome": "3472000", "grossProfit": "125980000", "depreciation": "None", "totalRevenue": "223782000", "costOfRevenue": "97802000", "interestIncome": "2455000", "incomeBeforeTax": "4926000", "interestExpense": "None", "operatingIncome": "2471000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1454000", "reportedCurrency": "USD", "netInterestIncome": "2455000", "nonInterestIncome": "None", "operatingExpenses": "123509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12162000", "sellingGeneralAndAdministrative": "120042000", "netIncomeFromContinuingOperations": "3472000" }, "balance": { "goodwill": "None", "inventory": "48606000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "682755000", "longTermDebt": "None", "shortTermDebt": "18882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-683749000", "totalLiabilities": "328666000", "otherCurrentAssets": "15444000", "totalCurrentAssets": "330597000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352158000", "currentAccountsPayable": "26546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223660000", "totalShareholderEquity": "354089000", "capitalLeaseObligations": "223660000", "otherCurrentLiabilities": "54672000", "totalCurrentLiabilities": "122613000", "otherNonCurrentLiabilities": "1275000", "totalNonCurrentLiabilities": "206053000", "cashAndShortTermInvestments": "265074000", "commonStockSharesOutstanding": "124627000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "265074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3739000", "operatingCashflow": "29358000", "capitalExpenditures": "16152000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2302000", "cashflowFromInvestment": "-16152000", "stockBasedCompensation": "12333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 190643000, "cost_of_revenue": 87517000, "gross_profit": 103126000, "ebit": -9416000, "ebitda": 2916000, "pretax_income": -6784000, "tax_provision": 93000, "net_income": -6877000, "net_income_to_common": -6877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254161000, "total_current_assets": 326046000, "total_assets": 676490000, "short_term_debt": 20235000, "long_term_debt": null, "total_debt": 20235000, "total_liabilities": 336417000, "total_equity": 340073000, "shares_outstanding": 121409000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19912000, "capital_expenditure": 17721000, "free_cash_flow": 37633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355964, "ticker_id": 4377, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9416000", "ebitda": "2916000", "netIncome": "-6877000", "grossProfit": "103126000", "depreciation": "None", "totalRevenue": "190643000", "costOfRevenue": "87517000", "interestIncome": "None", "incomeBeforeTax": "-6784000", "interestExpense": "None", "operatingIncome": "-9416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "2632000", "nonInterestIncome": "None", "operatingExpenses": "112542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12332000", "sellingGeneralAndAdministrative": "16717000", "netIncomeFromContinuingOperations": "-6877000" }, "balance": { "goodwill": "None", "inventory": "52345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "676490000", "longTermDebt": "None", "shortTermDebt": "20235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-687221000", "totalLiabilities": "336417000", "otherCurrentAssets": "17592000", "totalCurrentAssets": "326046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350444000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225355000", "totalShareholderEquity": "340073000", "capitalLeaseObligations": "225355000", "otherCurrentLiabilities": "54242000", "totalCurrentLiabilities": "130354000", "otherNonCurrentLiabilities": "943000", "totalNonCurrentLiabilities": "206063000", "cashAndShortTermInvestments": "254161000", "commonStockSharesOutstanding": "121409000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "421000", "operatingCashflow": "19912000", "capitalExpenditures": "17721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1207000", "cashflowFromInvestment": "-17721000", "stockBasedCompensation": "8630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190643000, "cost_of_revenue": 87517000, "gross_profit": 103126000, "research_and_development": null, "selling_general_admin": 16717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9416000, "depreciation_amortisation": 12332000, "ebitda": 2916000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6784000, "tax_provision": 93000, "effective_tax_rate": null, "net_income": -6877000, "net_income_continuing_ops": -6877000, "net_income_to_common": -6877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254161000, "short_term_investments": null, "net_receivables": 1948000, "inventory": 52345000, "other_current_assets": null, "total_current_assets": 326046000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350444000, "total_assets": 676490000, "short_term_debt": 20235000, "accounts_payable": 23519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130354000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206063000, "total_liabilities": 336417000, "total_debt": 20235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687221000, "total_equity": 340073000, "shares_outstanding": 121409000, "operating_cash_flow": 19912000, "stock_based_compensation": 8630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1207000, "free_cash_flow": 37633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9416000", "ebitda": "2916000", "netIncome": "-6877000", "grossProfit": "103126000", "depreciation": "None", "totalRevenue": "190643000", "costOfRevenue": "87517000", "interestIncome": "None", "incomeBeforeTax": "-6784000", "interestExpense": "None", "operatingIncome": "-9416000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "93000", "reportedCurrency": "USD", "netInterestIncome": "2632000", "nonInterestIncome": "None", "operatingExpenses": "112542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12332000", "sellingGeneralAndAdministrative": "16717000", "netIncomeFromContinuingOperations": "-6877000" }, "balance": { "goodwill": "None", "inventory": "52345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "676490000", "longTermDebt": "None", "shortTermDebt": "20235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-687221000", "totalLiabilities": "336417000", "otherCurrentAssets": "17592000", "totalCurrentAssets": "326046000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350444000", "currentAccountsPayable": "23519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225355000", "totalShareholderEquity": "340073000", "capitalLeaseObligations": "225355000", "otherCurrentLiabilities": "54242000", "totalCurrentLiabilities": "130354000", "otherNonCurrentLiabilities": "943000", "totalNonCurrentLiabilities": "206063000", "cashAndShortTermInvestments": "254161000", "commonStockSharesOutstanding": "121409000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "254161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6877000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "421000", "operatingCashflow": "19912000", "capitalExpenditures": "17721000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1207000", "cashflowFromInvestment": "-17721000", "stockBasedCompensation": "8630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 192447000, "cost_of_revenue": 87580000, "gross_profit": 104867000, "ebit": -6613000, "ebitda": 5216000, "pretax_income": -3771000, "tax_provision": 301000, "net_income": -4072000, "net_income_to_common": -4072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251032000, "total_current_assets": 321209000, "total_assets": 637990000, "short_term_debt": 26068000, "long_term_debt": null, "total_debt": 26068000, "total_liabilities": 301240000, "total_equity": 336750000, "shares_outstanding": 120885913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27282000, "capital_expenditure": 14223000, "free_cash_flow": 41505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355966, "ticker_id": 4377, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6613000", "ebitda": "5216000", "netIncome": "-4072000", "grossProfit": "104867000", "depreciation": "None", "totalRevenue": "192447000", "costOfRevenue": "87580000", "interestIncome": "None", "incomeBeforeTax": "-3771000", "interestExpense": "None", "operatingIncome": "-6613000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "2842000", "nonInterestIncome": "None", "operatingExpenses": "111480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11829000", "sellingGeneralAndAdministrative": "111480000", "netIncomeFromContinuingOperations": "-4072000" }, "balance": { "goodwill": "None", "inventory": "52766000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "637990000", "longTermDebt": "None", "shortTermDebt": "26068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680344000", "totalLiabilities": "301240000", "otherCurrentAssets": "16317000", "totalCurrentAssets": "321209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316781000", "currentAccountsPayable": "36663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196172000", "totalShareholderEquity": "336750000", "capitalLeaseObligations": "196172000", "otherCurrentLiabilities": "48170000", "totalCurrentLiabilities": "130117000", "otherNonCurrentLiabilities": "1019000", "totalNonCurrentLiabilities": "171123000", "cashAndShortTermInvestments": "251032000", "commonStockSharesOutstanding": "120885913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "580000", "operatingCashflow": "27282000", "capitalExpenditures": "14223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000", "cashflowFromInvestment": "-14223000", "stockBasedCompensation": "10785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192447000, "cost_of_revenue": 87580000, "gross_profit": 104867000, "research_and_development": null, "selling_general_admin": 111480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6613000, "depreciation_amortisation": 11829000, "ebitda": 5216000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3771000, "tax_provision": 301000, "effective_tax_rate": null, "net_income": -4072000, "net_income_continuing_ops": -4072000, "net_income_to_common": -4072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251032000, "short_term_investments": null, "net_receivables": 1094000, "inventory": 52766000, "other_current_assets": null, "total_current_assets": 321209000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316781000, "total_assets": 637990000, "short_term_debt": 26068000, "accounts_payable": 36663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130117000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171123000, "total_liabilities": 301240000, "total_debt": 26068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680344000, "total_equity": 336750000, "shares_outstanding": 120885913, "operating_cash_flow": 27282000, "stock_based_compensation": 10785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47000, "free_cash_flow": 41505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6613000", "ebitda": "5216000", "netIncome": "-4072000", "grossProfit": "104867000", "depreciation": "None", "totalRevenue": "192447000", "costOfRevenue": "87580000", "interestIncome": "None", "incomeBeforeTax": "-3771000", "interestExpense": "None", "operatingIncome": "-6613000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "2842000", "nonInterestIncome": "None", "operatingExpenses": "111480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11829000", "sellingGeneralAndAdministrative": "111480000", "netIncomeFromContinuingOperations": "-4072000" }, "balance": { "goodwill": "None", "inventory": "52766000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "637990000", "longTermDebt": "None", "shortTermDebt": "26068000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-680344000", "totalLiabilities": "301240000", "otherCurrentAssets": "16317000", "totalCurrentAssets": "321209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316781000", "currentAccountsPayable": "36663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "196172000", "totalShareholderEquity": "336750000", "capitalLeaseObligations": "196172000", "otherCurrentLiabilities": "48170000", "totalCurrentLiabilities": "130117000", "otherNonCurrentLiabilities": "1019000", "totalNonCurrentLiabilities": "171123000", "cashAndShortTermInvestments": "251032000", "commonStockSharesOutstanding": "120885913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "580000", "operatingCashflow": "27282000", "capitalExpenditures": "14223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47000", "cashflowFromInvestment": "-14223000", "stockBasedCompensation": "10785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 188222000, "cost_of_revenue": 86587000, "gross_profit": 101635000, "ebit": -8956000, "ebitda": 2165000, "pretax_income": -6389000, "tax_provision": 373000, "net_income": -6762000, "net_income_to_common": -6762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237958000, "total_current_assets": 308634000, "total_assets": 618206000, "short_term_debt": 25559000, "long_term_debt": null, "total_debt": 25559000, "total_liabilities": 288816000, "total_equity": 329390000, "shares_outstanding": 120086495, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31623000, "capital_expenditure": 17651000, "free_cash_flow": 49274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355967, "ticker_id": 4377, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8956000", "ebitda": "2165000", "netIncome": "-6762000", "grossProfit": "101635000", "depreciation": "None", "totalRevenue": "188222000", "costOfRevenue": "86587000", "interestIncome": "None", "incomeBeforeTax": "-6389000", "interestExpense": "None", "operatingIncome": "-8956000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "373000", "reportedCurrency": "USD", "netInterestIncome": "2567000", "nonInterestIncome": "None", "operatingExpenses": "110591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11121000", "sellingGeneralAndAdministrative": "114338000", "netIncomeFromContinuingOperations": "-6762000" }, "balance": { "goodwill": "None", "inventory": "53345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "618206000", "longTermDebt": "None", "shortTermDebt": "25559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676272000", "totalLiabilities": "288816000", "otherCurrentAssets": "16122000", "totalCurrentAssets": "308634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309572000", "currentAccountsPayable": "24685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192245000", "totalShareholderEquity": "329390000", "capitalLeaseObligations": "192245000", "otherCurrentLiabilities": "49738000", "totalCurrentLiabilities": "121034000", "otherNonCurrentLiabilities": "1096000", "totalNonCurrentLiabilities": "167782000", "cashAndShortTermInvestments": "237958000", "commonStockSharesOutstanding": "120086495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "237958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3104000", "operatingCashflow": "31623000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3616000", "cashflowFromInvestment": "-17651000", "stockBasedCompensation": "13831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188222000, "cost_of_revenue": 86587000, "gross_profit": 101635000, "research_and_development": null, "selling_general_admin": 114338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8956000, "depreciation_amortisation": 11121000, "ebitda": 2165000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6389000, "tax_provision": 373000, "effective_tax_rate": null, "net_income": -6762000, "net_income_continuing_ops": -6762000, "net_income_to_common": -6762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237958000, "short_term_investments": null, "net_receivables": 1209000, "inventory": 53345000, "other_current_assets": null, "total_current_assets": 308634000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309572000, "total_assets": 618206000, "short_term_debt": 25559000, "accounts_payable": 24685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121034000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167782000, "total_liabilities": 288816000, "total_debt": 25559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -676272000, "total_equity": 329390000, "shares_outstanding": 120086495, "operating_cash_flow": 31623000, "stock_based_compensation": 13831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17651000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3616000, "free_cash_flow": 49274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8956000", "ebitda": "2165000", "netIncome": "-6762000", "grossProfit": "101635000", "depreciation": "None", "totalRevenue": "188222000", "costOfRevenue": "86587000", "interestIncome": "None", "incomeBeforeTax": "-6389000", "interestExpense": "None", "operatingIncome": "-8956000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "373000", "reportedCurrency": "USD", "netInterestIncome": "2567000", "nonInterestIncome": "None", "operatingExpenses": "110591000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11121000", "sellingGeneralAndAdministrative": "114338000", "netIncomeFromContinuingOperations": "-6762000" }, "balance": { "goodwill": "None", "inventory": "53345000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "618206000", "longTermDebt": "None", "shortTermDebt": "25559000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-676272000", "totalLiabilities": "288816000", "otherCurrentAssets": "16122000", "totalCurrentAssets": "308634000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309572000", "currentAccountsPayable": "24685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192245000", "totalShareholderEquity": "329390000", "capitalLeaseObligations": "192245000", "otherCurrentLiabilities": "49738000", "totalCurrentLiabilities": "121034000", "otherNonCurrentLiabilities": "1096000", "totalNonCurrentLiabilities": "167782000", "cashAndShortTermInvestments": "237958000", "commonStockSharesOutstanding": "120086495", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "237958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6762000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3104000", "operatingCashflow": "31623000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3616000", "cashflowFromInvestment": "-17651000", "stockBasedCompensation": "13831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 200003000, "cost_of_revenue": 90026000, "gross_profit": 109977000, "ebit": -5127000, "ebitda": 5456000, "pretax_income": -2571000, "tax_provision": 108000, "net_income": -2679000, "net_income_to_common": -2679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220384000, "total_current_assets": 296117000, "total_assets": 592892000, "short_term_debt": 24462000, "long_term_debt": null, "total_debt": 24462000, "total_liabilities": 276705000, "total_equity": 316187000, "shares_outstanding": 119143534, "goodwill_and_intangibles": 25004000 }, "cash_flow": { "operating_cash_flow": 19927000, "capital_expenditure": 14437000, "free_cash_flow": 34364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355968, "ticker_id": 4377, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5127000", "ebitda": "5456000", "netIncome": "-2679000", "grossProfit": "109977000", "depreciation": "None", "totalRevenue": "200003000", "costOfRevenue": "90026000", "interestIncome": "2556000", "incomeBeforeTax": "-2571000", "interestExpense": "None", "operatingIncome": "-5127000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "2556000", "nonInterestIncome": "None", "operatingExpenses": "115104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10583000", "sellingGeneralAndAdministrative": "118586000", "netIncomeFromContinuingOperations": "-2679000" }, "balance": { "goodwill": "None", "inventory": "56450000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "592892000", "longTermDebt": "None", "shortTermDebt": "24462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25004000", "reportedCurrency": "USD", "retainedEarnings": "-669510000", "totalLiabilities": "276705000", "otherCurrentAssets": "18116000", "totalCurrentAssets": "296117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296775000", "currentAccountsPayable": "26699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181450000", "totalShareholderEquity": "316187000", "capitalLeaseObligations": "181450000", "otherCurrentLiabilities": "46139000", "totalCurrentLiabilities": "118540000", "otherNonCurrentLiabilities": "1177000", "totalNonCurrentLiabilities": "158165000", "cashAndShortTermInvestments": "220384000", "commonStockSharesOutstanding": "119143534", "intangibleAssetsExcludingGoodwill": "25004000", "cashAndCashEquivalentsAtCarryingValue": "220384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5784000", "operatingCashflow": "19927000", "capitalExpenditures": "14437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91000", "cashflowFromInvestment": "-16437000", "stockBasedCompensation": "14048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200003000, "cost_of_revenue": 90026000, "gross_profit": 109977000, "research_and_development": null, "selling_general_admin": 118586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5127000, "depreciation_amortisation": 10583000, "ebitda": 5456000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2571000, "tax_provision": 108000, "effective_tax_rate": null, "net_income": -2679000, "net_income_continuing_ops": -2679000, "net_income_to_common": -2679000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220384000, "short_term_investments": null, "net_receivables": 1167000, "inventory": 56450000, "other_current_assets": null, "total_current_assets": 296117000, "net_ppe": null, "goodwill": null, "intangible_assets": 25004000, "goodwill_and_intangibles": 25004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296775000, "total_assets": 592892000, "short_term_debt": 24462000, "accounts_payable": 26699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118540000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 158165000, "total_liabilities": 276705000, "total_debt": 24462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -669510000, "total_equity": 316187000, "shares_outstanding": 119143534, "operating_cash_flow": 19927000, "stock_based_compensation": 14048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16437000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91000, "free_cash_flow": 34364000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5127000", "ebitda": "5456000", "netIncome": "-2679000", "grossProfit": "109977000", "depreciation": "None", "totalRevenue": "200003000", "costOfRevenue": "90026000", "interestIncome": "2556000", "incomeBeforeTax": "-2571000", "interestExpense": "None", "operatingIncome": "-5127000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "108000", "reportedCurrency": "USD", "netInterestIncome": "2556000", "nonInterestIncome": "None", "operatingExpenses": "115104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10583000", "sellingGeneralAndAdministrative": "118586000", "netIncomeFromContinuingOperations": "-2679000" }, "balance": { "goodwill": "None", "inventory": "56450000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "592892000", "longTermDebt": "None", "shortTermDebt": "24462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "25004000", "reportedCurrency": "USD", "retainedEarnings": "-669510000", "totalLiabilities": "276705000", "otherCurrentAssets": "18116000", "totalCurrentAssets": "296117000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296775000", "currentAccountsPayable": "26699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181450000", "totalShareholderEquity": "316187000", "capitalLeaseObligations": "181450000", "otherCurrentLiabilities": "46139000", "totalCurrentLiabilities": "118540000", "otherNonCurrentLiabilities": "1177000", "totalNonCurrentLiabilities": "158165000", "cashAndShortTermInvestments": "220384000", "commonStockSharesOutstanding": "119143534", "intangibleAssetsExcludingGoodwill": "25004000", "cashAndCashEquivalentsAtCarryingValue": "220384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2679000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5784000", "operatingCashflow": "19927000", "capitalExpenditures": "14437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91000", "cashflowFromInvestment": "-16437000", "stockBasedCompensation": "14048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 161855000, "cost_of_revenue": 74789000, "gross_profit": 87066000, "ebit": -21569000, "ebitda": -11199000, "pretax_income": -19152000, "tax_provision": -105000, "net_income": -19047000, "net_income_to_common": -19047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216894000, "total_current_assets": 298619000, "total_assets": 580312000, "short_term_debt": 24286000, "long_term_debt": null, "total_debt": 24286000, "total_liabilities": 278525000, "total_equity": 301787000, "shares_outstanding": 118569946, "goodwill_and_intangibles": 12300000 }, "cash_flow": { "operating_cash_flow": 13665000, "capital_expenditure": 13573000, "free_cash_flow": 27238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355969, "ticker_id": 4377, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21569000", "ebitda": "-11199000", "netIncome": "-19047000", "grossProfit": "87066000", "depreciation": "None", "totalRevenue": "161855000", "costOfRevenue": "74789000", "interestIncome": "None", "incomeBeforeTax": "-19152000", "interestExpense": "None", "operatingIncome": "-21569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-105000", "reportedCurrency": "USD", "netInterestIncome": "2417000", "nonInterestIncome": "None", "operatingExpenses": "108635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10370000", "sellingGeneralAndAdministrative": "32535000", "netIncomeFromContinuingOperations": "-19047000" }, "balance": { "goodwill": "None", "inventory": "62234000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "580312000", "longTermDebt": "None", "shortTermDebt": "24286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "-666831000", "totalLiabilities": "278525000", "otherCurrentAssets": "17712000", "totalCurrentAssets": "298619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281693000", "currentAccountsPayable": "22456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174457000", "totalShareholderEquity": "301787000", "capitalLeaseObligations": "174457000", "otherCurrentLiabilities": "48731000", "totalCurrentLiabilities": "127090000", "otherNonCurrentLiabilities": "1264000", "totalNonCurrentLiabilities": "151435000", "cashAndShortTermInvestments": "216894000", "commonStockSharesOutstanding": "118569946", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "216894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1383000", "operatingCashflow": "13665000", "capitalExpenditures": "13573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "730000", "cashflowFromInvestment": "-13573000", "stockBasedCompensation": "16426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161855000, "cost_of_revenue": 74789000, "gross_profit": 87066000, "research_and_development": null, "selling_general_admin": 32535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21569000, "depreciation_amortisation": 10370000, "ebitda": -11199000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -19152000, "tax_provision": -105000, "effective_tax_rate": null, "net_income": -19047000, "net_income_continuing_ops": -19047000, "net_income_to_common": -19047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216894000, "short_term_investments": null, "net_receivables": 1779000, "inventory": 62234000, "other_current_assets": null, "total_current_assets": 298619000, "net_ppe": null, "goodwill": null, "intangible_assets": 12300000, "goodwill_and_intangibles": 12300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281693000, "total_assets": 580312000, "short_term_debt": 24286000, "accounts_payable": 22456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127090000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151435000, "total_liabilities": 278525000, "total_debt": 24286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666831000, "total_equity": 301787000, "shares_outstanding": 118569946, "operating_cash_flow": 13665000, "stock_based_compensation": 16426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 730000, "free_cash_flow": 27238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21569000", "ebitda": "-11199000", "netIncome": "-19047000", "grossProfit": "87066000", "depreciation": "None", "totalRevenue": "161855000", "costOfRevenue": "74789000", "interestIncome": "None", "incomeBeforeTax": "-19152000", "interestExpense": "None", "operatingIncome": "-21569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-105000", "reportedCurrency": "USD", "netInterestIncome": "2417000", "nonInterestIncome": "None", "operatingExpenses": "108635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10370000", "sellingGeneralAndAdministrative": "32535000", "netIncomeFromContinuingOperations": "-19047000" }, "balance": { "goodwill": "None", "inventory": "62234000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "580312000", "longTermDebt": "None", "shortTermDebt": "24286000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "-666831000", "totalLiabilities": "278525000", "otherCurrentAssets": "17712000", "totalCurrentAssets": "298619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281693000", "currentAccountsPayable": "22456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174457000", "totalShareholderEquity": "301787000", "capitalLeaseObligations": "174457000", "otherCurrentLiabilities": "48731000", "totalCurrentLiabilities": "127090000", "otherNonCurrentLiabilities": "1264000", "totalNonCurrentLiabilities": "151435000", "cashAndShortTermInvestments": "216894000", "commonStockSharesOutstanding": "118569946", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "216894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19047000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1383000", "operatingCashflow": "13665000", "capitalExpenditures": "13573000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "730000", "cashflowFromInvestment": "-13573000", "stockBasedCompensation": "16426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10370000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 169849000, "cost_of_revenue": 77117000, "gross_profit": 92732000, "ebit": -19767000, "ebitda": -10007000, "pretax_income": -17112000, "tax_provision": 301000, "net_income": -17413000, "net_income_to_common": -17413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215965000, "total_current_assets": 295482000, "total_assets": 574879000, "short_term_debt": 23086000, "long_term_debt": null, "total_debt": 23086000, "total_liabilities": 270268000, "total_equity": 304611000, "shares_outstanding": 118003640, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19931000, "capital_expenditure": 15488000, "free_cash_flow": 35419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355971, "ticker_id": 4377, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19767000", "ebitda": "-10007000", "netIncome": "-17413000", "grossProfit": "92732000", "depreciation": "None", "totalRevenue": "169849000", "costOfRevenue": "77117000", "interestIncome": "2655000", "incomeBeforeTax": "-17112000", "interestExpense": "None", "operatingIncome": "-19767000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "2655000", "nonInterestIncome": "None", "operatingExpenses": "112499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9760000", "sellingGeneralAndAdministrative": "112499000", "netIncomeFromContinuingOperations": "-17413000" }, "balance": { "goodwill": "None", "inventory": "63617000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "574879000", "longTermDebt": "None", "shortTermDebt": "23086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647784000", "totalLiabilities": "270268000", "otherCurrentAssets": "15179000", "totalCurrentAssets": "295482000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279397000", "currentAccountsPayable": "24207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271468000", "shortLongTermDebtTotal": "170182000", "totalShareholderEquity": "304611000", "capitalLeaseObligations": "170182000", "otherCurrentLiabilities": "56894000", "totalCurrentLiabilities": "121810000", "otherNonCurrentLiabilities": "1362000", "totalNonCurrentLiabilities": "148458000", "cashAndShortTermInvestments": "215965000", "commonStockSharesOutstanding": "118003640", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3817000", "operatingCashflow": "19931000", "capitalExpenditures": "15488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000", "cashflowFromInvestment": "-16488000", "stockBasedCompensation": "16291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169849000, "cost_of_revenue": 77117000, "gross_profit": 92732000, "research_and_development": null, "selling_general_admin": 112499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19767000, "depreciation_amortisation": 9760000, "ebitda": -10007000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -17112000, "tax_provision": 301000, "effective_tax_rate": null, "net_income": -17413000, "net_income_continuing_ops": -17413000, "net_income_to_common": -17413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215965000, "short_term_investments": null, "net_receivables": 721000, "inventory": 63617000, "other_current_assets": null, "total_current_assets": 295482000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279397000, "total_assets": 574879000, "short_term_debt": 23086000, "accounts_payable": 24207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121810000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148458000, "total_liabilities": 270268000, "total_debt": 23086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -647784000, "total_equity": 304611000, "shares_outstanding": 118003640, "operating_cash_flow": 19931000, "stock_based_compensation": 16291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174000, "free_cash_flow": 35419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19767000", "ebitda": "-10007000", "netIncome": "-17413000", "grossProfit": "92732000", "depreciation": "None", "totalRevenue": "169849000", "costOfRevenue": "77117000", "interestIncome": "2655000", "incomeBeforeTax": "-17112000", "interestExpense": "None", "operatingIncome": "-19767000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "301000", "reportedCurrency": "USD", "netInterestIncome": "2655000", "nonInterestIncome": "None", "operatingExpenses": "112499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9760000", "sellingGeneralAndAdministrative": "112499000", "netIncomeFromContinuingOperations": "-17413000" }, "balance": { "goodwill": "None", "inventory": "63617000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "574879000", "longTermDebt": "None", "shortTermDebt": "23086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-647784000", "totalLiabilities": "270268000", "otherCurrentAssets": "15179000", "totalCurrentAssets": "295482000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279397000", "currentAccountsPayable": "24207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271468000", "shortLongTermDebtTotal": "170182000", "totalShareholderEquity": "304611000", "capitalLeaseObligations": "170182000", "otherCurrentLiabilities": "56894000", "totalCurrentLiabilities": "121810000", "otherNonCurrentLiabilities": "1362000", "totalNonCurrentLiabilities": "148458000", "cashAndShortTermInvestments": "215965000", "commonStockSharesOutstanding": "118003640", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3817000", "operatingCashflow": "19931000", "capitalExpenditures": "15488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000", "cashflowFromInvestment": "-16488000", "stockBasedCompensation": "16291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "income_statement": { "revenue": 166093000, "cost_of_revenue": 75458000, "gross_profit": 90635000, "ebit": -18230000, "ebitda": -8946000, "pretax_income": -15949000, "tax_provision": -24000, "net_income": -15925000, "net_income_to_common": -15925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212656000, "total_current_assets": 288043000, "total_assets": 561709000, "short_term_debt": 22598000, "long_term_debt": null, "total_debt": 22598000, "total_liabilities": 259647000, "total_equity": 302062000, "shares_outstanding": 116792223, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18752000, "capital_expenditure": 12225000, "free_cash_flow": 30977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 355972, "ticker_id": 4377, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:56:31.964800+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18230000", "ebitda": "-8946000", "netIncome": "-15925000", "grossProfit": "90635000", "depreciation": "None", "totalRevenue": "166093000", "costOfRevenue": "75458000", "interestIncome": "2281000", "incomeBeforeTax": "-15949000", "interestExpense": "None", "operatingIncome": "-18230000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "2281000", "nonInterestIncome": "None", "operatingExpenses": "108865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2281000", "costofGoodsAndServicesSold": "75458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9284000", "sellingGeneralAndAdministrative": "108865000", "netIncomeFromContinuingOperations": "-15925000" }, "balance": { "goodwill": "None", "inventory": "59833000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "561709000", "longTermDebt": "None", "shortTermDebt": "22598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-630371000", "totalLiabilities": "259647000", "otherCurrentAssets": "14377000", "totalCurrentAssets": "288043000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273666000", "currentAccountsPayable": "23772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143606000", "shortLongTermDebtTotal": "170346000", "totalShareholderEquity": "302062000", "capitalLeaseObligations": "170346000", "otherCurrentLiabilities": "45110000", "totalCurrentLiabilities": "110433000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "149214000", "cashAndShortTermInvestments": "212656000", "commonStockSharesOutstanding": "116792223", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4606000", "operatingCashflow": "18752000", "capitalExpenditures": "12225000", "changeInReceivables": "-214000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1886000", "cashflowFromInvestment": "-12225000", "stockBasedCompensation": "18012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8413000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166093000, "cost_of_revenue": 75458000, "gross_profit": 90635000, "research_and_development": null, "selling_general_admin": 108865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18230000, "depreciation_amortisation": 9284000, "ebitda": -8946000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -15949000, "tax_provision": -24000, "effective_tax_rate": null, "net_income": -15925000, "net_income_continuing_ops": -15925000, "net_income_to_common": -15925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212656000, "short_term_investments": null, "net_receivables": 1177000, "inventory": 59833000, "other_current_assets": null, "total_current_assets": 288043000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 273666000, "total_assets": 561709000, "short_term_debt": 22598000, "accounts_payable": 23772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110433000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 149214000, "total_liabilities": 259647000, "total_debt": 22598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630371000, "total_equity": 302062000, "shares_outstanding": 116792223, "operating_cash_flow": 18752000, "stock_based_compensation": 18012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1886000, "free_cash_flow": 30977000, "net_change_in_cash": 8413000 }, "raw_data": { "income": { "ebit": "-18230000", "ebitda": "-8946000", "netIncome": "-15925000", "grossProfit": "90635000", "depreciation": "None", "totalRevenue": "166093000", "costOfRevenue": "75458000", "interestIncome": "2281000", "incomeBeforeTax": "-15949000", "interestExpense": "None", "operatingIncome": "-18230000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "2281000", "nonInterestIncome": "None", "operatingExpenses": "108865000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2281000", "costofGoodsAndServicesSold": "75458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9284000", "sellingGeneralAndAdministrative": "108865000", "netIncomeFromContinuingOperations": "-15925000" }, "balance": { "goodwill": "None", "inventory": "59833000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "561709000", "longTermDebt": "None", "shortTermDebt": "22598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-630371000", "totalLiabilities": "259647000", "otherCurrentAssets": "14377000", "totalCurrentAssets": "288043000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "273666000", "currentAccountsPayable": "23772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143606000", "shortLongTermDebtTotal": "170346000", "totalShareholderEquity": "302062000", "capitalLeaseObligations": "170346000", "otherCurrentLiabilities": "45110000", "totalCurrentLiabilities": "110433000", "otherNonCurrentLiabilities": "1466000", "totalNonCurrentLiabilities": "149214000", "cashAndShortTermInvestments": "212656000", "commonStockSharesOutstanding": "116792223", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212656000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4606000", "operatingCashflow": "18752000", "capitalExpenditures": "12225000", "changeInReceivables": "-214000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1886000", "cashflowFromInvestment": "-12225000", "stockBasedCompensation": "18012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8413000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }