{ "ticker": { "uuid": "ead84468-842b-4dc7-8bda-0fa3e29e6914", "symbol": "FVR", "name": "FrontView REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/ead84468-842b-4dc7-8bda-0fa3e29e6914/", "api_url": "https://sharemaestro.com/factors/api/tickers/ead84468-842b-4dc7-8bda-0fa3e29e6914/" }, "ticker_metadata": { "id": 1655, "uuid": "ead84468-842b-4dc7-8bda-0fa3e29e6914", "symbol": "FVR", "name": "FrontView REIT, Inc.", "asset_type": "equity", "market_cap": 401847000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "FrontView is an internally-managed net-lease REIT that is experienced in acquiring, owning and managing outparcel properties that are net leased to a diversified group of tenants.", "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": "ead84468-842b-4dc7-8bda-0fa3e29e6914", "symbol": "FVR", "name": "FrontView REIT, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/ead84468-842b-4dc7-8bda-0fa3e29e6914/", "api_url": "https://sharemaestro.com/factors/api/tickers/ead84468-842b-4dc7-8bda-0fa3e29e6914/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.68, "quality": 0.17, "momentum": 0.89, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 18.82, "market_cap": 419291081.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0697, "shareholder_yield": 0.031, "roe": -0.006, "piotroski_f_score": 4, "momentum_12_1": 0.6601, "volatility_252d": 0.2915 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.603963+00:00", "batch_id": "" }, "size": { "price_close": 18.82, "market_cap": 419291081.12, "market_cap_usd": 419291081.12, "enterprise_value": 737096081.12, "shares_outstanding": 22279016, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0029, "ptbv_ratio": 1.3073, "ps_ratio": 6.0717, "pcf_ratio": 10.1921, "pfcf_ratio": 1.3174, "ev_ebitda": 14.3412, "ev_ebit": 51.8206, "ev_sales": 10.6737, "ev_fcf": 2.3159, "earnings_yield": null, "fcf_yield": 0.4318, "price_to_sales": 6.0717, "price_to_book": 1.0029, "price_to_cashflow": 10.1921, "ebitda_to_ev": 0.0697, "sales_yield": 0.0937 }, "yield": { "dividend_yield": 0.031, "buyback_yield": 0, "shareholder_yield": 0.031, "debt_paydown_yield": null, "total_yield": 0.031 }, "quality": { "gross_margin": -0.3214, "operating_margin": 0.206, "net_margin": -0.0364, "ebitda_margin": 0.7443, "fcf_margin": 4.6089, "roe": -0.006, "roa": -0.0029, "roic": 0.0145, "roc_greenblatt": null, "asset_turnover": 0.0794, "cash_conversion": -126.5019, "accruals_ratio": -0.0502, "sbc_to_revenue": 0.0349, "piotroski_f_score": 4, "altman_z_score": 0.7811, "earnings_stability_5y": 1.8909, "revenue_stability_5y": 0.5592, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0255, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8506, "net_debt_to_ebitda": 6.1833, "debt_to_assets": 0.3761, "interest_coverage": 0.8022, "current_ratio": 0.6558, "quick_ratio": 0.6558, "net_debt": 317805000, "local_beta": 0.0016, "volatility_252d": 0.2915, "volatility_60d": 0.5168, "max_drawdown_12m": -0.1213, "risk_adjusted_momentum": 2.2645 }, "growth": { "revenue_growth_1y": 0.1403, "revenue_growth_3y_cagr": 0.1896, "revenue_growth_5y_cagr": 1.2171, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.1891, "book_value_growth_1y": -0.3049, "revenue_growth": 0.1403, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0358, "price_return_3m": 0.1572, "price_return_6m": 0.253, "price_return_9m": 0.4663, "price_return_12m": 0.7195, "price_return_12m_ex1m": 0.6601, "momentum_6m": 0.253, "momentum_12m": 0.7195, "momentum_12_1": 0.6601, "distance_from_52w_high": 0, "distance_from_52w_low": 0.7666, "relative_strength": 0.6196 }, "raw_ttm": { "revenue_ttm": 69057000, "gross_profit_ttm": -22196000, "ebit_ttm": 14224000, "ebitda_ttm": 51397000, "net_income_ttm": -2516001, "eps_diluted_ttm": -0.1129, "operating_cash_flow_ttm": 41139000, "capital_expenditure_ttm": 277140000, "fcf_ttm": 318279000, "dividends_paid_ttm": 13003000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17732000, "cash_and_equivalents": 9294000, "total_current_assets": 9294000, "total_current_liabilities": 14173000, "net_ppe": null, "total_assets": 869768000, "total_debt": 327099000, "total_equity": 418081000, "net_working_capital": 0, "book_value_per_share": 18.7657, "retained_earnings": -32886000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 320729000, "tangible_book_per_share": 14.396 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 26, "rank_ps": 83, "rank_pcf": 44, "rank_ev_ebitda": 61, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 72, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 98, "rank_fcf_margin": 2, "rank_piotroski": 79, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16 }, "composites": { "value_composite": 32, "quality_composite": 83, "momentum_composite": 11, "growth_composite": 25, "yield_composite": 17, "svqf_composite": 29, "vc1_composite": 69, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.34, "os_score": 0.73, "value_percentile": 0.68, "quality_percentile": 0.17, "momentum_percentile": 0.89, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4146, "ticker_id": 1655, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.603963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.82, "market_cap": 419291081.12, "market_cap_usd": 419291081.12, "enterprise_value": 737096081.12, "shares_outstanding": 22279016, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.00289437, "ptbv_ratio": 1.30730642, "ps_ratio": 6.07166661, "pcf_ratio": 10.19205817, "pfcf_ratio": 1.31736961, "ev_ebitda": 14.34122772, "ev_ebit": 51.82059063, "ev_sales": 10.67373447, "ev_fcf": 2.31588035, "earnings_yield": null, "fcf_yield": 0.43180124, "dividend_yield": 0.03101187, "buyback_yield": 0, "shareholder_yield": 0.03101187, "debt_paydown_yield": null, "total_yield": 0.03101187, "gross_margin": -0.32141564, "operating_margin": 0.20597477, "net_margin": -0.03643369, "ebitda_margin": 0.74426923, "fcf_margin": 4.60893175, "roe": -0.00601797, "roa": -0.00289273, "roic": 0.01449681, "roc_greenblatt": null, "asset_turnover": 0.07939703, "cash_conversion": -126.501937, "accruals_ratio": -0.05019155, "sbc_to_revenue": 0.03488423, "debt_to_equity": 0.85057441, "net_debt_to_ebitda": 6.18333755, "debt_to_assets": 0.37607615, "interest_coverage": 0.80216558, "current_ratio": 0.6557539, "quick_ratio": 0.6557539, "net_debt": 317805000, "revenue_growth_1y": 0.1402883, "revenue_growth_3y_cagr": 0.18964483, "revenue_growth_5y_cagr": 1.21707204, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.18914935, "book_value_growth_1y": -0.30489858, "piotroski_f_score": 4, "altman_z_score": 0.78114632, "earnings_stability_5y": 1.890852, "revenue_stability_5y": 0.559171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03577325, "price_return_3m": 0.15715691, "price_return_6m": 0.25304606, "price_return_9m": 0.46630308, "price_return_12m": 0.71953805, "price_return_12m_ex1m": 0.66014911, "distance_from_52w_high": 0, "distance_from_52w_low": 0.76658876, "relative_strength": 0.61957446, "local_beta": 0.0016, "volatility_252d": 0.29152, "volatility_60d": 0.51677, "max_drawdown_12m": -0.12130543, "revenue_ttm": 69057000, "gross_profit_ttm": -22196000, "ebit_ttm": 14224000, "ebitda_ttm": 51397000, "net_income_ttm": -2516001, "eps_diluted_ttm": -0.11293142, "operating_cash_flow_ttm": 41139000, "capital_expenditure_ttm": 277140000, "fcf_ttm": 318279000, "dividends_paid_ttm": 13003000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17732000, "cash_and_equivalents": 9294000, "total_current_assets": 9294000, "total_current_liabilities": 14173000, "net_ppe": null, "total_assets": 869768000, "total_debt": 327099000, "total_equity": 418081000, "net_working_capital": 0, "book_value_per_share": 18.76568516, "retained_earnings": -32886000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 320729000, "tangible_book_per_share": 14.39601282, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 26, "rank_ps": 83, "rank_pcf": 44, "rank_ev_ebitda": 61, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 72, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 98, "rank_fcf_margin": 2, "rank_piotroski": 79, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16, "value_composite": 32, "quality_composite": 83, "momentum_composite": 11, "growth_composite": 25, "yield_composite": 17, "svqf_composite": 29, "vc1_composite": 69, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 39, "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": 18.82, "os": 0.73, "value": 0.68, "quality": 0.17, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.031, "roe": -0.006, "momentum_12_1": 0.6601, "complete_fields": { "id": 4146, "ticker_id": 1655, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:07.603963+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.82, "market_cap": 419291081.12, "market_cap_usd": 419291081.12, "enterprise_value": 737096081.12, "shares_outstanding": 22279016, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.00289437, "ptbv_ratio": 1.30730642, "ps_ratio": 6.07166661, "pcf_ratio": 10.19205817, "pfcf_ratio": 1.31736961, "ev_ebitda": 14.34122772, "ev_ebit": 51.82059063, "ev_sales": 10.67373447, "ev_fcf": 2.31588035, "earnings_yield": null, "fcf_yield": 0.43180124, "dividend_yield": 0.03101187, "buyback_yield": 0, "shareholder_yield": 0.03101187, "debt_paydown_yield": null, "total_yield": 0.03101187, "gross_margin": -0.32141564, "operating_margin": 0.20597477, "net_margin": -0.03643369, "ebitda_margin": 0.74426923, "fcf_margin": 4.60893175, "roe": -0.00601797, "roa": -0.00289273, "roic": 0.01449681, "roc_greenblatt": null, "asset_turnover": 0.07939703, "cash_conversion": -126.501937, "accruals_ratio": -0.05019155, "sbc_to_revenue": 0.03488423, "debt_to_equity": 0.85057441, "net_debt_to_ebitda": 6.18333755, "debt_to_assets": 0.37607615, "interest_coverage": 0.80216558, "current_ratio": 0.6557539, "quick_ratio": 0.6557539, "net_debt": 317805000, "revenue_growth_1y": 0.1402883, "revenue_growth_3y_cagr": 0.18964483, "revenue_growth_5y_cagr": 1.21707204, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 3.18914935, "book_value_growth_1y": -0.30489858, "piotroski_f_score": 4, "altman_z_score": 0.78114632, "earnings_stability_5y": 1.890852, "revenue_stability_5y": 0.559171, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03577325, "price_return_3m": 0.15715691, "price_return_6m": 0.25304606, "price_return_9m": 0.46630308, "price_return_12m": 0.71953805, "price_return_12m_ex1m": 0.66014911, "distance_from_52w_high": 0, "distance_from_52w_low": 0.76658876, "relative_strength": 0.61957446, "local_beta": 0.0016, "volatility_252d": 0.29152, "volatility_60d": 0.51677, "max_drawdown_12m": -0.12130543, "revenue_ttm": 69057000, "gross_profit_ttm": -22196000, "ebit_ttm": 14224000, "ebitda_ttm": 51397000, "net_income_ttm": -2516001, "eps_diluted_ttm": -0.11293142, "operating_cash_flow_ttm": 41139000, "capital_expenditure_ttm": 277140000, "fcf_ttm": 318279000, "dividends_paid_ttm": 13003000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17732000, "cash_and_equivalents": 9294000, "total_current_assets": 9294000, "total_current_liabilities": 14173000, "net_ppe": null, "total_assets": 869768000, "total_debt": 327099000, "total_equity": 418081000, "net_working_capital": 0, "book_value_per_share": 18.76568516, "retained_earnings": -32886000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 320729000, "tangible_book_per_share": 14.39601282, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 22, "rank_ptbv": 26, "rank_ps": 83, "rank_pcf": 44, "rank_ev_ebitda": 61, "rank_ev_ebit": 92, "rank_earnings_yield": 50, "rank_fcf_yield": 6, "rank_dividend_yield": 24, "rank_shareholder_yield": 25, "rank_total_yield": 25, "rank_roe": 72, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 98, "rank_fcf_margin": 2, "rank_piotroski": 79, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16, "value_composite": 32, "quality_composite": 83, "momentum_composite": 11, "growth_composite": 25, "yield_composite": 17, "svqf_composite": 29, "vc1_composite": 69, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 39, "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 67115000, "cost_of_revenue": 75955000, "gross_profit": -8840000, "ebit": 12803000, "ebitda": 45910000, "pretax_income": -5213000, "tax_provision": 350000, "net_income": -3829000, "net_income_to_common": -3829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13518000, "total_current_assets": 13518000, "total_assets": 854443000, "short_term_debt": 14474000, "long_term_debt": 314251000, "total_debt": 328725000, "total_liabilities": 361219000, "total_equity": 391195000, "shares_outstanding": 27839861, "goodwill_and_intangibles": 99489000 }, "cash_flow": { "operating_cash_flow": 42132000, "capital_expenditure": 12000, "free_cash_flow": 42144000, "dividends_paid": 16601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265977, "ticker_id": 1655, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12803000", "ebitda": "45910000", "netIncome": "-3829000", "grossProfit": "-8840000", "depreciation": "None", "totalRevenue": "67115000", "costOfRevenue": "75955000", "interestIncome": "18016000", "incomeBeforeTax": "-5213000", "interestExpense": "18016000", "operatingIncome": "11332000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-18016000", "nonInterestIncome": "None", "operatingExpenses": "-20172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33107000", "sellingGeneralAndAdministrative": "12935000", "netIncomeFromContinuingOperations": "-5563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "854443000", "longTermDebt": "314251000", "shortTermDebt": "14474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99489000", "reportedCurrency": "USD", "retainedEarnings": "-28149000", "totalLiabilities": "361219000", "otherCurrentAssets": "None", "totalCurrentAssets": "13518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99489000", "currentAccountsPayable": "32494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698667000", "shortLongTermDebtTotal": "14474000", "totalShareholderEquity": "391195000", "capitalLeaseObligations": "14474000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "346745000", "cashAndShortTermInvestments": "13518000", "commonStockSharesOutstanding": "27839861", "intangibleAssetsExcludingGoodwill": "99489000", "cashAndCashEquivalentsAtCarryingValue": "13518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3829000", "profitLoss": "None", "dividendPayout": "16601000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42132000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22593000", "cashflowFromInvestment": "-56301000", "stockBasedCompensation": "1963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67115000, "cost_of_revenue": 75955000, "gross_profit": -8840000, "research_and_development": null, "selling_general_admin": 12935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12803000, "depreciation_amortisation": 33107000, "ebitda": 45910000, "interest_expense": 18016000, "interest_income": null, "other_non_operating": null, "pretax_income": -5213000, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -3829000, "net_income_continuing_ops": -5563000, "net_income_to_common": -3829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13518000, "short_term_investments": null, "net_receivables": 2944000, "inventory": null, "other_current_assets": null, "total_current_assets": 13518000, "net_ppe": null, "goodwill": null, "intangible_assets": 99489000, "goodwill_and_intangibles": 99489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99489000, "total_assets": 854443000, "short_term_debt": 14474000, "accounts_payable": 32494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14474000, "long_term_debt": 314251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 346745000, "total_liabilities": 361219000, "total_debt": 328725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28149000, "total_equity": 391195000, "shares_outstanding": 27839861, "operating_cash_flow": 42132000, "stock_based_compensation": 1963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56301000, "dividends_paid": 16601000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22593000, "free_cash_flow": 42144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12803000", "ebitda": "45910000", "netIncome": "-3829000", "grossProfit": "-8840000", "depreciation": "None", "totalRevenue": "67115000", "costOfRevenue": "75955000", "interestIncome": "18016000", "incomeBeforeTax": "-5213000", "interestExpense": "18016000", "operatingIncome": "11332000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-18016000", "nonInterestIncome": "None", "operatingExpenses": "-20172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33107000", "sellingGeneralAndAdministrative": "12935000", "netIncomeFromContinuingOperations": "-5563000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "854443000", "longTermDebt": "314251000", "shortTermDebt": "14474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99489000", "reportedCurrency": "USD", "retainedEarnings": "-28149000", "totalLiabilities": "361219000", "otherCurrentAssets": "None", "totalCurrentAssets": "13518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99489000", "currentAccountsPayable": "32494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698667000", "shortLongTermDebtTotal": "14474000", "totalShareholderEquity": "391195000", "capitalLeaseObligations": "14474000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "346745000", "cashAndShortTermInvestments": "13518000", "commonStockSharesOutstanding": "27839861", "intangibleAssetsExcludingGoodwill": "99489000", "cashAndCashEquivalentsAtCarryingValue": "13518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3829000", "profitLoss": "None", "dividendPayout": "16601000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42132000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22593000", "cashflowFromInvestment": "-56301000", "stockBasedCompensation": "1963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16601000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33107000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 59917000, "cost_of_revenue": 12597000, "gross_profit": 47320000, "ebit": -7281000, "ebitda": 23206000, "pretax_income": -30629000, "tax_provision": 580000, "net_income": -22213000, "net_income_to_common": -22213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5094000, "total_current_assets": 21921000, "total_assets": 821809000, "short_term_debt": 0, "long_term_debt": 266538000, "total_debt": 266538000, "total_liabilities": 299131000, "total_equity": 324821000, "shares_outstanding": 16068156, "goodwill_and_intangibles": 114868000 }, "cash_flow": { "operating_cash_flow": 20529000, "capital_expenditure": 0, "free_cash_flow": 20529000, "dividends_paid": 1528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265982, "ticker_id": 1655, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7281000", "ebitda": "23206000", "netIncome": "-22213000", "grossProfit": "47320000", "depreciation": "None", "totalRevenue": "59917000", "costOfRevenue": "12597000", "interestIncome": "23348000", "incomeBeforeTax": "-30629000", "interestExpense": "23348000", "operatingIncome": "-14711000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "580000", "reportedCurrency": "USD", "netInterestIncome": "-23348000", "nonInterestIncome": "None", "operatingExpenses": "62031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30487000", "sellingGeneralAndAdministrative": "4909000", "netIncomeFromContinuingOperations": "-31209000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "821809000", "longTermDebt": "266538000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114868000", "reportedCurrency": "USD", "retainedEarnings": "-6834000", "totalLiabilities": "299131000", "otherCurrentAssets": "5898000", "totalCurrentAssets": "21921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799888000", "currentAccountsPayable": "17858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679008000", "shortLongTermDebtTotal": "281273000", "totalShareholderEquity": "324821000", "capitalLeaseObligations": "14735000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281273000", "cashAndShortTermInvestments": "5094000", "commonStockSharesOutstanding": "16068156", "intangibleAssetsExcludingGoodwill": "114868000", "cashAndCashEquivalentsAtCarryingValue": "5094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31209000", "profitLoss": "None", "dividendPayout": "1528000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20529000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64605000", "cashflowFromInvestment": "-97169000", "stockBasedCompensation": "608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 59917000, "cost_of_revenue": 12597000, "gross_profit": 47320000, "research_and_development": null, "selling_general_admin": 4909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7281000, "depreciation_amortisation": 30487000, "ebitda": 23206000, "interest_expense": 23348000, "interest_income": null, "other_non_operating": null, "pretax_income": -30629000, "tax_provision": 580000, "effective_tax_rate": null, "net_income": -22213000, "net_income_continuing_ops": -31209000, "net_income_to_common": -22213000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5094000, "short_term_investments": null, "net_receivables": 10929000, "inventory": null, "other_current_assets": null, "total_current_assets": 21921000, "net_ppe": null, "goodwill": null, "intangible_assets": 114868000, "goodwill_and_intangibles": 114868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 799888000, "total_assets": 821809000, "short_term_debt": 0, "accounts_payable": 17858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17858000, "long_term_debt": 266538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281273000, "total_liabilities": 299131000, "total_debt": 266538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6834000, "total_equity": 324821000, "shares_outstanding": 16068156, "operating_cash_flow": 20529000, "stock_based_compensation": 608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97169000, "dividends_paid": 1528000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64605000, "free_cash_flow": 20529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7281000", "ebitda": "23206000", "netIncome": "-22213000", "grossProfit": "47320000", "depreciation": "None", "totalRevenue": "59917000", "costOfRevenue": "12597000", "interestIncome": "23348000", "incomeBeforeTax": "-30629000", "interestExpense": "23348000", "operatingIncome": "-14711000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "580000", "reportedCurrency": "USD", "netInterestIncome": "-23348000", "nonInterestIncome": "None", "operatingExpenses": "62031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30487000", "sellingGeneralAndAdministrative": "4909000", "netIncomeFromContinuingOperations": "-31209000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "821809000", "longTermDebt": "266538000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114868000", "reportedCurrency": "USD", "retainedEarnings": "-6834000", "totalLiabilities": "299131000", "otherCurrentAssets": "5898000", "totalCurrentAssets": "21921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799888000", "currentAccountsPayable": "17858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679008000", "shortLongTermDebtTotal": "281273000", "totalShareholderEquity": "324821000", "capitalLeaseObligations": "14735000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281273000", "cashAndShortTermInvestments": "5094000", "commonStockSharesOutstanding": "16068156", "intangibleAssetsExcludingGoodwill": "114868000", "cashAndCashEquivalentsAtCarryingValue": "5094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31209000", "profitLoss": "None", "dividendPayout": "1528000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20529000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64605000", "cashflowFromInvestment": "-97169000", "stockBasedCompensation": "608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1528000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30487000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 48266000, "cost_of_revenue": 11580000, "gross_profit": 36686000, "ebit": 4219000, "ebitda": 30418000, "pretax_income": -1208000, "tax_provision": 316000, "net_income": -1100000, "net_income_to_common": -1100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11597000, "total_current_assets": 29281000, "total_assets": 772007000, "short_term_debt": 0, "long_term_debt": 436451973, "total_debt": 436451973, "total_liabilities": 574936000, "total_equity": 197071000, "shares_outstanding": 14977000, "goodwill_and_intangibles": 119432000 }, "cash_flow": { "operating_cash_flow": 17224000, "capital_expenditure": 83000, "free_cash_flow": 17307000, "dividends_paid": 16653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265987, "ticker_id": 1655, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4219000", "ebitda": "30418000", "netIncome": "-1100000", "grossProfit": "36686000", "depreciation": "None", "totalRevenue": "48266000", "costOfRevenue": "11580000", "interestIncome": "18415430", "incomeBeforeTax": "-1208000", "interestExpense": "18377000", "operatingIncome": "-14474000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "316000", "reportedCurrency": "USD", "netInterestIncome": "-18377000", "nonInterestIncome": "None", "operatingExpenses": "51160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26199000", "sellingGeneralAndAdministrative": "8055000", "netIncomeFromContinuingOperations": "-14512000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "197071000", "currentDebt": "None", "investments": "None", "totalAssets": "772007000", "longTermDebt": "436451973", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119432000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "574936000", "otherCurrentAssets": "8391000", "totalCurrentAssets": "29281000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742726000", "currentAccountsPayable": "17452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "618445920", "shortLongTermDebtTotal": "453868000", "totalShareholderEquity": "197071000", "capitalLeaseObligations": "17416178", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557484000", "cashAndShortTermInvestments": "11597000", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "119432000", "cashAndCashEquivalentsAtCarryingValue": "11597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1524000", "profitLoss": "None", "dividendPayout": "16653000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17224000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52640000", "cashflowFromInvestment": "-93812000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48266000, "cost_of_revenue": 11580000, "gross_profit": 36686000, "research_and_development": null, "selling_general_admin": 8055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4219000, "depreciation_amortisation": 26199000, "ebitda": 30418000, "interest_expense": 18377000, "interest_income": null, "other_non_operating": null, "pretax_income": -1208000, "tax_provision": 316000, "effective_tax_rate": null, "net_income": -1100000, "net_income_continuing_ops": -14512000, "net_income_to_common": -1100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11597000, "short_term_investments": null, "net_receivables": 9293000, "inventory": null, "other_current_assets": null, "total_current_assets": 29281000, "net_ppe": null, "goodwill": null, "intangible_assets": 119432000, "goodwill_and_intangibles": 119432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742726000, "total_assets": 772007000, "short_term_debt": 0, "accounts_payable": 17452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17452000, "long_term_debt": 436451973, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 557484000, "total_liabilities": 574936000, "total_debt": 436451973, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 197071000, "shares_outstanding": 14977000, "operating_cash_flow": 17224000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93812000, "dividends_paid": 16653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52640000, "free_cash_flow": 17307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4219000", "ebitda": "30418000", "netIncome": "-1100000", "grossProfit": "36686000", "depreciation": "None", "totalRevenue": "48266000", "costOfRevenue": "11580000", "interestIncome": "18415430", "incomeBeforeTax": "-1208000", "interestExpense": "18377000", "operatingIncome": "-14474000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "316000", "reportedCurrency": "USD", "netInterestIncome": "-18377000", "nonInterestIncome": "None", "operatingExpenses": "51160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26199000", "sellingGeneralAndAdministrative": "8055000", "netIncomeFromContinuingOperations": "-14512000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "197071000", "currentDebt": "None", "investments": "None", "totalAssets": "772007000", "longTermDebt": "436451973", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119432000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "574936000", "otherCurrentAssets": "8391000", "totalCurrentAssets": "29281000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742726000", "currentAccountsPayable": "17452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "618445920", "shortLongTermDebtTotal": "453868000", "totalShareholderEquity": "197071000", "capitalLeaseObligations": "17416178", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557484000", "cashAndShortTermInvestments": "11597000", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "119432000", "cashAndCashEquivalentsAtCarryingValue": "11597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1524000", "profitLoss": "None", "dividendPayout": "16653000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17224000", "capitalExpenditures": "83000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52640000", "cashflowFromInvestment": "-93812000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7081000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26199000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 39862784, "cost_of_revenue": 9053941, "gross_profit": 30808843, "ebit": 7622939, "ebitda": 29975217, "pretax_income": -4949965, "tax_provision": 430232, "net_income": -4470540, "net_income_to_common": -4470540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41076985, "total_current_assets": 53028459, "total_assets": 626789991, "short_term_debt": 0, "long_term_debt": 281307210, "total_debt": 281307210, "total_liabilities": 311103198, "total_equity": 217301234, "shares_outstanding": 14977000, "goodwill_and_intangibles": 110946269 }, "cash_flow": { "operating_cash_flow": 23102733, "capital_expenditure": 0, "free_cash_flow": 23102733, "dividends_paid": 15678315, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265991, "ticker_id": 1655, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7622939", "ebitda": "29975217", "netIncome": "-4470540", "grossProfit": "30808843", "depreciation": "None", "totalRevenue": "39862784", "costOfRevenue": "9053941", "interestIncome": "12572900", "incomeBeforeTax": "-4949965", "interestExpense": "12463982", "operatingIncome": "-5271275", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "430232", "reportedCurrency": "USD", "netInterestIncome": "-12463982", "nonInterestIncome": "None", "operatingExpenses": "36080118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9053941", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22352278", "sellingGeneralAndAdministrative": "1183745", "netIncomeFromContinuingOperations": "-5380197" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "217176234", "currentDebt": "None", "investments": "None", "totalAssets": "626789991", "longTermDebt": "281307210", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "110946269", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "311103198", "otherCurrentAssets": "4278141", "totalCurrentAssets": "53028459", "currentLongTermDebt": "None", "longTermInvestments": "19366248", "shortTermInvestments": "None", "currentNetReceivables": "7673333", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573761532", "currentAccountsPayable": "9688333", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "443133040", "shortLongTermDebtTotal": "298926508", "totalShareholderEquity": "217301234", "capitalLeaseObligations": "17619298", "otherCurrentLiabilities": "2199726", "totalCurrentLiabilities": "11888059", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299215139", "cashAndShortTermInvestments": "41076985", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "110946269", "cashAndCashEquivalentsAtCarryingValue": "41076985", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5380197", "profitLoss": "None", "dividendPayout": "15678315", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23102733", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68298928", "cashflowFromInvestment": "-82198629", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15678315", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3104400", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22352278", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39862784, "cost_of_revenue": 9053941, "gross_profit": 30808843, "research_and_development": null, "selling_general_admin": 1183745, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7622939, "depreciation_amortisation": 22352278, "ebitda": 29975217, "interest_expense": 12463982, "interest_income": null, "other_non_operating": null, "pretax_income": -4949965, "tax_provision": 430232, "effective_tax_rate": null, "net_income": -4470540, "net_income_continuing_ops": -5380197, "net_income_to_common": -4470540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41076985, "short_term_investments": null, "net_receivables": 7673333, "inventory": null, "other_current_assets": null, "total_current_assets": 53028459, "net_ppe": null, "goodwill": null, "intangible_assets": 110946269, "goodwill_and_intangibles": 110946269, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 573761532, "total_assets": 626789991, "short_term_debt": 0, "accounts_payable": 9688333, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11888059, "long_term_debt": 281307210, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299215139, "total_liabilities": 311103198, "total_debt": 281307210, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 217301234, "shares_outstanding": 14977000, "operating_cash_flow": 23102733, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82198629, "dividends_paid": 15678315, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68298928, "free_cash_flow": 23102733, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7622939", "ebitda": "29975217", "netIncome": "-4470540", "grossProfit": "30808843", "depreciation": "None", "totalRevenue": "39862784", "costOfRevenue": "9053941", "interestIncome": "12572900", "incomeBeforeTax": "-4949965", "interestExpense": "12463982", "operatingIncome": "-5271275", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "430232", "reportedCurrency": "USD", "netInterestIncome": "-12463982", "nonInterestIncome": "None", "operatingExpenses": "36080118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9053941", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22352278", "sellingGeneralAndAdministrative": "1183745", "netIncomeFromContinuingOperations": "-5380197" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "217176234", "currentDebt": "None", "investments": "None", "totalAssets": "626789991", "longTermDebt": "281307210", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "110946269", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "311103198", "otherCurrentAssets": "4278141", "totalCurrentAssets": "53028459", "currentLongTermDebt": "None", "longTermInvestments": "19366248", "shortTermInvestments": "None", "currentNetReceivables": "7673333", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573761532", "currentAccountsPayable": "9688333", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "443133040", "shortLongTermDebtTotal": "298926508", "totalShareholderEquity": "217301234", "capitalLeaseObligations": "17619298", "otherCurrentLiabilities": "2199726", "totalCurrentLiabilities": "11888059", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299215139", "cashAndShortTermInvestments": "41076985", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "110946269", "cashAndCashEquivalentsAtCarryingValue": "41076985", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5380197", "profitLoss": "None", "dividendPayout": "15678315", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23102733", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68298928", "cashflowFromInvestment": "-82198629", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15678315", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3104400", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22352278", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 33902405, "cost_of_revenue": 6835435, "gross_profit": 27066970, "ebit": 6560055, "ebitda": 25871112, "pretax_income": -2681688, "tax_provision": 207803, "net_income": -2797161, "net_income_to_common": -2797161, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552182, "total_current_assets": 552182, "total_assets": 34985104, "short_term_debt": null, "long_term_debt": 269980335, "total_debt": 269980335, "total_liabilities": 3166548, "total_equity": 31818556, "shares_outstanding": 14977000, "goodwill_and_intangibles": 113427652 }, "cash_flow": { "operating_cash_flow": 16791492, "capital_expenditure": 60000, "free_cash_flow": 16851492, "dividends_paid": 13431761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265993, "ticker_id": 1655, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6560055", "ebitda": "25871112", "netIncome": "-2797161", "grossProfit": "27066970", "depreciation": "None", "totalRevenue": "33902405", "costOfRevenue": "6835435", "interestIncome": "None", "incomeBeforeTax": "-2681688", "interestExpense": "9375959", "operatingIncome": "-3023707", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "207803", "reportedCurrency": "USD", "netInterestIncome": "-9375959", "nonInterestIncome": "None", "operatingExpenses": "30090677", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6835435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19311057", "sellingGeneralAndAdministrative": "1195858", "netIncomeFromContinuingOperations": "-2889491" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31818556", "currentDebt": "None", "investments": "None", "totalAssets": "34985104", "longTermDebt": "269980335", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "113427652", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3166548", "otherCurrentAssets": "2850097", "totalCurrentAssets": "552182", "currentLongTermDebt": "None", "longTermInvestments": "22984597", "shortTermInvestments": "None", "currentNetReceivables": "7420513", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34432922", "currentAccountsPayable": "69171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288041948", "totalShareholderEquity": "31818556", "capitalLeaseObligations": "18061613", "otherCurrentLiabilities": "803634", "totalCurrentLiabilities": "872805", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2293743", "cashAndShortTermInvestments": "552182", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "113427652", "cashAndCashEquivalentsAtCarryingValue": "552182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2889491", "profitLoss": "None", "dividendPayout": "13431761", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16791492", "capitalExpenditures": "60000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138746325", "cashflowFromInvestment": "-149184664", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13431761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1463640", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16572093", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33902405, "cost_of_revenue": 6835435, "gross_profit": 27066970, "research_and_development": null, "selling_general_admin": 1195858, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6560055, "depreciation_amortisation": 19311057, "ebitda": 25871112, "interest_expense": 9375959, "interest_income": null, "other_non_operating": null, "pretax_income": -2681688, "tax_provision": 207803, "effective_tax_rate": null, "net_income": -2797161, "net_income_continuing_ops": -2889491, "net_income_to_common": -2797161, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552182, "short_term_investments": null, "net_receivables": 7420513, "inventory": null, "other_current_assets": null, "total_current_assets": 552182, "net_ppe": null, "goodwill": null, "intangible_assets": 113427652, "goodwill_and_intangibles": 113427652, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34432922, "total_assets": 34985104, "short_term_debt": null, "accounts_payable": 69171, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 872805, "long_term_debt": 269980335, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2293743, "total_liabilities": 3166548, "total_debt": 269980335, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31818556, "shares_outstanding": 14977000, "operating_cash_flow": 16791492, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149184664, "dividends_paid": 13431761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138746325, "free_cash_flow": 16851492, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6560055", "ebitda": "25871112", "netIncome": "-2797161", "grossProfit": "27066970", "depreciation": "None", "totalRevenue": "33902405", "costOfRevenue": "6835435", "interestIncome": "None", "incomeBeforeTax": "-2681688", "interestExpense": "9375959", "operatingIncome": "-3023707", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "207803", "reportedCurrency": "USD", "netInterestIncome": "-9375959", "nonInterestIncome": "None", "operatingExpenses": "30090677", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6835435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19311057", "sellingGeneralAndAdministrative": "1195858", "netIncomeFromContinuingOperations": "-2889491" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31818556", "currentDebt": "None", "investments": "None", "totalAssets": "34985104", "longTermDebt": "269980335", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "113427652", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3166548", "otherCurrentAssets": "2850097", "totalCurrentAssets": "552182", "currentLongTermDebt": "None", "longTermInvestments": "22984597", "shortTermInvestments": "None", "currentNetReceivables": "7420513", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34432922", "currentAccountsPayable": "69171", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288041948", "totalShareholderEquity": "31818556", "capitalLeaseObligations": "18061613", "otherCurrentLiabilities": "803634", "totalCurrentLiabilities": "872805", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2293743", "cashAndShortTermInvestments": "552182", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "113427652", "cashAndCashEquivalentsAtCarryingValue": "552182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2889491", "profitLoss": "None", "dividendPayout": "13431761", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16791492", "capitalExpenditures": "60000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138746325", "cashflowFromInvestment": "-149184664", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13431761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1463640", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16572093", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 1252912, "cost_of_revenue": 347212, "gross_profit": 905700, "ebit": 800521, "ebitda": 0, "pretax_income": 799404, "tax_provision": 247356, "net_income": 552048, "net_income_to_common": 552048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 776686, "total_current_assets": 820588, "total_assets": 32710403, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1854988, "total_equity": 30855415, "shares_outstanding": 2280850, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -453764, "capital_expenditure": 0, "free_cash_flow": -453764, "dividends_paid": 1025228, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265994, "ticker_id": 1655, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "552048", "grossProfit": "905700", "depreciation": "None", "totalRevenue": "1252912", "costOfRevenue": "347212", "interestIncome": "None", "incomeBeforeTax": "799404", "interestExpense": "None", "operatingIncome": "800521", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "247356", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "105179", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-800521", "sellingGeneralAndAdministrative": "105179", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30855415", "currentDebt": "None", "investments": "None", "totalAssets": "32710403", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1854988", "otherCurrentAssets": "43902", "totalCurrentAssets": "820588", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31889815", "currentAccountsPayable": "72794", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30855415", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629034", "totalCurrentLiabilities": "701828", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1153160", "cashAndShortTermInvestments": "776686", "commonStockSharesOutstanding": "2280850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "776686", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "552048", "profitLoss": "None", "dividendPayout": "1025228", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-453764", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1421410", "cashflowFromInvestment": "1843397", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1025228", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396182", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1252912, "cost_of_revenue": 347212, "gross_profit": 905700, "research_and_development": null, "selling_general_admin": 105179, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 800521, "depreciation_amortisation": -800521, "ebitda": 0, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 799404, "tax_provision": 247356, "effective_tax_rate": null, "net_income": 552048, "net_income_continuing_ops": null, "net_income_to_common": 552048, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 776686, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 820588, "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": 31889815, "total_assets": 32710403, "short_term_debt": null, "accounts_payable": 72794, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 701828, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1153160, "total_liabilities": 1854988, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30855415, "shares_outstanding": 2280850, "operating_cash_flow": -453764, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1843397, "dividends_paid": 1025228, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1421410, "free_cash_flow": -453764, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "552048", "grossProfit": "905700", "depreciation": "None", "totalRevenue": "1252912", "costOfRevenue": "347212", "interestIncome": "None", "incomeBeforeTax": "799404", "interestExpense": "None", "operatingIncome": "800521", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "247356", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "105179", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-800521", "sellingGeneralAndAdministrative": "105179", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30855415", "currentDebt": "None", "investments": "None", "totalAssets": "32710403", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "1854988", "otherCurrentAssets": "43902", "totalCurrentAssets": "820588", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31889815", "currentAccountsPayable": "72794", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "30855415", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "629034", "totalCurrentLiabilities": "701828", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1153160", "cashAndShortTermInvestments": "776686", "commonStockSharesOutstanding": "2280850", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "776686", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "552048", "profitLoss": "None", "dividendPayout": "1025228", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-453764", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1421410", "cashflowFromInvestment": "1843397", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1025228", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396182", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 18185000, "cost_of_revenue": 17674000, "gross_profit": 511000, "ebit": 4683000, "ebitda": 12355000, "pretax_income": 470000, "tax_provision": 70000, "net_income": 480000, "net_income_to_common": 480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9294000, "total_current_assets": 9294000, "total_assets": 869768000, "short_term_debt": 14173000, "long_term_debt": 312926000, "total_debt": 327099000, "total_liabilities": 355609000, "total_equity": 418081000, "shares_outstanding": 22279016, "goodwill_and_intangibles": 97352000 }, "cash_flow": { "operating_cash_flow": 7108000, "capital_expenditure": 0, "free_cash_flow": 7108000, "dividends_paid": 239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265975, "ticker_id": 1655, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4683000", "ebitda": "12355000", "netIncome": "480000", "grossProfit": "511000", "depreciation": "None", "totalRevenue": "18185000", "costOfRevenue": "17674000", "interestIncome": "None", "incomeBeforeTax": "470000", "interestExpense": "4213000", "operatingIncome": "4532000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-4213000", "nonInterestIncome": "None", "operatingExpenses": "-4021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7672000", "sellingGeneralAndAdministrative": "3651000", "netIncomeFromContinuingOperations": "400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "869768000", "longTermDebt": "312926000", "shortTermDebt": "14173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97352000", "reportedCurrency": "USD", "retainedEarnings": "-32886000", "totalLiabilities": "355609000", "otherCurrentAssets": "None", "totalCurrentAssets": "9294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97352000", "currentAccountsPayable": "28510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14173000", "totalShareholderEquity": "418081000", "capitalLeaseObligations": "14173000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341436000", "cashAndShortTermInvestments": "9294000", "commonStockSharesOutstanding": "22279016", "intangibleAssetsExcludingGoodwill": "97352000", "cashAndCashEquivalentsAtCarryingValue": "9294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480000", "profitLoss": "None", "dividendPayout": "239000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7108000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14412000", "cashflowFromInvestment": "-25744000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7672000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18185000, "cost_of_revenue": 17674000, "gross_profit": 511000, "research_and_development": null, "selling_general_admin": 3651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4683000, "depreciation_amortisation": 7672000, "ebitda": 12355000, "interest_expense": 4213000, "interest_income": null, "other_non_operating": null, "pretax_income": 470000, "tax_provision": 70000, "effective_tax_rate": null, "net_income": 480000, "net_income_continuing_ops": 400000, "net_income_to_common": 480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9294000, "short_term_investments": null, "net_receivables": 2290000, "inventory": null, "other_current_assets": null, "total_current_assets": 9294000, "net_ppe": null, "goodwill": null, "intangible_assets": 97352000, "goodwill_and_intangibles": 97352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 97352000, "total_assets": 869768000, "short_term_debt": 14173000, "accounts_payable": 28510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14173000, "long_term_debt": 312926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341436000, "total_liabilities": 355609000, "total_debt": 327099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32886000, "total_equity": 418081000, "shares_outstanding": 22279016, "operating_cash_flow": 7108000, "stock_based_compensation": 1061000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25744000, "dividends_paid": 239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14412000, "free_cash_flow": 7108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4683000", "ebitda": "12355000", "netIncome": "480000", "grossProfit": "511000", "depreciation": "None", "totalRevenue": "18185000", "costOfRevenue": "17674000", "interestIncome": "None", "incomeBeforeTax": "470000", "interestExpense": "4213000", "operatingIncome": "4532000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70000", "reportedCurrency": "USD", "netInterestIncome": "-4213000", "nonInterestIncome": "None", "operatingExpenses": "-4021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7672000", "sellingGeneralAndAdministrative": "3651000", "netIncomeFromContinuingOperations": "400000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "224000", "currentDebt": "None", "investments": "None", "totalAssets": "869768000", "longTermDebt": "312926000", "shortTermDebt": "14173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "97352000", "reportedCurrency": "USD", "retainedEarnings": "-32886000", "totalLiabilities": "355609000", "otherCurrentAssets": "None", "totalCurrentAssets": "9294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "97352000", "currentAccountsPayable": "28510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14173000", "totalShareholderEquity": "418081000", "capitalLeaseObligations": "14173000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14173000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341436000", "cashAndShortTermInvestments": "9294000", "commonStockSharesOutstanding": "22279016", "intangibleAssetsExcludingGoodwill": "97352000", "cashAndCashEquivalentsAtCarryingValue": "9294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480000", "profitLoss": "None", "dividendPayout": "239000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7108000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14412000", "cashflowFromInvestment": "-25744000", "stockBasedCompensation": "1061000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7672000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 16602000, "cost_of_revenue": 68656000, "gross_profit": -52054000, "ebit": -933000, "ebitda": 7552000, "pretax_income": -5241000, "tax_provision": 2000, "net_income": -4110000, "net_income_to_common": -4110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13518000, "total_current_assets": 13518000, "total_assets": 854443000, "short_term_debt": 14474000, "long_term_debt": 314251000, "total_debt": 328725000, "total_liabilities": 361219000, "total_equity": 391195000, "shares_outstanding": 27874696, "goodwill_and_intangibles": 99489000 }, "cash_flow": { "operating_cash_flow": 16515000, "capital_expenditure": 125419000, "free_cash_flow": 141934000, "dividends_paid": 4589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265976, "ticker_id": 1655, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-933000", "ebitda": "7552000", "netIncome": "-4110000", "grossProfit": "-52054000", "depreciation": "None", "totalRevenue": "16602000", "costOfRevenue": "68656000", "interestIncome": "4308000", "incomeBeforeTax": "-5241000", "interestExpense": "4308000", "operatingIncome": "-5381000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-4308000", "nonInterestIncome": "None", "operatingExpenses": "-46673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8485000", "sellingGeneralAndAdministrative": "3705000", "netIncomeFromContinuingOperations": "-5243000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "854443000", "longTermDebt": "314251000", "shortTermDebt": "14474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99489000", "reportedCurrency": "USD", "retainedEarnings": "-28149000", "totalLiabilities": "361219000", "otherCurrentAssets": "None", "totalCurrentAssets": "13518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99489000", "currentAccountsPayable": "32494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698667000", "shortLongTermDebtTotal": "14474000", "totalShareholderEquity": "391195000", "capitalLeaseObligations": "14474000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "346745000", "cashAndShortTermInvestments": "13518000", "commonStockSharesOutstanding": "27874696", "intangibleAssetsExcludingGoodwill": "99489000", "cashAndCashEquivalentsAtCarryingValue": "13518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5243000", "profitLoss": "None", "dividendPayout": "4589000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16515000", "capitalExpenditures": "125419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "858000", "cashflowFromInvestment": "-23450000", "stockBasedCompensation": "398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16602000, "cost_of_revenue": 68656000, "gross_profit": -52054000, "research_and_development": null, "selling_general_admin": 3705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -933000, "depreciation_amortisation": 8485000, "ebitda": 7552000, "interest_expense": 4308000, "interest_income": null, "other_non_operating": null, "pretax_income": -5241000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -4110000, "net_income_continuing_ops": -5243000, "net_income_to_common": -4110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13518000, "short_term_investments": null, "net_receivables": 2944000, "inventory": null, "other_current_assets": null, "total_current_assets": 13518000, "net_ppe": null, "goodwill": null, "intangible_assets": 99489000, "goodwill_and_intangibles": 99489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 99489000, "total_assets": 854443000, "short_term_debt": 14474000, "accounts_payable": 32494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14474000, "long_term_debt": 314251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 346745000, "total_liabilities": 361219000, "total_debt": 328725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28149000, "total_equity": 391195000, "shares_outstanding": 27874696, "operating_cash_flow": 16515000, "stock_based_compensation": 398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23450000, "dividends_paid": 4589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 858000, "free_cash_flow": 141934000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-933000", "ebitda": "7552000", "netIncome": "-4110000", "grossProfit": "-52054000", "depreciation": "None", "totalRevenue": "16602000", "costOfRevenue": "68656000", "interestIncome": "4308000", "incomeBeforeTax": "-5241000", "interestExpense": "4308000", "operatingIncome": "-5381000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-4308000", "nonInterestIncome": "None", "operatingExpenses": "-46673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8485000", "sellingGeneralAndAdministrative": "3705000", "netIncomeFromContinuingOperations": "-5243000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221000", "currentDebt": "None", "investments": "None", "totalAssets": "854443000", "longTermDebt": "314251000", "shortTermDebt": "14474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "99489000", "reportedCurrency": "USD", "retainedEarnings": "-28149000", "totalLiabilities": "361219000", "otherCurrentAssets": "None", "totalCurrentAssets": "13518000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "99489000", "currentAccountsPayable": "32494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "698667000", "shortLongTermDebtTotal": "14474000", "totalShareholderEquity": "391195000", "capitalLeaseObligations": "14474000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "14474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "346745000", "cashAndShortTermInvestments": "13518000", "commonStockSharesOutstanding": "27874696", "intangibleAssetsExcludingGoodwill": "99489000", "cashAndCashEquivalentsAtCarryingValue": "13518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5243000", "profitLoss": "None", "dividendPayout": "4589000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16515000", "capitalExpenditures": "125419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "858000", "cashflowFromInvestment": "-23450000", "stockBasedCompensation": "398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9532000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 16803000, "cost_of_revenue": 2209000, "gross_profit": 14594000, "ebit": 10163000, "ebitda": 20667000, "pretax_income": 5599000, "tax_provision": 52000, "net_income": 4014999, "net_income_to_common": 4014999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19595000, "total_current_assets": 19595000, "total_assets": 846790000, "short_term_debt": 14050000, "long_term_debt": 307071000, "total_debt": 321121000, "total_liabilities": 342639000, "total_equity": 385211000, "shares_outstanding": 27828225, "goodwill_and_intangibles": 101685000 }, "cash_flow": { "operating_cash_flow": 8258000, "capital_expenditure": 83797000, "free_cash_flow": 92055000, "dividends_paid": 4392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265978, "ticker_id": 1655, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10163000", "ebitda": "20667000", "netIncome": "4014999", "grossProfit": "14594000", "depreciation": "None", "totalRevenue": "16803000", "costOfRevenue": "2209000", "interestIncome": "4564000", "incomeBeforeTax": "5599000", "interestExpense": "4564000", "operatingIncome": "11482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-4564000", "nonInterestIncome": "None", "operatingExpenses": "3112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10504000", "sellingGeneralAndAdministrative": "3112000", "netIncomeFromContinuingOperations": "5547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "846790000", "longTermDebt": "307071000", "shortTermDebt": "14050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "101685000", "reportedCurrency": "USD", "retainedEarnings": "-19285000", "totalLiabilities": "342639000", "otherCurrentAssets": "-12699000", "totalCurrentAssets": "19595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101685000", "currentAccountsPayable": "21518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679686000", "shortLongTermDebtTotal": "335171000", "totalShareholderEquity": "385211000", "capitalLeaseObligations": "14050000", "otherCurrentLiabilities": "-14050000", "totalCurrentLiabilities": "21518000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "321121000", "cashAndShortTermInvestments": "19595000", "commonStockSharesOutstanding": "27828225", "intangibleAssetsExcludingGoodwill": "101685000", "cashAndCashEquivalentsAtCarryingValue": "19595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4014999", "profitLoss": "None", "dividendPayout": "4392000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8258000", "capitalExpenditures": "83797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15970000", "cashflowFromInvestment": "18944000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8012000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16803000, "cost_of_revenue": 2209000, "gross_profit": 14594000, "research_and_development": null, "selling_general_admin": 3112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10163000, "depreciation_amortisation": 10504000, "ebitda": 20667000, "interest_expense": 4564000, "interest_income": null, "other_non_operating": null, "pretax_income": 5599000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": 4014999, "net_income_continuing_ops": 5547000, "net_income_to_common": 4014999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19595000, "short_term_investments": null, "net_receivables": 12699000, "inventory": null, "other_current_assets": null, "total_current_assets": 19595000, "net_ppe": null, "goodwill": null, "intangible_assets": 101685000, "goodwill_and_intangibles": 101685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101685000, "total_assets": 846790000, "short_term_debt": 14050000, "accounts_payable": 21518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21518000, "long_term_debt": 307071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321121000, "total_liabilities": 342639000, "total_debt": 321121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19285000, "total_equity": 385211000, "shares_outstanding": 27828225, "operating_cash_flow": 8258000, "stock_based_compensation": 750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18944000, "dividends_paid": 4392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15970000, "free_cash_flow": 92055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10163000", "ebitda": "20667000", "netIncome": "4014999", "grossProfit": "14594000", "depreciation": "None", "totalRevenue": "16803000", "costOfRevenue": "2209000", "interestIncome": "4564000", "incomeBeforeTax": "5599000", "interestExpense": "4564000", "operatingIncome": "11482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-4564000", "nonInterestIncome": "None", "operatingExpenses": "3112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10504000", "sellingGeneralAndAdministrative": "3112000", "netIncomeFromContinuingOperations": "5547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "212000", "currentDebt": "None", "investments": "None", "totalAssets": "846790000", "longTermDebt": "307071000", "shortTermDebt": "14050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "101685000", "reportedCurrency": "USD", "retainedEarnings": "-19285000", "totalLiabilities": "342639000", "otherCurrentAssets": "-12699000", "totalCurrentAssets": "19595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12699000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101685000", "currentAccountsPayable": "21518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679686000", "shortLongTermDebtTotal": "335171000", "totalShareholderEquity": "385211000", "capitalLeaseObligations": "14050000", "otherCurrentLiabilities": "-14050000", "totalCurrentLiabilities": "21518000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "321121000", "cashAndShortTermInvestments": "19595000", "commonStockSharesOutstanding": "27828225", "intangibleAssetsExcludingGoodwill": "101685000", "cashAndCashEquivalentsAtCarryingValue": "19595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4014999", "profitLoss": "None", "dividendPayout": "4392000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8258000", "capitalExpenditures": "83797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15970000", "cashflowFromInvestment": "18944000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8012000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 17467000, "cost_of_revenue": 2714000, "gross_profit": 14753000, "ebit": 311000, "ebitda": 10823000, "pretax_income": -4336000, "tax_provision": 194000, "net_income": -2901000, "net_income_to_common": -2901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8363000, "total_current_assets": 52396000, "total_assets": 856512000, "short_term_debt": 1511000, "long_term_debt": 316892000, "total_debt": 318403000, "total_liabilities": 352561000, "total_equity": 369890000, "shares_outstanding": 27824932, "goodwill_and_intangibles": 106759000 }, "cash_flow": { "operating_cash_flow": 9258000, "capital_expenditure": 67924000, "free_cash_flow": 77182000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265979, "ticker_id": 1655, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311000", "ebitda": "10823000", "netIncome": "-2901000", "grossProfit": "14753000", "depreciation": "None", "totalRevenue": "17467000", "costOfRevenue": "2714000", "interestIncome": "4647000", "incomeBeforeTax": "-4336000", "interestExpense": "4647000", "operatingIncome": "2008000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-4647000", "nonInterestIncome": "None", "operatingExpenses": "12745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10512000", "sellingGeneralAndAdministrative": "3279000", "netIncomeFromContinuingOperations": "-4530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "856512000", "longTermDebt": "316892000", "shortTermDebt": "1511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "106759000", "reportedCurrency": "USD", "retainedEarnings": "-18727000", "totalLiabilities": "352561000", "otherCurrentAssets": "31191000", "totalCurrentAssets": "52396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "804116000", "currentAccountsPayable": "19638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688212000", "shortLongTermDebtTotal": "332923000", "totalShareholderEquity": "369890000", "capitalLeaseObligations": "14520000", "otherCurrentLiabilities": "-8140000", "totalCurrentLiabilities": "21149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331412000", "cashAndShortTermInvestments": "8363000", "commonStockSharesOutstanding": "27824932", "intangibleAssetsExcludingGoodwill": "106759000", "cashAndCashEquivalentsAtCarryingValue": "8363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4530000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9258000", "capitalExpenditures": "67924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306000", "cashflowFromInvestment": "-4510000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17467000, "cost_of_revenue": 2714000, "gross_profit": 14753000, "research_and_development": null, "selling_general_admin": 3279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311000, "depreciation_amortisation": 10512000, "ebitda": 10823000, "interest_expense": 4647000, "interest_income": null, "other_non_operating": null, "pretax_income": -4336000, "tax_provision": 194000, "effective_tax_rate": null, "net_income": -2901000, "net_income_continuing_ops": -4530000, "net_income_to_common": -2901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8363000, "short_term_investments": null, "net_receivables": 12842000, "inventory": null, "other_current_assets": null, "total_current_assets": 52396000, "net_ppe": null, "goodwill": null, "intangible_assets": 106759000, "goodwill_and_intangibles": 106759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 804116000, "total_assets": 856512000, "short_term_debt": 1511000, "accounts_payable": 19638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21149000, "long_term_debt": 316892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 331412000, "total_liabilities": 352561000, "total_debt": 318403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18727000, "total_equity": 369890000, "shares_outstanding": 27824932, "operating_cash_flow": 9258000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4510000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 306000, "free_cash_flow": 77182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311000", "ebitda": "10823000", "netIncome": "-2901000", "grossProfit": "14753000", "depreciation": "None", "totalRevenue": "17467000", "costOfRevenue": "2714000", "interestIncome": "4647000", "incomeBeforeTax": "-4336000", "interestExpense": "4647000", "operatingIncome": "2008000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-4647000", "nonInterestIncome": "None", "operatingExpenses": "12745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2714000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10512000", "sellingGeneralAndAdministrative": "3279000", "netIncomeFromContinuingOperations": "-4530000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "856512000", "longTermDebt": "316892000", "shortTermDebt": "1511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "106759000", "reportedCurrency": "USD", "retainedEarnings": "-18727000", "totalLiabilities": "352561000", "otherCurrentAssets": "31191000", "totalCurrentAssets": "52396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "804116000", "currentAccountsPayable": "19638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "688212000", "shortLongTermDebtTotal": "332923000", "totalShareholderEquity": "369890000", "capitalLeaseObligations": "14520000", "otherCurrentLiabilities": "-8140000", "totalCurrentLiabilities": "21149000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "331412000", "cashAndShortTermInvestments": "8363000", "commonStockSharesOutstanding": "27824932", "intangibleAssetsExcludingGoodwill": "106759000", "cashAndCashEquivalentsAtCarryingValue": "8363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4530000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9258000", "capitalExpenditures": "67924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "306000", "cashflowFromInvestment": "-4510000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10512000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 16243000, "cost_of_revenue": 2376000, "gross_profit": 13867000, "ebit": 3262000, "ebitda": 11690000, "pretax_income": -1235000, "tax_provision": 102000, "net_income": -833000, "net_income_to_common": -833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3309000, "total_current_assets": 28866000, "total_assets": 860835000, "short_term_debt": 179000, "long_term_debt": 310214000, "total_debt": 310393000, "total_liabilities": 345244000, "total_equity": 324664000, "shares_outstanding": 17291000, "goodwill_and_intangibles": 115583000 }, "cash_flow": { "operating_cash_flow": 8101000, "capital_expenditure": 49922000, "free_cash_flow": 58023000, "dividends_paid": 3837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265980, "ticker_id": 1655, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3262000", "ebitda": "11690000", "netIncome": "-833000", "grossProfit": "13867000", "depreciation": "None", "totalRevenue": "16243000", "costOfRevenue": "2376000", "interestIncome": "4497000", "incomeBeforeTax": "-1235000", "interestExpense": "4497000", "operatingIncome": "3223000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-4497000", "nonInterestIncome": "None", "operatingExpenses": "10644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8428000", "sellingGeneralAndAdministrative": "2839000", "netIncomeFromContinuingOperations": "-1337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "860835000", "longTermDebt": "310214000", "shortTermDebt": "179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115583000", "reportedCurrency": "USD", "retainedEarnings": "-11546000", "totalLiabilities": "345244000", "otherCurrentAssets": "13950000", "totalCurrentAssets": "28866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831969000", "currentAccountsPayable": "18977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710563000", "shortLongTermDebtTotal": "326267000", "totalShareholderEquity": "324664000", "capitalLeaseObligations": "16053000", "otherCurrentLiabilities": "-179000", "totalCurrentLiabilities": "18977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "326267000", "cashAndShortTermInvestments": "3309000", "commonStockSharesOutstanding": "17291000", "intangibleAssetsExcludingGoodwill": "115583000", "cashAndCashEquivalentsAtCarryingValue": "3309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1337000", "profitLoss": "None", "dividendPayout": "3837000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8101000", "capitalExpenditures": "49922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37399000", "cashflowFromInvestment": "-47285000", "stockBasedCompensation": "615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16243000, "cost_of_revenue": 2376000, "gross_profit": 13867000, "research_and_development": null, "selling_general_admin": 2839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3262000, "depreciation_amortisation": 8428000, "ebitda": 11690000, "interest_expense": 4497000, "interest_income": null, "other_non_operating": null, "pretax_income": -1235000, "tax_provision": 102000, "effective_tax_rate": null, "net_income": -833000, "net_income_continuing_ops": -1337000, "net_income_to_common": -833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3309000, "short_term_investments": null, "net_receivables": 11607000, "inventory": null, "other_current_assets": null, "total_current_assets": 28866000, "net_ppe": null, "goodwill": null, "intangible_assets": 115583000, "goodwill_and_intangibles": 115583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 831969000, "total_assets": 860835000, "short_term_debt": 179000, "accounts_payable": 18977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18977000, "long_term_debt": 310214000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326267000, "total_liabilities": 345244000, "total_debt": 310393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11546000, "total_equity": 324664000, "shares_outstanding": 17291000, "operating_cash_flow": 8101000, "stock_based_compensation": 615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47285000, "dividends_paid": 3837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37399000, "free_cash_flow": 58023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3262000", "ebitda": "11690000", "netIncome": "-833000", "grossProfit": "13867000", "depreciation": "None", "totalRevenue": "16243000", "costOfRevenue": "2376000", "interestIncome": "4497000", "incomeBeforeTax": "-1235000", "interestExpense": "4497000", "operatingIncome": "3223000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-4497000", "nonInterestIncome": "None", "operatingExpenses": "10644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8428000", "sellingGeneralAndAdministrative": "2839000", "netIncomeFromContinuingOperations": "-1337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "860835000", "longTermDebt": "310214000", "shortTermDebt": "179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "115583000", "reportedCurrency": "USD", "retainedEarnings": "-11546000", "totalLiabilities": "345244000", "otherCurrentAssets": "13950000", "totalCurrentAssets": "28866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831969000", "currentAccountsPayable": "18977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "710563000", "shortLongTermDebtTotal": "326267000", "totalShareholderEquity": "324664000", "capitalLeaseObligations": "16053000", "otherCurrentLiabilities": "-179000", "totalCurrentLiabilities": "18977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "326267000", "cashAndShortTermInvestments": "3309000", "commonStockSharesOutstanding": "17291000", "intangibleAssetsExcludingGoodwill": "115583000", "cashAndCashEquivalentsAtCarryingValue": "3309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1337000", "profitLoss": "None", "dividendPayout": "3837000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8101000", "capitalExpenditures": "49922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37399000", "cashflowFromInvestment": "-47285000", "stockBasedCompensation": "615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8920000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 15177000, "cost_of_revenue": 2170000, "gross_profit": 13007000, "ebit": -1139000, "ebitda": 6403000, "pretax_income": -4591000, "tax_provision": 231000, "net_income": -2997000, "net_income_to_common": -2997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5094000, "total_current_assets": 21921000, "total_assets": 821809000, "short_term_debt": 0, "long_term_debt": 266538000, "total_debt": 266538000, "total_liabilities": 299131000, "total_equity": 324821000, "shares_outstanding": 17291000, "goodwill_and_intangibles": 114868000 }, "cash_flow": { "operating_cash_flow": 2685000, "capital_expenditure": 0, "free_cash_flow": 2685000, "dividends_paid": 16000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265981, "ticker_id": 1655, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1139000", "ebitda": "6403000", "netIncome": "-2997000", "grossProfit": "13007000", "depreciation": "None", "totalRevenue": "15177000", "costOfRevenue": "2170000", "interestIncome": "3593000", "incomeBeforeTax": "-4591000", "interestExpense": "3452000", "operatingIncome": "-4822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "-3452000", "nonInterestIncome": "None", "operatingExpenses": "17829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7542000", "sellingGeneralAndAdministrative": "2787000", "netIncomeFromContinuingOperations": "-4822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "821809000", "longTermDebt": "266538000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114868000", "reportedCurrency": "USD", "retainedEarnings": "-6834000", "totalLiabilities": "299131000", "otherCurrentAssets": "14867000", "totalCurrentAssets": "21921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799888000", "currentAccountsPayable": "17858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679008000", "shortLongTermDebtTotal": "281273000", "totalShareholderEquity": "324821000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281273000", "cashAndShortTermInvestments": "5094000", "commonStockSharesOutstanding": "17291000", "intangibleAssetsExcludingGoodwill": "114868000", "cashAndCashEquivalentsAtCarryingValue": "5094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4822000", "profitLoss": "None", "dividendPayout": "16000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2685000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95045000", "cashflowFromInvestment": "-105103000", "stockBasedCompensation": "608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15177000, "cost_of_revenue": 2170000, "gross_profit": 13007000, "research_and_development": null, "selling_general_admin": 2787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1139000, "depreciation_amortisation": 7542000, "ebitda": 6403000, "interest_expense": 3452000, "interest_income": null, "other_non_operating": null, "pretax_income": -4591000, "tax_provision": 231000, "effective_tax_rate": null, "net_income": -2997000, "net_income_continuing_ops": -4822000, "net_income_to_common": -2997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5094000, "short_term_investments": null, "net_receivables": 1960000, "inventory": null, "other_current_assets": null, "total_current_assets": 21921000, "net_ppe": null, "goodwill": null, "intangible_assets": 114868000, "goodwill_and_intangibles": 114868000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 799888000, "total_assets": 821809000, "short_term_debt": 0, "accounts_payable": 17858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17858000, "long_term_debt": 266538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281273000, "total_liabilities": 299131000, "total_debt": 266538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6834000, "total_equity": 324821000, "shares_outstanding": 17291000, "operating_cash_flow": 2685000, "stock_based_compensation": 608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105103000, "dividends_paid": 16000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95045000, "free_cash_flow": 2685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1139000", "ebitda": "6403000", "netIncome": "-2997000", "grossProfit": "13007000", "depreciation": "None", "totalRevenue": "15177000", "costOfRevenue": "2170000", "interestIncome": "3593000", "incomeBeforeTax": "-4591000", "interestExpense": "3452000", "operatingIncome": "-4822000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "231000", "reportedCurrency": "USD", "netInterestIncome": "-3452000", "nonInterestIncome": "None", "operatingExpenses": "17829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7542000", "sellingGeneralAndAdministrative": "2787000", "netIncomeFromContinuingOperations": "-4822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "821809000", "longTermDebt": "266538000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "114868000", "reportedCurrency": "USD", "retainedEarnings": "-6834000", "totalLiabilities": "299131000", "otherCurrentAssets": "14867000", "totalCurrentAssets": "21921000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "799888000", "currentAccountsPayable": "17858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "679008000", "shortLongTermDebtTotal": "281273000", "totalShareholderEquity": "324821000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "281273000", "cashAndShortTermInvestments": "5094000", "commonStockSharesOutstanding": "17291000", "intangibleAssetsExcludingGoodwill": "114868000", "cashAndCashEquivalentsAtCarryingValue": "5094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4822000", "profitLoss": "None", "dividendPayout": "16000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2685000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95045000", "cashflowFromInvestment": "-105103000", "stockBasedCompensation": "608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "252500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7542000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 14534000, "cost_of_revenue": 3531000, "gross_profit": 11003000, "ebit": 3187000, "ebitda": 10905000, "pretax_income": -3276000, "tax_provision": 63000, "net_income": -2431000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9895000, "total_current_assets": 21953000, "total_assets": 733070000, "short_term_debt": 0, "long_term_debt": 418268000, "total_debt": 418268000, "total_liabilities": 448372000, "total_equity": 180974000, "shares_outstanding": 14977310, "goodwill_and_intangibles": 103109000 }, "cash_flow": { "operating_cash_flow": 10124000, "capital_expenditure": 0, "free_cash_flow": 10124000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265983, "ticker_id": 1655, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3187000", "ebitda": "10905000", "netIncome": "-2431000", "grossProfit": "11003000", "depreciation": "None", "totalRevenue": "14534000", "costOfRevenue": "3531000", "interestIncome": "6463000", "incomeBeforeTax": "-3276000", "interestExpense": "6463000", "operatingIncome": "-3339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-6463000", "nonInterestIncome": "None", "operatingExpenses": "14342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7718000", "sellingGeneralAndAdministrative": "697000", "netIncomeFromContinuingOperations": "-3339000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "180849000", "currentDebt": "None", "investments": "None", "totalAssets": "733070000", "longTermDebt": "418268000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103109000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "448372000", "otherCurrentAssets": "2001000", "totalCurrentAssets": "21953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711117000", "currentAccountsPayable": "12304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602987000", "shortLongTermDebtTotal": "432510000", "totalShareholderEquity": "180974000", "capitalLeaseObligations": "14242000", "otherCurrentLiabilities": "3558000", "totalCurrentLiabilities": "15862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432510000", "cashAndShortTermInvestments": "9895000", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "103109000", "cashAndCashEquivalentsAtCarryingValue": "9895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20006000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10124000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13680000", "cashflowFromInvestment": "-597000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14534000, "cost_of_revenue": 3531000, "gross_profit": 11003000, "research_and_development": null, "selling_general_admin": 697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3187000, "depreciation_amortisation": 7718000, "ebitda": 10905000, "interest_expense": 6463000, "interest_income": null, "other_non_operating": null, "pretax_income": -3276000, "tax_provision": 63000, "effective_tax_rate": null, "net_income": -2431000, "net_income_continuing_ops": -3339000, "net_income_to_common": -2431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9895000, "short_term_investments": null, "net_receivables": 10057000, "inventory": null, "other_current_assets": null, "total_current_assets": 21953000, "net_ppe": null, "goodwill": null, "intangible_assets": 103109000, "goodwill_and_intangibles": 103109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711117000, "total_assets": 733070000, "short_term_debt": 0, "accounts_payable": 12304000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15862000, "long_term_debt": 418268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432510000, "total_liabilities": 448372000, "total_debt": 418268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 180974000, "shares_outstanding": 14977310, "operating_cash_flow": 10124000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -597000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13680000, "free_cash_flow": 10124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3187000", "ebitda": "10905000", "netIncome": "-2431000", "grossProfit": "11003000", "depreciation": "None", "totalRevenue": "14534000", "costOfRevenue": "3531000", "interestIncome": "6463000", "incomeBeforeTax": "-3276000", "interestExpense": "6463000", "operatingIncome": "-3339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "63000", "reportedCurrency": "USD", "netInterestIncome": "-6463000", "nonInterestIncome": "None", "operatingExpenses": "14342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7718000", "sellingGeneralAndAdministrative": "697000", "netIncomeFromContinuingOperations": "-3339000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "180849000", "currentDebt": "None", "investments": "None", "totalAssets": "733070000", "longTermDebt": "418268000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "103109000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "448372000", "otherCurrentAssets": "2001000", "totalCurrentAssets": "21953000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711117000", "currentAccountsPayable": "12304000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "602987000", "shortLongTermDebtTotal": "432510000", "totalShareholderEquity": "180974000", "capitalLeaseObligations": "14242000", "otherCurrentLiabilities": "3558000", "totalCurrentLiabilities": "15862000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432510000", "cashAndShortTermInvestments": "9895000", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "103109000", "cashAndCashEquivalentsAtCarryingValue": "9895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20006000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10124000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13680000", "cashflowFromInvestment": "-597000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7718000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 14607000, "cost_of_revenue": 3241000, "gross_profit": 11366000, "ebit": 3703000, "ebitda": 10675000, "pretax_income": -2894000, "tax_provision": 119000, "net_income": -2186000, "net_income_to_common": -2186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71455000, "total_current_assets": 71455000, "total_assets": 798372000, "short_term_debt": null, "long_term_debt": 249869000, "total_debt": 249869000, "total_liabilities": 278817000, "total_equity": 274493000, "shares_outstanding": 14977310, "goodwill_and_intangibles": 108281000 }, "cash_flow": { "operating_cash_flow": 5130000, "capital_expenditure": 15000, "free_cash_flow": 5145000, "dividends_paid": 1504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265984, "ticker_id": 1655, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3703000", "ebitda": "10675000", "netIncome": "-2186000", "grossProfit": "11366000", "depreciation": "None", "totalRevenue": "14607000", "costOfRevenue": "3241000", "interestIncome": "None", "incomeBeforeTax": "-2894000", "interestExpense": "6597000", "operatingIncome": "-3013000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-6597000", "nonInterestIncome": "None", "operatingExpenses": "14379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6972000", "sellingGeneralAndAdministrative": "640000", "netIncomeFromContinuingOperations": "-3013000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "798372000", "longTermDebt": "249869000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "108281000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "278817000", "otherCurrentAssets": "-10256000", "totalCurrentAssets": "71455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "726917000", "currentAccountsPayable": "13951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264866000", "totalShareholderEquity": "274493000", "capitalLeaseObligations": "14997000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "13951000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264866000", "cashAndShortTermInvestments": "71455000", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "108281000", "cashAndCashEquivalentsAtCarryingValue": "71455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3012000", "profitLoss": "None", "dividendPayout": "1504000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5130000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4583000", "cashflowFromInvestment": "2876000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14607000, "cost_of_revenue": 3241000, "gross_profit": 11366000, "research_and_development": null, "selling_general_admin": 640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3703000, "depreciation_amortisation": 6972000, "ebitda": 10675000, "interest_expense": 6597000, "interest_income": null, "other_non_operating": null, "pretax_income": -2894000, "tax_provision": 119000, "effective_tax_rate": null, "net_income": -2186000, "net_income_continuing_ops": -3013000, "net_income_to_common": -2186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71455000, "short_term_investments": null, "net_receivables": 10256000, "inventory": null, "other_current_assets": null, "total_current_assets": 71455000, "net_ppe": null, "goodwill": null, "intangible_assets": 108281000, "goodwill_and_intangibles": 108281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 726917000, "total_assets": 798372000, "short_term_debt": null, "accounts_payable": 13951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13951000, "long_term_debt": 249869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264866000, "total_liabilities": 278817000, "total_debt": 249869000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 274493000, "shares_outstanding": 14977310, "operating_cash_flow": 5130000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2876000, "dividends_paid": 1504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4583000, "free_cash_flow": 5145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3703000", "ebitda": "10675000", "netIncome": "-2186000", "grossProfit": "11366000", "depreciation": "None", "totalRevenue": "14607000", "costOfRevenue": "3241000", "interestIncome": "None", "incomeBeforeTax": "-2894000", "interestExpense": "6597000", "operatingIncome": "-3013000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-6597000", "nonInterestIncome": "None", "operatingExpenses": "14379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6972000", "sellingGeneralAndAdministrative": "640000", "netIncomeFromContinuingOperations": "-3013000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "150000", "currentDebt": "None", "investments": "None", "totalAssets": "798372000", "longTermDebt": "249869000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "108281000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "278817000", "otherCurrentAssets": "-10256000", "totalCurrentAssets": "71455000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "726917000", "currentAccountsPayable": "13951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264866000", "totalShareholderEquity": "274493000", "capitalLeaseObligations": "14997000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "13951000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264866000", "cashAndShortTermInvestments": "71455000", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "108281000", "cashAndCashEquivalentsAtCarryingValue": "71455000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3012000", "profitLoss": "None", "dividendPayout": "1504000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5130000", "capitalExpenditures": "15000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4583000", "cashflowFromInvestment": "2876000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7456000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 15259000, "cost_of_revenue": 3525000, "gross_profit": 11734000, "ebit": 3488000, "ebitda": 11259000, "pretax_income": -3207000, "tax_provision": 162000, "net_income": -2452000, "net_income_to_common": -2452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -300687000, "total_equity": 300687000, "shares_outstanding": 14977310, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2590000, "capital_expenditure": 6000, "free_cash_flow": 2596000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265985, "ticker_id": 1655, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3488000", "ebitda": "11259000", "netIncome": "-2452000", "grossProfit": "11734000", "depreciation": "None", "totalRevenue": "15259000", "costOfRevenue": "3525000", "interestIncome": "None", "incomeBeforeTax": "-3207000", "interestExpense": "6695000", "operatingIncome": "3691000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-6695000", "nonInterestIncome": "None", "operatingExpenses": "8043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7771000", "sellingGeneralAndAdministrative": "718000", "netIncomeFromContinuingOperations": "-3369000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-300687000", "otherCurrentAssets": "-17129000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "300687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-300687000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3369000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2590000", "capitalExpenditures": "6000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12177000", "cashflowFromInvestment": "5655000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15259000, "cost_of_revenue": 3525000, "gross_profit": 11734000, "research_and_development": null, "selling_general_admin": 718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3488000, "depreciation_amortisation": 7771000, "ebitda": 11259000, "interest_expense": 6695000, "interest_income": null, "other_non_operating": null, "pretax_income": -3207000, "tax_provision": 162000, "effective_tax_rate": null, "net_income": -2452000, "net_income_continuing_ops": -3369000, "net_income_to_common": -2452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -300687000, "total_liabilities": -300687000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 300687000, "shares_outstanding": 14977310, "operating_cash_flow": 2590000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5655000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12177000, "free_cash_flow": 2596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3488000", "ebitda": "11259000", "netIncome": "-2452000", "grossProfit": "11734000", "depreciation": "None", "totalRevenue": "15259000", "costOfRevenue": "3525000", "interestIncome": "None", "incomeBeforeTax": "-3207000", "interestExpense": "6695000", "operatingIncome": "3691000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "162000", "reportedCurrency": "USD", "netInterestIncome": "-6695000", "nonInterestIncome": "None", "operatingExpenses": "8043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7771000", "sellingGeneralAndAdministrative": "718000", "netIncomeFromContinuingOperations": "-3369000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-300687000", "otherCurrentAssets": "-17129000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "300687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-300687000", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14977310", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3369000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2590000", "capitalExpenditures": "6000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12177000", "cashflowFromInvestment": "5655000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7771000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 14252000, "cost_of_revenue": 3412000, "gross_profit": 10840000, "ebit": 1398000, "ebitda": 9390000, "pretax_income": 8538000, "tax_provision": 110000, "net_income": 6154000, "net_income_to_common": 6154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11597000, "total_current_assets": 29281000, "total_assets": 772007000, "short_term_debt": null, "long_term_debt": 436452000, "total_debt": 436452000, "total_liabilities": 574936000, "total_equity": 197071000, "shares_outstanding": 14977155, "goodwill_and_intangibles": 119432000 }, "cash_flow": { "operating_cash_flow": 1634552, "capital_expenditure": 0, "free_cash_flow": 1634552, "dividends_paid": 4392078, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265986, "ticker_id": 1655, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1398000", "ebitda": "9390000", "netIncome": "6154000", "grossProfit": "10840000", "depreciation": "None", "totalRevenue": "14252000", "costOfRevenue": "3412000", "interestIncome": "None", "incomeBeforeTax": "8538000", "interestExpense": "5637854", "operatingIncome": "-4469000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-5637854", "nonInterestIncome": "None", "operatingExpenses": "15309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7992000", "sellingGeneralAndAdministrative": "2027000", "netIncomeFromContinuingOperations": "-14446538" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "197071000", "currentDebt": "None", "investments": "None", "totalAssets": "772007000", "longTermDebt": "436452000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119432000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "574936000", "otherCurrentAssets": "8391000", "totalCurrentAssets": "29281000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742726000", "currentAccountsPayable": "17452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453868000", "totalShareholderEquity": "197071000", "capitalLeaseObligations": "17416000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557484000", "cashAndShortTermInvestments": "11597000", "commonStockSharesOutstanding": "14977155", "intangibleAssetsExcludingGoodwill": "119432000", "cashAndCashEquivalentsAtCarryingValue": "11597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8427771", "profitLoss": "None", "dividendPayout": "4392078", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1634552", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21930818", "cashflowFromInvestment": "-21609481", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4392078", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7992455", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14252000, "cost_of_revenue": 3412000, "gross_profit": 10840000, "research_and_development": null, "selling_general_admin": 2027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1398000, "depreciation_amortisation": 7992000, "ebitda": 9390000, "interest_expense": 5637854, "interest_income": null, "other_non_operating": null, "pretax_income": 8538000, "tax_provision": 110000, "effective_tax_rate": null, "net_income": 6154000, "net_income_continuing_ops": -14446538, "net_income_to_common": 6154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11597000, "short_term_investments": null, "net_receivables": 9293000, "inventory": null, "other_current_assets": null, "total_current_assets": 29281000, "net_ppe": null, "goodwill": null, "intangible_assets": 119432000, "goodwill_and_intangibles": 119432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 742726000, "total_assets": 772007000, "short_term_debt": null, "accounts_payable": 17452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17452000, "long_term_debt": 436452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 557484000, "total_liabilities": 574936000, "total_debt": 436452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 197071000, "shares_outstanding": 14977155, "operating_cash_flow": 1634552, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21609481, "dividends_paid": 4392078, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21930818, "free_cash_flow": 1634552, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1398000", "ebitda": "9390000", "netIncome": "6154000", "grossProfit": "10840000", "depreciation": "None", "totalRevenue": "14252000", "costOfRevenue": "3412000", "interestIncome": "None", "incomeBeforeTax": "8538000", "interestExpense": "5637854", "operatingIncome": "-4469000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "110000", "reportedCurrency": "USD", "netInterestIncome": "-5637854", "nonInterestIncome": "None", "operatingExpenses": "15309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7992000", "sellingGeneralAndAdministrative": "2027000", "netIncomeFromContinuingOperations": "-14446538" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "197071000", "currentDebt": "None", "investments": "None", "totalAssets": "772007000", "longTermDebt": "436452000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "119432000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "574936000", "otherCurrentAssets": "8391000", "totalCurrentAssets": "29281000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9293000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "742726000", "currentAccountsPayable": "17452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453868000", "totalShareholderEquity": "197071000", "capitalLeaseObligations": "17416000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "17452000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557484000", "cashAndShortTermInvestments": "11597000", "commonStockSharesOutstanding": "14977155", "intangibleAssetsExcludingGoodwill": "119432000", "cashAndCashEquivalentsAtCarryingValue": "11597000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8427771", "profitLoss": "None", "dividendPayout": "4392078", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1634552", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21930818", "cashflowFromInvestment": "-21609481", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4392078", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7992455", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 11623000, "cost_of_revenue": 2746000, "gross_profit": 8877000, "ebit": -229000, "ebitda": 6246000, "pretax_income": -4847000, "tax_provision": 48000, "net_income": -3561000, "net_income_to_common": -3561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15172648, "total_current_assets": 27875426, "total_assets": 657601436, "short_term_debt": null, "long_term_debt": 322764014, "total_debt": 322764014, "total_liabilities": 359317270, "total_equity": 194690540, "shares_outstanding": 14977000, "goodwill_and_intangibles": 107383082 }, "cash_flow": { "operating_cash_flow": 1870000, "capital_expenditure": 0, "free_cash_flow": 1870000, "dividends_paid": 4168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265988, "ticker_id": 1655, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-229000", "ebitda": "6246000", "netIncome": "-3561000", "grossProfit": "8877000", "depreciation": "None", "totalRevenue": "11623000", "costOfRevenue": "2746000", "interestIncome": "None", "incomeBeforeTax": "-4847000", "interestExpense": "4611000", "operatingIncome": "-4888000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-4611000", "nonInterestIncome": "None", "operatingExpenses": "13765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6475000", "sellingGeneralAndAdministrative": "2947000", "netIncomeFromContinuingOperations": "-4895000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "194690540", "currentDebt": "None", "investments": "None", "totalAssets": "657601436", "longTermDebt": "322764014", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "107383082", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "359317270", "otherCurrentAssets": "3657162", "totalCurrentAssets": "27875426", "currentLongTermDebt": "None", "longTermInvestments": "16953763", "shortTermInvestments": "None", "currentNetReceivables": "9045616", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629726010", "currentAccountsPayable": "14601626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338955479", "totalShareholderEquity": "194690540", "capitalLeaseObligations": "16191466", "otherCurrentLiabilities": "3209882", "totalCurrentLiabilities": "17811508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341505762", "cashAndShortTermInvestments": "15172648", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "107383082", "cashAndCashEquivalentsAtCarryingValue": "15172648", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4895000", "profitLoss": "None", "dividendPayout": "4168000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1870000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27179000", "cashflowFromInvestment": "-24413000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11623000, "cost_of_revenue": 2746000, "gross_profit": 8877000, "research_and_development": null, "selling_general_admin": 2947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -229000, "depreciation_amortisation": 6475000, "ebitda": 6246000, "interest_expense": 4611000, "interest_income": null, "other_non_operating": null, "pretax_income": -4847000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": -3561000, "net_income_continuing_ops": -4895000, "net_income_to_common": -3561000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15172648, "short_term_investments": null, "net_receivables": 9045616, "inventory": null, "other_current_assets": null, "total_current_assets": 27875426, "net_ppe": null, "goodwill": null, "intangible_assets": 107383082, "goodwill_and_intangibles": 107383082, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 629726010, "total_assets": 657601436, "short_term_debt": null, "accounts_payable": 14601626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17811508, "long_term_debt": 322764014, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341505762, "total_liabilities": 359317270, "total_debt": 322764014, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 194690540, "shares_outstanding": 14977000, "operating_cash_flow": 1870000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24413000, "dividends_paid": 4168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27179000, "free_cash_flow": 1870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-229000", "ebitda": "6246000", "netIncome": "-3561000", "grossProfit": "8877000", "depreciation": "None", "totalRevenue": "11623000", "costOfRevenue": "2746000", "interestIncome": "None", "incomeBeforeTax": "-4847000", "interestExpense": "4611000", "operatingIncome": "-4888000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-4611000", "nonInterestIncome": "None", "operatingExpenses": "13765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6475000", "sellingGeneralAndAdministrative": "2947000", "netIncomeFromContinuingOperations": "-4895000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "194690540", "currentDebt": "None", "investments": "None", "totalAssets": "657601436", "longTermDebt": "322764014", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "107383082", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "359317270", "otherCurrentAssets": "3657162", "totalCurrentAssets": "27875426", "currentLongTermDebt": "None", "longTermInvestments": "16953763", "shortTermInvestments": "None", "currentNetReceivables": "9045616", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629726010", "currentAccountsPayable": "14601626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "338955479", "totalShareholderEquity": "194690540", "capitalLeaseObligations": "16191466", "otherCurrentLiabilities": "3209882", "totalCurrentLiabilities": "17811508", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341505762", "cashAndShortTermInvestments": "15172648", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "107383082", "cashAndCashEquivalentsAtCarryingValue": "15172648", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4895000", "profitLoss": "None", "dividendPayout": "4168000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1870000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27179000", "cashflowFromInvestment": "-24413000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6475000", "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": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "income_statement": { "revenue": 11507000, "cost_of_revenue": 2770000, "gross_profit": 8737000, "ebit": 488000, "ebitda": 6181000, "pretax_income": -3422000, "tax_provision": 147000, "net_income": -2563000, "net_income_to_common": -2563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 14977000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 265989, "ticker_id": 1655, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:57:54.614292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "488000", "ebitda": "6181000", "netIncome": "-2563000", "grossProfit": "8737000", "depreciation": "None", "totalRevenue": "11507000", "costOfRevenue": "2770000", "interestIncome": "None", "incomeBeforeTax": "-3422000", "interestExpense": "3844000", "operatingIncome": "-3503000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-3844000", "nonInterestIncome": "None", "operatingExpenses": "12240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5693000", "sellingGeneralAndAdministrative": "2224000", "netIncomeFromContinuingOperations": "-3569000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11507000, "cost_of_revenue": 2770000, "gross_profit": 8737000, "research_and_development": null, "selling_general_admin": 2224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 488000, "depreciation_amortisation": 5693000, "ebitda": 6181000, "interest_expense": 3844000, "interest_income": null, "other_non_operating": null, "pretax_income": -3422000, "tax_provision": 147000, "effective_tax_rate": null, "net_income": -2563000, "net_income_continuing_ops": -3569000, "net_income_to_common": -2563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 14977000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "488000", "ebitda": "6181000", "netIncome": "-2563000", "grossProfit": "8737000", "depreciation": "None", "totalRevenue": "11507000", "costOfRevenue": "2770000", "interestIncome": "None", "incomeBeforeTax": "-3422000", "interestExpense": "3844000", "operatingIncome": "-3503000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-3844000", "nonInterestIncome": "None", "operatingExpenses": "12240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5693000", "sellingGeneralAndAdministrative": "2224000", "netIncomeFromContinuingOperations": "-3569000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "14977000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }