{ "ticker": { "uuid": "ecb92697-3d67-435a-80ad-cd13bf5c3974", "symbol": "FET", "name": "Forum Energy Technologies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/ecb92697-3d67-435a-80ad-cd13bf5c3974/", "api_url": "https://sharemaestro.com/factors/api/tickers/ecb92697-3d67-435a-80ad-cd13bf5c3974/" }, "ticker_metadata": { "id": 1481, "uuid": "ecb92697-3d67-435a-80ad-cd13bf5c3974", "symbol": "FET", "name": "Forum Energy Technologies Inc", "asset_type": "equity", "market_cap": 567701000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Forum Energy Technologies, Inc. designs, manufactures, and distributes products for the oil and natural gas industry in the United States and internationally. The company is headquartered in Houston, Texas.", "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": "ecb92697-3d67-435a-80ad-cd13bf5c3974", "symbol": "FET", "name": "Forum Energy Technologies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/ecb92697-3d67-435a-80ad-cd13bf5c3974/", "api_url": "https://sharemaestro.com/factors/api/tickers/ecb92697-3d67-435a-80ad-cd13bf5c3974/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.7, "quality": 0.24, "momentum": 0.97, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 50.41, "market_cap": 586822810, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1119, "shareholder_yield": 0, "roe": -0.0224, "piotroski_f_score": 6, "momentum_12_1": 2.2512, "volatility_252d": 0.4964 }, "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": "2026-06-07T06:53:06.415291+00:00", "batch_id": "" }, "size": { "price_close": 50.41, "market_cap": 586822810, "market_cap_usd": 586822810, "enterprise_value": 703054810, "shares_outstanding": 11641000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.0907, "ptbv_ratio": 4.5511, "ps_ratio": 0.7273, "pcf_ratio": 9.3549, "pfcf_ratio": 8.7655, "ev_ebitda": 8.9371, "ev_ebit": 19.5239, "ev_sales": 0.8713, "ev_fcf": 10.5017, "earnings_yield": null, "fcf_yield": 0.0952, "price_to_sales": 0.7273, "price_to_book": 2.0907, "price_to_cashflow": 9.3549, "ebitda_to_ev": 0.1119, "sales_yield": 1.1477 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2747, "operating_margin": 0.0446, "net_margin": -0.0078, "ebitda_margin": 0.0975, "fcf_margin": 0.083, "roe": -0.0224, "roa": -0.0082, "roic": 0.068, "roc_greenblatt": null, "asset_turnover": 1.0574, "cash_conversion": -10.6434, "accruals_ratio": -0.0904, "sbc_to_revenue": 0.0159, "piotroski_f_score": 6, "altman_z_score": 0.8041, "earnings_stability_5y": 2.2479, "revenue_stability_5y": 0.216, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2905, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7186, "net_debt_to_ebitda": 1.4775, "debt_to_assets": 0.2015, "interest_coverage": 2.0612, "current_ratio": 2.2257, "quick_ratio": 1.0925, "net_debt": 116232000, "local_beta": -0.0001, "volatility_252d": 0.4964, "volatility_60d": 1.0951, "max_drawdown_12m": -0.1891, "risk_adjusted_momentum": 4.5346 }, "growth": { "revenue_growth_1y": -0.0005, "revenue_growth_3y_cagr": 0.0418, "revenue_growth_5y_cagr": 0.0908, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3553, "book_value_growth_1y": -0.058, "revenue_growth": -0.0005, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0614, "price_return_3m": -0.1182, "price_return_6m": 0.4305, "price_return_9m": 0.9388, "price_return_12m": 2.0515, "price_return_12m_ex1m": 2.2512, "momentum_6m": 0.4305, "momentum_12m": 2.0515, "momentum_12_1": 2.2512, "distance_from_52w_high": -0.186, "distance_from_52w_low": 1.7427, "relative_strength": 1.9515 }, "raw_ttm": { "revenue_ttm": 806895000, "gross_profit_ttm": 221666000, "ebit_ttm": 36010000, "ebitda_ttm": 78667000, "net_income_ttm": -6290000, "eps_diluted_ttm": -0.5403, "operating_cash_flow_ttm": 62729000, "capital_expenditure_ttm": 4218000, "fcf_ttm": 66947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17470000, "cash_and_equivalents": 37488000, "total_current_assets": 464316000, "total_current_liabilities": 208612000, "net_ppe": null, "total_assets": 763065000, "total_debt": 153720000, "total_equity": 280683000, "net_working_capital": 219599000, "book_value_per_share": 24.1116, "retained_earnings": -839965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128942000, "tangible_book_per_share": 11.0765 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 66, "rank_ps": 21, "rank_pcf": 40, "rank_ev_ebitda": 32, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 74, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 37, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 5 }, "composites": { "value_composite": 30, "quality_composite": 76, "momentum_composite": 3, "growth_composite": 77, "yield_composite": 91, "svqf_composite": 28, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.4099, "os_score": 0.81, "value_percentile": 0.7, "quality_percentile": 0.24, "momentum_percentile": 0.97, "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": 14, "small_cap_core_rank": 38, "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": 4136, "ticker_id": 1481, "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": "2026-06-07T06:53:06.415291+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.41, "market_cap": 586822810, "market_cap_usd": 586822810, "enterprise_value": 703054810, "shares_outstanding": 11641000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.09069595, "ptbv_ratio": 4.55106024, "ps_ratio": 0.72726044, "pcf_ratio": 9.35488865, "pfcf_ratio": 8.76548329, "ev_ebitda": 8.93709955, "ev_ebit": 19.52387698, "ev_sales": 0.87130892, "ev_fcf": 10.50166266, "earnings_yield": null, "fcf_yield": 0.09522302, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2747148, "operating_margin": 0.04462786, "net_margin": -0.00779531, "ebitda_margin": 0.09749348, "fcf_margin": 0.08296866, "roe": -0.02240962, "roa": -0.00824307, "roic": 0.06804354, "roc_greenblatt": null, "asset_turnover": 1.05743941, "cash_conversion": -10.64340223, "accruals_ratio": -0.0904497, "sbc_to_revenue": 0.01593888, "debt_to_equity": 1.7186007, "net_debt_to_ebitda": 1.47751916, "debt_to_assets": 0.20145073, "interest_coverage": 2.06124785, "current_ratio": 2.22573965, "quick_ratio": 1.0924779, "net_debt": 116232000, "revenue_growth_1y": -0.00049424, "revenue_growth_3y_cagr": 0.04183161, "revenue_growth_5y_cagr": 0.09080861, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.35528077, "book_value_growth_1y": -0.05803272, "piotroski_f_score": 6, "altman_z_score": 0.80410947, "earnings_stability_5y": 2.247869, "revenue_stability_5y": 0.216034, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06144107, "price_return_3m": -0.11824383, "price_return_6m": 0.43047673, "price_return_9m": 0.93884615, "price_return_12m": 2.05145278, "price_return_12m_ex1m": 2.25121065, "distance_from_52w_high": -0.18601647, "distance_from_52w_low": 1.74265506, "relative_strength": 1.9514892, "local_beta": -0.0001, "volatility_252d": 0.496449, "volatility_60d": 1.095075, "max_drawdown_12m": -0.18908445, "revenue_ttm": 806895000, "gross_profit_ttm": 221666000, "ebit_ttm": 36010000, "ebitda_ttm": 78667000, "net_income_ttm": -6290000, "eps_diluted_ttm": -0.54033159, "operating_cash_flow_ttm": 62729000, "capital_expenditure_ttm": 4218000, "fcf_ttm": 66947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17470000, "cash_and_equivalents": 37488000, "total_current_assets": 464316000, "total_current_liabilities": 208612000, "net_ppe": null, "total_assets": 763065000, "total_debt": 153720000, "total_equity": 280683000, "net_working_capital": 219599000, "book_value_per_share": 24.11158835, "retained_earnings": -839965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128942000, "tangible_book_per_share": 11.07653982, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 66, "rank_ps": 21, "rank_pcf": 40, "rank_ev_ebitda": 32, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 74, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 37, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 5, "value_composite": 30, "quality_composite": 76, "momentum_composite": 3, "growth_composite": 77, "yield_composite": 91, "svqf_composite": 28, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 38, "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": 50.41, "os": 0.81, "value": 0.7, "quality": 0.24, "momentum": 0.97, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0224, "momentum_12_1": 2.2512, "complete_fields": { "id": 4136, "ticker_id": 1481, "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": "2026-06-07T06:53:06.415291+00:00", "batch_id": "", "os_score_delta": null, "price_close": 50.41, "market_cap": 586822810, "market_cap_usd": 586822810, "enterprise_value": 703054810, "shares_outstanding": 11641000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.09069595, "ptbv_ratio": 4.55106024, "ps_ratio": 0.72726044, "pcf_ratio": 9.35488865, "pfcf_ratio": 8.76548329, "ev_ebitda": 8.93709955, "ev_ebit": 19.52387698, "ev_sales": 0.87130892, "ev_fcf": 10.50166266, "earnings_yield": null, "fcf_yield": 0.09522302, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2747148, "operating_margin": 0.04462786, "net_margin": -0.00779531, "ebitda_margin": 0.09749348, "fcf_margin": 0.08296866, "roe": -0.02240962, "roa": -0.00824307, "roic": 0.06804354, "roc_greenblatt": null, "asset_turnover": 1.05743941, "cash_conversion": -10.64340223, "accruals_ratio": -0.0904497, "sbc_to_revenue": 0.01593888, "debt_to_equity": 1.7186007, "net_debt_to_ebitda": 1.47751916, "debt_to_assets": 0.20145073, "interest_coverage": 2.06124785, "current_ratio": 2.22573965, "quick_ratio": 1.0924779, "net_debt": 116232000, "revenue_growth_1y": -0.00049424, "revenue_growth_3y_cagr": 0.04183161, "revenue_growth_5y_cagr": 0.09080861, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.35528077, "book_value_growth_1y": -0.05803272, "piotroski_f_score": 6, "altman_z_score": 0.80410947, "earnings_stability_5y": 2.247869, "revenue_stability_5y": 0.216034, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06144107, "price_return_3m": -0.11824383, "price_return_6m": 0.43047673, "price_return_9m": 0.93884615, "price_return_12m": 2.05145278, "price_return_12m_ex1m": 2.25121065, "distance_from_52w_high": -0.18601647, "distance_from_52w_low": 1.74265506, "relative_strength": 1.9514892, "local_beta": -0.0001, "volatility_252d": 0.496449, "volatility_60d": 1.095075, "max_drawdown_12m": -0.18908445, "revenue_ttm": 806895000, "gross_profit_ttm": 221666000, "ebit_ttm": 36010000, "ebitda_ttm": 78667000, "net_income_ttm": -6290000, "eps_diluted_ttm": -0.54033159, "operating_cash_flow_ttm": 62729000, "capital_expenditure_ttm": 4218000, "fcf_ttm": 66947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17470000, "cash_and_equivalents": 37488000, "total_current_assets": 464316000, "total_current_liabilities": 208612000, "net_ppe": null, "total_assets": 763065000, "total_debt": 153720000, "total_equity": 280683000, "net_working_capital": 219599000, "book_value_per_share": 24.11158835, "retained_earnings": -839965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 128942000, "tangible_book_per_share": 11.07653982, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 51, "rank_ptbv": 66, "rank_ps": 21, "rank_pcf": 40, "rank_ev_ebitda": 32, "rank_ev_ebit": 68, "rank_earnings_yield": 50, "rank_fcf_yield": 42, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 74, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 74, "rank_fcf_margin": 74, "rank_piotroski": 37, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 5, "value_composite": 30, "quality_composite": 76, "momentum_composite": 3, "growth_composite": 77, "yield_composite": 91, "svqf_composite": 28, "vc1_composite": 21, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 38, "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 791474000, "cost_of_revenue": 572438000, "gross_profit": 219036000, "ebit": 34899000, "ebitda": 68654000, "pretax_income": 16587000, "tax_provision": 26247000, "net_income": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34661000, "total_current_assets": 448884000, "total_assets": 752455000, "short_term_debt": 13192000, "long_term_debt": 134521000, "total_debt": 147713000, "total_liabilities": 461312000, "total_equity": 291143000, "shares_outstanding": 11883000, "goodwill_and_intangibles": 158304000 }, "cash_flow": { "operating_cash_flow": 70402000, "capital_expenditure": 6015000, "free_cash_flow": 76417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262149, "ticker_id": 1481, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34899000", "ebitda": "68654000", "netIncome": "-9660000", "grossProfit": "219036000", "depreciation": "None", "totalRevenue": "791474000", "costOfRevenue": "572438000", "interestIncome": "13558000", "incomeBeforeTax": "16587000", "interestExpense": "18312000", "operatingIncome": "19131000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26247000", "reportedCurrency": "USD", "netInterestIncome": "-18312000", "nonInterestIncome": "None", "operatingExpenses": "199905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33755000", "sellingGeneralAndAdministrative": "199905000", "netIncomeFromContinuingOperations": "-9660000" }, "balance": { "goodwill": "64667000", "inventory": "239420000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "752455000", "longTermDebt": "134521000", "shortTermDebt": "13192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93637000", "reportedCurrency": "USD", "retainedEarnings": "-844457000", "totalLiabilities": "461312000", "otherCurrentAssets": "32407000", "totalCurrentAssets": "448884000", "currentLongTermDebt": "1407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303571000", "currentAccountsPayable": "94561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132638000", "shortLongTermDebtTotal": "231670000", "totalShareholderEquity": "291143000", "capitalLeaseObligations": "83957000", "otherCurrentLiabilities": "98781000", "totalCurrentLiabilities": "206534000", "otherNonCurrentLiabilities": "15875000", "totalNonCurrentLiabilities": "254778000", "cashAndShortTermInvestments": "34661000", "commonStockSharesOutstanding": "11883000", "intangibleAssetsExcludingGoodwill": "93637000", "cashAndCashEquivalentsAtCarryingValue": "34661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11070000", "operatingCashflow": "70402000", "capitalExpenditures": "6015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91566000", "cashflowFromInvestment": "9566000", "stockBasedCompensation": "-1321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 791474000, "cost_of_revenue": 572438000, "gross_profit": 219036000, "research_and_development": null, "selling_general_admin": 199905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34899000, "depreciation_amortisation": 33755000, "ebitda": 68654000, "interest_expense": 18312000, "interest_income": null, "other_non_operating": null, "pretax_income": 16587000, "tax_provision": 26247000, "effective_tax_rate": null, "net_income": -9660000, "net_income_continuing_ops": -9660000, "net_income_to_common": -9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34661000, "short_term_investments": null, "net_receivables": 142396000, "inventory": 239420000, "other_current_assets": null, "total_current_assets": 448884000, "net_ppe": null, "goodwill": 64667000, "intangible_assets": 93637000, "goodwill_and_intangibles": 158304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303571000, "total_assets": 752455000, "short_term_debt": 13192000, "accounts_payable": 94561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206534000, "long_term_debt": 134521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254778000, "total_liabilities": 461312000, "total_debt": 147713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -844457000, "total_equity": 291143000, "shares_outstanding": 11883000, "operating_cash_flow": 70402000, "stock_based_compensation": -1321000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6015000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91566000, "free_cash_flow": 76417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34899000", "ebitda": "68654000", "netIncome": "-9660000", "grossProfit": "219036000", "depreciation": "None", "totalRevenue": "791474000", "costOfRevenue": "572438000", "interestIncome": "13558000", "incomeBeforeTax": "16587000", "interestExpense": "18312000", "operatingIncome": "19131000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26247000", "reportedCurrency": "USD", "netInterestIncome": "-18312000", "nonInterestIncome": "None", "operatingExpenses": "199905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33755000", "sellingGeneralAndAdministrative": "199905000", "netIncomeFromContinuingOperations": "-9660000" }, "balance": { "goodwill": "64667000", "inventory": "239420000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "752455000", "longTermDebt": "134521000", "shortTermDebt": "13192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93637000", "reportedCurrency": "USD", "retainedEarnings": "-844457000", "totalLiabilities": "461312000", "otherCurrentAssets": "32407000", "totalCurrentAssets": "448884000", "currentLongTermDebt": "1407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303571000", "currentAccountsPayable": "94561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132638000", "shortLongTermDebtTotal": "231670000", "totalShareholderEquity": "291143000", "capitalLeaseObligations": "83957000", "otherCurrentLiabilities": "98781000", "totalCurrentLiabilities": "206534000", "otherNonCurrentLiabilities": "15875000", "totalNonCurrentLiabilities": "254778000", "cashAndShortTermInvestments": "34661000", "commonStockSharesOutstanding": "11883000", "intangibleAssetsExcludingGoodwill": "93637000", "cashAndCashEquivalentsAtCarryingValue": "34661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9660000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11070000", "operatingCashflow": "70402000", "capitalExpenditures": "6015000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91566000", "cashflowFromInvestment": "9566000", "stockBasedCompensation": "-1321000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34612000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33755000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 816425000, "cost_of_revenue": 561392000, "gross_profit": 255033000, "ebit": -96936000, "ebitda": -43219000, "pretax_income": -128426000, "tax_provision": 6900000, "net_income": -135326000, "net_income_to_common": -135326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44661000, "total_current_assets": 495637000, "total_assets": 815954000, "short_term_debt": 12922000, "long_term_debt": 186525000, "total_debt": 199447000, "total_liabilities": 496054000, "total_equity": 319900000, "shares_outstanding": 12299000, "goodwill_and_intangibles": 170883000 }, "cash_flow": { "operating_cash_flow": 92191000, "capital_expenditure": 8145000, "free_cash_flow": 100336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262154, "ticker_id": 1481, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96936000", "ebitda": "-43219000", "netIncome": "-135326000", "grossProfit": "255033000", "depreciation": "None", "totalRevenue": "816425000", "costOfRevenue": "561392000", "interestIncome": "38805000", "incomeBeforeTax": "-128426000", "interestExpense": "31490000", "operatingIncome": "-86767000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-31490000", "nonInterestIncome": "None", "operatingExpenses": "341800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53717000", "sellingGeneralAndAdministrative": "219325000", "netIncomeFromContinuingOperations": "-135326000" }, "balance": { "goodwill": "61653000", "inventory": "265487000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "815954000", "longTermDebt": "186525000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109230000", "reportedCurrency": "USD", "retainedEarnings": "-834797000", "totalLiabilities": "496054000", "otherCurrentAssets": "19179000", "totalCurrentAssets": "495637000", "currentLongTermDebt": "1866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320317000", "currentAccountsPayable": "109651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133810000", "shortLongTermDebtTotal": "272592000", "totalShareholderEquity": "319900000", "capitalLeaseObligations": "73145000", "otherCurrentLiabilities": "70699000", "totalCurrentLiabilities": "201856000", "otherNonCurrentLiabilities": "10850000", "totalNonCurrentLiabilities": "294198000", "cashAndShortTermInvestments": "44661000", "commonStockSharesOutstanding": "12299000", "intangibleAssetsExcludingGoodwill": "109230000", "cashAndCashEquivalentsAtCarryingValue": "44661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41467000", "operatingCashflow": "92191000", "capitalExpenditures": "8145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45242000", "cashflowFromInvestment": "-137526000", "stockBasedCompensation": "7137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 816425000, "cost_of_revenue": 561392000, "gross_profit": 255033000, "research_and_development": null, "selling_general_admin": 219325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96936000, "depreciation_amortisation": 53717000, "ebitda": -43219000, "interest_expense": 31490000, "interest_income": null, "other_non_operating": null, "pretax_income": -128426000, "tax_provision": 6900000, "effective_tax_rate": null, "net_income": -135326000, "net_income_continuing_ops": -135326000, "net_income_to_common": -135326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44661000, "short_term_investments": null, "net_receivables": 166310000, "inventory": 265487000, "other_current_assets": null, "total_current_assets": 495637000, "net_ppe": null, "goodwill": 61653000, "intangible_assets": 109230000, "goodwill_and_intangibles": 170883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320317000, "total_assets": 815954000, "short_term_debt": 12922000, "accounts_payable": 109651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201856000, "long_term_debt": 186525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294198000, "total_liabilities": 496054000, "total_debt": 199447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -834797000, "total_equity": 319900000, "shares_outstanding": 12299000, "operating_cash_flow": 92191000, "stock_based_compensation": 7137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45242000, "free_cash_flow": 100336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-96936000", "ebitda": "-43219000", "netIncome": "-135326000", "grossProfit": "255033000", "depreciation": "None", "totalRevenue": "816425000", "costOfRevenue": "561392000", "interestIncome": "38805000", "incomeBeforeTax": "-128426000", "interestExpense": "31490000", "operatingIncome": "-86767000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6900000", "reportedCurrency": "USD", "netInterestIncome": "-31490000", "nonInterestIncome": "None", "operatingExpenses": "341800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53717000", "sellingGeneralAndAdministrative": "219325000", "netIncomeFromContinuingOperations": "-135326000" }, "balance": { "goodwill": "61653000", "inventory": "265487000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "815954000", "longTermDebt": "186525000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109230000", "reportedCurrency": "USD", "retainedEarnings": "-834797000", "totalLiabilities": "496054000", "otherCurrentAssets": "19179000", "totalCurrentAssets": "495637000", "currentLongTermDebt": "1866000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320317000", "currentAccountsPayable": "109651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133810000", "shortLongTermDebtTotal": "272592000", "totalShareholderEquity": "319900000", "capitalLeaseObligations": "73145000", "otherCurrentLiabilities": "70699000", "totalCurrentLiabilities": "201856000", "otherNonCurrentLiabilities": "10850000", "totalNonCurrentLiabilities": "294198000", "cashAndShortTermInvestments": "44661000", "commonStockSharesOutstanding": "12299000", "intangibleAssetsExcludingGoodwill": "109230000", "cashAndCashEquivalentsAtCarryingValue": "44661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "41467000", "operatingCashflow": "92191000", "capitalExpenditures": "8145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45242000", "cashflowFromInvestment": "-137526000", "stockBasedCompensation": "7137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53717000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 738864000, "cost_of_revenue": 534711000, "gross_profit": 204153000, "ebit": 10483000, "ebitda": 45211000, "pretax_income": -7814000, "tax_provision": 11062000, "net_income": -18876000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46165000, "total_current_assets": 529604000, "total_assets": 821061000, "short_term_debt": 10386000, "long_term_debt": 129567000, "total_debt": 139953000, "total_liabilities": 408428000, "total_equity": 412633000, "shares_outstanding": 10212000, "goodwill_and_intangibles": 167970000 }, "cash_flow": { "operating_cash_flow": 8183000, "capital_expenditure": 7944000, "free_cash_flow": 16127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262159, "ticker_id": 1481, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10483000", "ebitda": "45211000", "netIncome": "-18876000", "grossProfit": "204153000", "depreciation": "None", "totalRevenue": "738864000", "costOfRevenue": "534711000", "interestIncome": "28530000", "incomeBeforeTax": "-7814000", "interestExpense": "18297000", "operatingIncome": "20716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11062000", "reportedCurrency": "USD", "netInterestIncome": "-21658000", "nonInterestIncome": "None", "operatingExpenses": "183437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34728000", "sellingGeneralAndAdministrative": "183320000", "netIncomeFromContinuingOperations": "-14926000" }, "balance": { "goodwill": "0", "inventory": "299639000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "821061000", "longTermDebt": "129567000", "shortTermDebt": "10386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167970000", "reportedCurrency": "USD", "retainedEarnings": "-699471000", "totalLiabilities": "408428000", "otherCurrentAssets": "21887000", "totalCurrentAssets": "529604000", "currentLongTermDebt": "1186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291457000", "currentAccountsPayable": "125918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116800000", "shortLongTermDebtTotal": "201403000", "totalShareholderEquity": "412633000", "capitalLeaseObligations": "61450000", "otherCurrentLiabilities": "53263000", "totalCurrentLiabilities": "204339000", "otherNonCurrentLiabilities": "12132000", "totalNonCurrentLiabilities": "204089000", "cashAndShortTermInvestments": "46165000", "commonStockSharesOutstanding": "10212000", "intangibleAssetsExcludingGoodwill": "167970000", "cashAndCashEquivalentsAtCarryingValue": "46165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31928000", "operatingCashflow": "8183000", "capitalExpenditures": "7944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7582000", "cashflowFromInvestment": "-6573000", "stockBasedCompensation": "4571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 738864000, "cost_of_revenue": 534711000, "gross_profit": 204153000, "research_and_development": null, "selling_general_admin": 183320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10483000, "depreciation_amortisation": 34728000, "ebitda": 45211000, "interest_expense": 18297000, "interest_income": null, "other_non_operating": null, "pretax_income": -7814000, "tax_provision": 11062000, "effective_tax_rate": null, "net_income": -18876000, "net_income_continuing_ops": -14926000, "net_income_to_common": -18876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46165000, "short_term_investments": null, "net_receivables": 161913000, "inventory": 299639000, "other_current_assets": null, "total_current_assets": 529604000, "net_ppe": null, "goodwill": 0, "intangible_assets": 167970000, "goodwill_and_intangibles": 167970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291457000, "total_assets": 821061000, "short_term_debt": 10386000, "accounts_payable": 125918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204339000, "long_term_debt": 129567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204089000, "total_liabilities": 408428000, "total_debt": 139953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699471000, "total_equity": 412633000, "shares_outstanding": 10212000, "operating_cash_flow": 8183000, "stock_based_compensation": 4571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7582000, "free_cash_flow": 16127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10483000", "ebitda": "45211000", "netIncome": "-18876000", "grossProfit": "204153000", "depreciation": "None", "totalRevenue": "738864000", "costOfRevenue": "534711000", "interestIncome": "28530000", "incomeBeforeTax": "-7814000", "interestExpense": "18297000", "operatingIncome": "20716000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11062000", "reportedCurrency": "USD", "netInterestIncome": "-21658000", "nonInterestIncome": "None", "operatingExpenses": "183437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34728000", "sellingGeneralAndAdministrative": "183320000", "netIncomeFromContinuingOperations": "-14926000" }, "balance": { "goodwill": "0", "inventory": "299639000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "821061000", "longTermDebt": "129567000", "shortTermDebt": "10386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167970000", "reportedCurrency": "USD", "retainedEarnings": "-699471000", "totalLiabilities": "408428000", "otherCurrentAssets": "21887000", "totalCurrentAssets": "529604000", "currentLongTermDebt": "1186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291457000", "currentAccountsPayable": "125918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116800000", "shortLongTermDebtTotal": "201403000", "totalShareholderEquity": "412633000", "capitalLeaseObligations": "61450000", "otherCurrentLiabilities": "53263000", "totalCurrentLiabilities": "204339000", "otherNonCurrentLiabilities": "12132000", "totalNonCurrentLiabilities": "204089000", "cashAndShortTermInvestments": "46165000", "commonStockSharesOutstanding": "10212000", "intangibleAssetsExcludingGoodwill": "167970000", "cashAndCashEquivalentsAtCarryingValue": "46165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18876000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-31928000", "operatingCashflow": "8183000", "capitalExpenditures": "7944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7582000", "cashflowFromInvestment": "-6573000", "stockBasedCompensation": "4571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34728000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 699913000, "cost_of_revenue": 511387000, "gross_profit": 188526000, "ebit": 41874000, "ebitda": 78852000, "pretax_income": 10349000, "tax_provision": 6637000, "net_income": 3712000, "net_income_to_common": 3712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51029000, "total_current_assets": 512865000, "total_assets": 834757000, "short_term_debt": 782000, "long_term_debt": 239100000, "total_debt": 239882000, "total_liabilities": 527722000, "total_equity": 307035000, "shares_outstanding": 10365500, "goodwill_and_intangibles": 191500000 }, "cash_flow": { "operating_cash_flow": -17054000, "capital_expenditure": 7492000, "free_cash_flow": -9562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262164, "ticker_id": 1481, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41874000", "ebitda": "78852000", "netIncome": "3712000", "grossProfit": "188526000", "depreciation": "None", "totalRevenue": "699913000", "costOfRevenue": "511387000", "interestIncome": "7000000", "incomeBeforeTax": "10349000", "interestExpense": "31525000", "operatingIncome": "17326000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6637000", "reportedCurrency": "USD", "netInterestIncome": "-31500000", "nonInterestIncome": "None", "operatingExpenses": "171200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36978000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "3700000" }, "balance": { "goodwill": "19000", "inventory": "269828000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "834757000", "longTermDebt": "239100000", "shortTermDebt": "782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "191481000", "reportedCurrency": "USD", "retainedEarnings": "-680595000", "totalLiabilities": "527722000", "otherCurrentAssets": "21957000", "totalCurrentAssets": "512865000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321892000", "currentAccountsPayable": "118261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116800000", "shortLongTermDebtTotal": "304536000", "totalShareholderEquity": "307035000", "capitalLeaseObligations": "64626000", "otherCurrentLiabilities": "76544000", "totalCurrentLiabilities": "210293000", "otherNonCurrentLiabilities": "74600000", "totalNonCurrentLiabilities": "317429000", "cashAndShortTermInvestments": "51029000", "commonStockSharesOutstanding": "10365500", "intangibleAssetsExcludingGoodwill": "191481000", "cashAndCashEquivalentsAtCarryingValue": "51029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-34611000", "operatingCashflow": "-17054000", "capitalExpenditures": "7492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5076000", "cashflowFromInvestment": "27139000", "stockBasedCompensation": "4205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699913000, "cost_of_revenue": 511387000, "gross_profit": 188526000, "research_and_development": null, "selling_general_admin": 179500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41874000, "depreciation_amortisation": 36978000, "ebitda": 78852000, "interest_expense": 31525000, "interest_income": null, "other_non_operating": null, "pretax_income": 10349000, "tax_provision": 6637000, "effective_tax_rate": null, "net_income": 3712000, "net_income_continuing_ops": 3700000, "net_income_to_common": 3712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51029000, "short_term_investments": null, "net_receivables": 170051000, "inventory": 269828000, "other_current_assets": null, "total_current_assets": 512865000, "net_ppe": null, "goodwill": 19000, "intangible_assets": 191481000, "goodwill_and_intangibles": 191500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 321892000, "total_assets": 834757000, "short_term_debt": 782000, "accounts_payable": 118261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210293000, "long_term_debt": 239100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 317429000, "total_liabilities": 527722000, "total_debt": 239882000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680595000, "total_equity": 307035000, "shares_outstanding": 10365500, "operating_cash_flow": -17054000, "stock_based_compensation": 4205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5076000, "free_cash_flow": -9562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41874000", "ebitda": "78852000", "netIncome": "3712000", "grossProfit": "188526000", "depreciation": "None", "totalRevenue": "699913000", "costOfRevenue": "511387000", "interestIncome": "7000000", "incomeBeforeTax": "10349000", "interestExpense": "31525000", "operatingIncome": "17326000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6637000", "reportedCurrency": "USD", "netInterestIncome": "-31500000", "nonInterestIncome": "None", "operatingExpenses": "171200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511387000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36978000", "sellingGeneralAndAdministrative": "179500000", "netIncomeFromContinuingOperations": "3700000" }, "balance": { "goodwill": "19000", "inventory": "269828000", "commonStock": "62000", "currentDebt": "None", "investments": "None", "totalAssets": "834757000", "longTermDebt": "239100000", "shortTermDebt": "782000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "191481000", "reportedCurrency": "USD", "retainedEarnings": "-680595000", "totalLiabilities": "527722000", "otherCurrentAssets": "21957000", "totalCurrentAssets": "512865000", "currentLongTermDebt": "800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "170051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321892000", "currentAccountsPayable": "118261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116800000", "shortLongTermDebtTotal": "304536000", "totalShareholderEquity": "307035000", "capitalLeaseObligations": "64626000", "otherCurrentLiabilities": "76544000", "totalCurrentLiabilities": "210293000", "otherNonCurrentLiabilities": "74600000", "totalNonCurrentLiabilities": "317429000", "cashAndShortTermInvestments": "51029000", "commonStockSharesOutstanding": "10365500", "intangibleAssetsExcludingGoodwill": "191481000", "cashAndCashEquivalentsAtCarryingValue": "51029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-34611000", "operatingCashflow": "-17054000", "capitalExpenditures": "7492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5076000", "cashflowFromInvestment": "27139000", "stockBasedCompensation": "4205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36978000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 541100000, "cost_of_revenue": 417800000, "gross_profit": 123300000, "ebit": -50000000, "ebitda": -7824000, "pretax_income": -82009000, "tax_provision": 642000, "net_income": -82700000, "net_income_to_common": -82700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46858000, "total_current_assets": 446733000, "total_assets": 791336000, "short_term_debt": 860000, "long_term_debt": 232370000, "total_debt": 233230000, "total_liabilities": 462210000, "total_equity": 329126000, "shares_outstanding": 5643000, "goodwill_and_intangibles": 217400000 }, "cash_flow": { "operating_cash_flow": -15800000, "capital_expenditure": 2400000, "free_cash_flow": -13400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262169, "ticker_id": 1481, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50000000", "ebitda": "-7824000", "netIncome": "-82700000", "grossProfit": "123300000", "depreciation": "None", "totalRevenue": "541100000", "costOfRevenue": "417800000", "interestIncome": "32226000", "incomeBeforeTax": "-82009000", "interestExpense": "32009000", "operatingIncome": "-45600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "642000", "reportedCurrency": "USD", "netInterestIncome": "-32009000", "nonInterestIncome": "None", "operatingExpenses": "168900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5507000", "costofGoodsAndServicesSold": "417800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42176000", "sellingGeneralAndAdministrative": "168886000", "netIncomeFromContinuingOperations": "-82651000" }, "balance": { "goodwill": "-5000", "inventory": "241740000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "791336000", "longTermDebt": "232370000", "shortTermDebt": "860000", "treasuryStock": "-135562000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "217405000", "reportedCurrency": "USD", "retainedEarnings": "-684307000", "totalLiabilities": "462210000", "otherCurrentAssets": "23702000", "totalCurrentAssets": "446733000", "currentLongTermDebt": "860000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344603000", "currentAccountsPayable": "99379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119400000", "shortLongTermDebtTotal": "267975000", "totalShareholderEquity": "329126000", "capitalLeaseObligations": "34745000", "otherCurrentLiabilities": "58436000", "totalCurrentLiabilities": "175656000", "otherNonCurrentLiabilities": "53350000", "totalNonCurrentLiabilities": "286554000", "cashAndShortTermInvestments": "46858000", "commonStockSharesOutstanding": "5643000", "intangibleAssetsExcludingGoodwill": "217405000", "cashAndCashEquivalentsAtCarryingValue": "46858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1935000", "operatingCashflow": "-15800000", "capitalExpenditures": "2400000", "changeInReceivables": "-44959000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76200000", "cashflowFromInvestment": "10700000", "stockBasedCompensation": "7594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541100000, "cost_of_revenue": 417800000, "gross_profit": 123300000, "research_and_development": null, "selling_general_admin": 168886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50000000, "depreciation_amortisation": 42176000, "ebitda": -7824000, "interest_expense": 32009000, "interest_income": null, "other_non_operating": null, "pretax_income": -82009000, "tax_provision": 642000, "effective_tax_rate": null, "net_income": -82700000, "net_income_continuing_ops": -82651000, "net_income_to_common": -82700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46858000, "short_term_investments": null, "net_receivables": 134433000, "inventory": 241740000, "other_current_assets": null, "total_current_assets": 446733000, "net_ppe": null, "goodwill": -5000, "intangible_assets": 217405000, "goodwill_and_intangibles": 217400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344603000, "total_assets": 791336000, "short_term_debt": 860000, "accounts_payable": 99379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175656000, "long_term_debt": 232370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 286554000, "total_liabilities": 462210000, "total_debt": 233230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -684307000, "total_equity": 329126000, "shares_outstanding": 5643000, "operating_cash_flow": -15800000, "stock_based_compensation": 7594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76200000, "free_cash_flow": -13400000, "net_change_in_cash": -81320000 }, "raw_data": { "income": { "ebit": "-50000000", "ebitda": "-7824000", "netIncome": "-82700000", "grossProfit": "123300000", "depreciation": "None", "totalRevenue": "541100000", "costOfRevenue": "417800000", "interestIncome": "32226000", "incomeBeforeTax": "-82009000", "interestExpense": "32009000", "operatingIncome": "-45600000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "642000", "reportedCurrency": "USD", "netInterestIncome": "-32009000", "nonInterestIncome": "None", "operatingExpenses": "168900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5507000", "costofGoodsAndServicesSold": "417800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42176000", "sellingGeneralAndAdministrative": "168886000", "netIncomeFromContinuingOperations": "-82651000" }, "balance": { "goodwill": "-5000", "inventory": "241740000", "commonStock": "61000", "currentDebt": "None", "investments": "None", "totalAssets": "791336000", "longTermDebt": "232370000", "shortTermDebt": "860000", "treasuryStock": "-135562000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "217405000", "reportedCurrency": "USD", "retainedEarnings": "-684307000", "totalLiabilities": "462210000", "otherCurrentAssets": "23702000", "totalCurrentAssets": "446733000", "currentLongTermDebt": "860000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344603000", "currentAccountsPayable": "99379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119400000", "shortLongTermDebtTotal": "267975000", "totalShareholderEquity": "329126000", "capitalLeaseObligations": "34745000", "otherCurrentLiabilities": "58436000", "totalCurrentLiabilities": "175656000", "otherNonCurrentLiabilities": "53350000", "totalNonCurrentLiabilities": "286554000", "cashAndShortTermInvestments": "46858000", "commonStockSharesOutstanding": "5643000", "intangibleAssetsExcludingGoodwill": "217405000", "cashAndCashEquivalentsAtCarryingValue": "46858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1935000", "operatingCashflow": "-15800000", "capitalExpenditures": "2400000", "changeInReceivables": "-44959000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76200000", "cashflowFromInvestment": "10700000", "stockBasedCompensation": "7594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81320000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42200000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 512500000, "cost_of_revenue": 523500000, "gross_profit": -11000000, "ebit": -79502000, "ebitda": -28502000, "pretax_income": -109800000, "tax_provision": -12900000, "net_income": -96900000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128617000, "total_current_assets": 490191000, "total_assets": 889926000, "short_term_debt": 1322000, "long_term_debt": 293400000, "total_debt": 294722000, "total_liabilities": 483690000, "total_equity": 406236000, "shares_outstanding": 5577000, "goodwill_and_intangibles": 240400000 }, "cash_flow": { "operating_cash_flow": 3883000, "capital_expenditure": 2246000, "free_cash_flow": 6129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262174, "ticker_id": 1481, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79502000", "ebitda": "-28502000", "netIncome": "-96900000", "grossProfit": "-11000000", "depreciation": "None", "totalRevenue": "512500000", "costOfRevenue": "523500000", "interestIncome": "36800000", "incomeBeforeTax": "-109800000", "interestExpense": "30268000", "operatingIncome": "-231600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12900000", "reportedCurrency": "USD", "netInterestIncome": "-30300000", "nonInterestIncome": "None", "operatingExpenses": "220602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "152121000", "costofGoodsAndServicesSold": "523500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "197677000", "netIncomeFromContinuingOperations": "-96889000" }, "balance": { "goodwill": "-44000", "inventory": "251747000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "889926000", "longTermDebt": "293400000", "shortTermDebt": "1322000", "treasuryStock": "-134499000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "240444000", "reportedCurrency": "USD", "retainedEarnings": "-601656000", "totalLiabilities": "483690000", "otherCurrentAssets": "19018000", "totalCurrentAssets": "490191000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399735000", "currentAccountsPayable": "46351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145200000", "shortLongTermDebtTotal": "339231000", "totalShareholderEquity": "406236000", "capitalLeaseObligations": "44536000", "otherCurrentLiabilities": "67581000", "totalCurrentLiabilities": "124934000", "otherNonCurrentLiabilities": "63431000", "totalNonCurrentLiabilities": "358756000", "cashAndShortTermInvestments": "128617000", "commonStockSharesOutstanding": "5577000", "intangibleAssetsExcludingGoodwill": "240444000", "cashAndCashEquivalentsAtCarryingValue": "128617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "51621000", "operatingCashflow": "3883000", "capitalExpenditures": "2246000", "changeInReceivables": "65541000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41765000", "cashflowFromInvestment": "108250000", "stockBasedCompensation": "9784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70368000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512500000, "cost_of_revenue": 523500000, "gross_profit": -11000000, "research_and_development": null, "selling_general_admin": 197677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79502000, "depreciation_amortisation": 51000000, "ebitda": -28502000, "interest_expense": 30268000, "interest_income": null, "other_non_operating": null, "pretax_income": -109800000, "tax_provision": -12900000, "effective_tax_rate": null, "net_income": -96900000, "net_income_continuing_ops": -96889000, "net_income_to_common": -96900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128617000, "short_term_investments": null, "net_receivables": 90809000, "inventory": 251747000, "other_current_assets": null, "total_current_assets": 490191000, "net_ppe": null, "goodwill": -44000, "intangible_assets": 240444000, "goodwill_and_intangibles": 240400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 399735000, "total_assets": 889926000, "short_term_debt": 1322000, "accounts_payable": 46351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124934000, "long_term_debt": 293400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 358756000, "total_liabilities": 483690000, "total_debt": 294722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -601656000, "total_equity": 406236000, "shares_outstanding": 5577000, "operating_cash_flow": 3883000, "stock_based_compensation": 9784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 108250000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41765000, "free_cash_flow": 6129000, "net_change_in_cash": 70368000 }, "raw_data": { "income": { "ebit": "-79502000", "ebitda": "-28502000", "netIncome": "-96900000", "grossProfit": "-11000000", "depreciation": "None", "totalRevenue": "512500000", "costOfRevenue": "523500000", "interestIncome": "36800000", "incomeBeforeTax": "-109800000", "interestExpense": "30268000", "operatingIncome": "-231600000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12900000", "reportedCurrency": "USD", "netInterestIncome": "-30300000", "nonInterestIncome": "None", "operatingExpenses": "220602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "152121000", "costofGoodsAndServicesSold": "523500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "197677000", "netIncomeFromContinuingOperations": "-96889000" }, "balance": { "goodwill": "-44000", "inventory": "251747000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "889926000", "longTermDebt": "293400000", "shortTermDebt": "1322000", "treasuryStock": "-134499000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "240444000", "reportedCurrency": "USD", "retainedEarnings": "-601656000", "totalLiabilities": "483690000", "otherCurrentAssets": "19018000", "totalCurrentAssets": "490191000", "currentLongTermDebt": "1300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399735000", "currentAccountsPayable": "46351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145200000", "shortLongTermDebtTotal": "339231000", "totalShareholderEquity": "406236000", "capitalLeaseObligations": "44536000", "otherCurrentLiabilities": "67581000", "totalCurrentLiabilities": "124934000", "otherNonCurrentLiabilities": "63431000", "totalNonCurrentLiabilities": "358756000", "cashAndShortTermInvestments": "128617000", "commonStockSharesOutstanding": "5577000", "intangibleAssetsExcludingGoodwill": "240444000", "cashAndCashEquivalentsAtCarryingValue": "128617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "51621000", "operatingCashflow": "3883000", "capitalExpenditures": "2246000", "changeInReceivables": "65541000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41765000", "cashflowFromInvestment": "108250000", "stockBasedCompensation": "9784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "70368000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 956533000, "cost_of_revenue": 711681000, "gross_profit": 244852000, "ebit": -537253000, "ebitda": -474012000, "pretax_income": -568871000, "tax_provision": -1814000, "net_income": -567057000, "net_income_to_common": -567057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57911000, "total_current_assets": 665917000, "total_assets": 1159997000, "short_term_debt": 717000, "long_term_debt": 398862000, "total_debt": 399579000, "total_liabilities": 673958000, "total_equity": 486039000, "shares_outstanding": 5505000, "goodwill_and_intangibles": 544600000 }, "cash_flow": { "operating_cash_flow": 104100000, "capital_expenditure": 15100000, "free_cash_flow": 119200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262179, "ticker_id": 1481, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-537253000", "ebitda": "-474012000", "netIncome": "-567057000", "grossProfit": "244852000", "depreciation": "None", "totalRevenue": "956533000", "costOfRevenue": "711681000", "interestIncome": "36640000", "incomeBeforeTax": "-568871000", "interestExpense": "31618000", "operatingIncome": "-536146000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1814000", "reportedCurrency": "USD", "netInterestIncome": "-31618000", "nonInterestIncome": "None", "operatingExpenses": "780998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1107000", "costofGoodsAndServicesSold": "711681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63241000", "sellingGeneralAndAdministrative": "251736000", "netIncomeFromContinuingOperations": "-567057000" }, "balance": { "goodwill": "272300000", "inventory": "414640000", "commonStock": "1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1159997000", "longTermDebt": "398862000", "shortTermDebt": "717000", "treasuryStock": "-134493000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "272300000", "reportedCurrency": "USD", "retainedEarnings": "-503369000", "totalLiabilities": "673958000", "otherCurrentAssets": "33820000", "totalCurrentAssets": "665917000", "currentLongTermDebt": "717000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "159546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494080000", "currentAccountsPayable": "98720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203518000", "shortLongTermDebtTotal": "449517000", "totalShareholderEquity": "486039000", "capitalLeaseObligations": "49938000", "otherCurrentLiabilities": "86625000", "totalCurrentLiabilities": "196850000", "otherNonCurrentLiabilities": "75781000", "totalNonCurrentLiabilities": "477108000", "cashAndShortTermInvestments": "57911000", "commonStockSharesOutstanding": "5505000", "intangibleAssetsExcludingGoodwill": "272300000", "cashAndCashEquivalentsAtCarryingValue": "57911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-567100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "54265000", "operatingCashflow": "104100000", "capitalExpenditures": "15100000", "changeInReceivables": "49732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122200000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "15846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 956533000, "cost_of_revenue": 711681000, "gross_profit": 244852000, "research_and_development": null, "selling_general_admin": 251736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -537253000, "depreciation_amortisation": 63241000, "ebitda": -474012000, "interest_expense": 31618000, "interest_income": null, "other_non_operating": null, "pretax_income": -568871000, "tax_provision": -1814000, "effective_tax_rate": null, "net_income": -567057000, "net_income_continuing_ops": -567057000, "net_income_to_common": -567057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57911000, "short_term_investments": null, "net_receivables": 159546000, "inventory": 414640000, "other_current_assets": null, "total_current_assets": 665917000, "net_ppe": null, "goodwill": 272300000, "intangible_assets": 272300000, "goodwill_and_intangibles": 544600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494080000, "total_assets": 1159997000, "short_term_debt": 717000, "accounts_payable": 98720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196850000, "long_term_debt": 398862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 477108000, "total_liabilities": 673958000, "total_debt": 399579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503369000, "total_equity": 486039000, "shares_outstanding": 5505000, "operating_cash_flow": 104100000, "stock_based_compensation": 15846000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122200000, "free_cash_flow": 119200000, "net_change_in_cash": 10088000 }, "raw_data": { "income": { "ebit": "-537253000", "ebitda": "-474012000", "netIncome": "-567057000", "grossProfit": "244852000", "depreciation": "None", "totalRevenue": "956533000", "costOfRevenue": "711681000", "interestIncome": "36640000", "incomeBeforeTax": "-568871000", "interestExpense": "31618000", "operatingIncome": "-536146000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1814000", "reportedCurrency": "USD", "netInterestIncome": "-31618000", "nonInterestIncome": "None", "operatingExpenses": "780998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1107000", "costofGoodsAndServicesSold": "711681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63241000", "sellingGeneralAndAdministrative": "251736000", "netIncomeFromContinuingOperations": "-567057000" }, "balance": { "goodwill": "272300000", "inventory": "414640000", "commonStock": "1189000", "currentDebt": "None", "investments": "None", "totalAssets": "1159997000", "longTermDebt": "398862000", "shortTermDebt": "717000", "treasuryStock": "-134493000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "272300000", "reportedCurrency": "USD", "retainedEarnings": "-503369000", "totalLiabilities": "673958000", "otherCurrentAssets": "33820000", "totalCurrentAssets": "665917000", "currentLongTermDebt": "717000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "159546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494080000", "currentAccountsPayable": "98720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "203518000", "shortLongTermDebtTotal": "449517000", "totalShareholderEquity": "486039000", "capitalLeaseObligations": "49938000", "otherCurrentLiabilities": "86625000", "totalCurrentLiabilities": "196850000", "otherNonCurrentLiabilities": "75781000", "totalNonCurrentLiabilities": "477108000", "cashAndShortTermInvestments": "57911000", "commonStockSharesOutstanding": "5505000", "intangibleAssetsExcludingGoodwill": "272300000", "cashAndCashEquivalentsAtCarryingValue": "57911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-567100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "54265000", "operatingCashflow": "104100000", "capitalExpenditures": "15100000", "changeInReceivables": "49732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122200000", "cashflowFromInvestment": "28100000", "stockBasedCompensation": "15846000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10088000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 1064219000, "cost_of_revenue": 807847000, "gross_profit": 256372000, "ebit": -357222000, "ebitda": -282714000, "pretax_income": -389754000, "tax_provision": -15674000, "net_income": -374080000, "net_income_to_common": -374080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47241000, "total_current_assets": 766017000, "total_assets": 1829652000, "short_term_debt": 1167000, "long_term_debt": 517544000, "total_debt": 518711000, "total_liabilities": 799526000, "total_equity": 1030126000, "shares_outstanding": 5438550, "goodwill_and_intangibles": 828695000 }, "cash_flow": { "operating_cash_flow": 2407000, "capital_expenditure": 24043000, "free_cash_flow": 26450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262184, "ticker_id": 1481, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-357222000", "ebitda": "-282714000", "netIncome": "-374080000", "grossProfit": "256372000", "depreciation": "None", "totalRevenue": "1064219000", "costOfRevenue": "807847000", "interestIncome": "26262000", "incomeBeforeTax": "-389754000", "interestExpense": "32532000", "operatingIncome": "-396998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15674000", "reportedCurrency": "USD", "netInterestIncome": "-32532000", "nonInterestIncome": "None", "operatingExpenses": "286980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "39776000", "costofGoodsAndServicesSold": "807847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74508000", "sellingGeneralAndAdministrative": "286980000", "netIncomeFromContinuingOperations": "-374080000" }, "balance": { "goodwill": "469647000", "inventory": "479023000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "1829652000", "longTermDebt": "517544000", "shortTermDebt": "1167000", "treasuryStock": "-134434000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "359048000", "reportedCurrency": "USD", "retainedEarnings": "63688000", "totalLiabilities": "799526000", "otherCurrentAssets": "23677000", "totalCurrentAssets": "766017000", "currentLongTermDebt": "1167000", "longTermInvestments": "44982000", "shortTermInvestments": "None", "currentNetReceivables": "216076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1063635000", "currentAccountsPayable": "143186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177358000", "shortLongTermDebtTotal": "518711000", "totalShareholderEquity": "1030126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81032000", "totalCurrentLiabilities": "236930000", "otherNonCurrentLiabilities": "29753000", "totalNonCurrentLiabilities": "562596000", "cashAndShortTermInvestments": "47241000", "commonStockSharesOutstanding": "5438550", "intangibleAssetsExcludingGoodwill": "359048000", "cashAndCashEquivalentsAtCarryingValue": "47241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-374080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-60903000", "operatingCashflow": "2407000", "capitalExpenditures": "24043000", "changeInReceivables": "-4833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6522000", "cashflowFromInvestment": "-75407000", "stockBasedCompensation": "19927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66478000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1064219000, "cost_of_revenue": 807847000, "gross_profit": 256372000, "research_and_development": 0, "selling_general_admin": 286980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -357222000, "depreciation_amortisation": 74508000, "ebitda": -282714000, "interest_expense": 32532000, "interest_income": null, "other_non_operating": null, "pretax_income": -389754000, "tax_provision": -15674000, "effective_tax_rate": null, "net_income": -374080000, "net_income_continuing_ops": -374080000, "net_income_to_common": -374080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47241000, "short_term_investments": null, "net_receivables": 216076000, "inventory": 479023000, "other_current_assets": null, "total_current_assets": 766017000, "net_ppe": null, "goodwill": 469647000, "intangible_assets": 359048000, "goodwill_and_intangibles": 828695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1063635000, "total_assets": 1829652000, "short_term_debt": 1167000, "accounts_payable": 143186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236930000, "long_term_debt": 517544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562596000, "total_liabilities": 799526000, "total_debt": 518711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63688000, "total_equity": 1030126000, "shares_outstanding": 5438550, "operating_cash_flow": 2407000, "stock_based_compensation": 19927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6522000, "free_cash_flow": 26450000, "net_change_in_cash": -66478000 }, "raw_data": { "income": { "ebit": "-357222000", "ebitda": "-282714000", "netIncome": "-374080000", "grossProfit": "256372000", "depreciation": "None", "totalRevenue": "1064219000", "costOfRevenue": "807847000", "interestIncome": "26262000", "incomeBeforeTax": "-389754000", "interestExpense": "32532000", "operatingIncome": "-396998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-15674000", "reportedCurrency": "USD", "netInterestIncome": "-32532000", "nonInterestIncome": "None", "operatingExpenses": "286980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "39776000", "costofGoodsAndServicesSold": "807847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74508000", "sellingGeneralAndAdministrative": "286980000", "netIncomeFromContinuingOperations": "-374080000" }, "balance": { "goodwill": "469647000", "inventory": "479023000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "1829652000", "longTermDebt": "517544000", "shortTermDebt": "1167000", "treasuryStock": "-134434000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "359048000", "reportedCurrency": "USD", "retainedEarnings": "63688000", "totalLiabilities": "799526000", "otherCurrentAssets": "23677000", "totalCurrentAssets": "766017000", "currentLongTermDebt": "1167000", "longTermInvestments": "44982000", "shortTermInvestments": "None", "currentNetReceivables": "216076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1063635000", "currentAccountsPayable": "143186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177358000", "shortLongTermDebtTotal": "518711000", "totalShareholderEquity": "1030126000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81032000", "totalCurrentLiabilities": "236930000", "otherNonCurrentLiabilities": "29753000", "totalNonCurrentLiabilities": "562596000", "cashAndShortTermInvestments": "47241000", "commonStockSharesOutstanding": "5438550", "intangibleAssetsExcludingGoodwill": "359048000", "cashAndCashEquivalentsAtCarryingValue": "47241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-374080000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-60903000", "operatingCashflow": "2407000", "capitalExpenditures": "24043000", "changeInReceivables": "-4833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "6522000", "cashflowFromInvestment": "-75407000", "stockBasedCompensation": "19927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-66478000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74508000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 208700000, "cost_of_revenue": 147709000, "gross_profit": 60991000, "ebit": 10983000, "ebitda": 18785000, "pretax_income": 7387000, "tax_provision": 2895000, "net_income": 4492000, "net_income_to_common": 4492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37488000, "total_current_assets": 464316000, "total_assets": 763065000, "short_term_debt": 1383000, "long_term_debt": 152337000, "total_debt": 153720000, "total_liabilities": 482382000, "total_equity": 280683000, "shares_outstanding": 11641000, "goodwill_and_intangibles": 151741000 }, "cash_flow": { "operating_cash_flow": 1627000, "capital_expenditure": 833000, "free_cash_flow": 2460000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262147, "ticker_id": 1481, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10983000", "ebitda": "18785000", "netIncome": "4492000", "grossProfit": "60991000", "depreciation": "None", "totalRevenue": "208700000", "costOfRevenue": "147709000", "interestIncome": "None", "incomeBeforeTax": "7387000", "interestExpense": "4141000", "operatingIncome": "10983000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2895000", "reportedCurrency": "USD", "netInterestIncome": "-4141000", "nonInterestIncome": "None", "operatingExpenses": "50008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7802000", "sellingGeneralAndAdministrative": "50008000", "netIncomeFromContinuingOperations": "4492000" }, "balance": { "goodwill": "63779000", "inventory": "236412000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "763065000", "longTermDebt": "152337000", "shortTermDebt": "1383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87962000", "reportedCurrency": "USD", "retainedEarnings": "-839965000", "totalLiabilities": "482382000", "otherCurrentAssets": "21907000", "totalCurrentAssets": "464316000", "currentLongTermDebt": "1383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298749000", "currentAccountsPayable": "114689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240196000", "totalShareholderEquity": "280683000", "capitalLeaseObligations": "86476000", "otherCurrentLiabilities": "63834000", "totalCurrentLiabilities": "208612000", "otherNonCurrentLiabilities": "15723000", "totalNonCurrentLiabilities": "273770000", "cashAndShortTermInvestments": "37488000", "commonStockSharesOutstanding": "11641000", "intangibleAssetsExcludingGoodwill": "87962000", "cashAndCashEquivalentsAtCarryingValue": "37488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1756000", "operatingCashflow": "1627000", "capitalExpenditures": "833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1852000", "cashflowFromInvestment": "-253000", "stockBasedCompensation": "2520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208700000, "cost_of_revenue": 147709000, "gross_profit": 60991000, "research_and_development": null, "selling_general_admin": 50008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10983000, "depreciation_amortisation": 7802000, "ebitda": 18785000, "interest_expense": 4141000, "interest_income": null, "other_non_operating": null, "pretax_income": 7387000, "tax_provision": 2895000, "effective_tax_rate": null, "net_income": 4492000, "net_income_continuing_ops": 4492000, "net_income_to_common": 4492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37488000, "short_term_investments": null, "net_receivables": 168509000, "inventory": 236412000, "other_current_assets": null, "total_current_assets": 464316000, "net_ppe": null, "goodwill": 63779000, "intangible_assets": 87962000, "goodwill_and_intangibles": 151741000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 298749000, "total_assets": 763065000, "short_term_debt": 1383000, "accounts_payable": 114689000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208612000, "long_term_debt": 152337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273770000, "total_liabilities": 482382000, "total_debt": 153720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -839965000, "total_equity": 280683000, "shares_outstanding": 11641000, "operating_cash_flow": 1627000, "stock_based_compensation": 2520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1852000, "free_cash_flow": 2460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10983000", "ebitda": "18785000", "netIncome": "4492000", "grossProfit": "60991000", "depreciation": "None", "totalRevenue": "208700000", "costOfRevenue": "147709000", "interestIncome": "None", "incomeBeforeTax": "7387000", "interestExpense": "4141000", "operatingIncome": "10983000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2895000", "reportedCurrency": "USD", "netInterestIncome": "-4141000", "nonInterestIncome": "None", "operatingExpenses": "50008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7802000", "sellingGeneralAndAdministrative": "50008000", "netIncomeFromContinuingOperations": "4492000" }, "balance": { "goodwill": "63779000", "inventory": "236412000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "763065000", "longTermDebt": "152337000", "shortTermDebt": "1383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "87962000", "reportedCurrency": "USD", "retainedEarnings": "-839965000", "totalLiabilities": "482382000", "otherCurrentAssets": "21907000", "totalCurrentAssets": "464316000", "currentLongTermDebt": "1383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "298749000", "currentAccountsPayable": "114689000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240196000", "totalShareholderEquity": "280683000", "capitalLeaseObligations": "86476000", "otherCurrentLiabilities": "63834000", "totalCurrentLiabilities": "208612000", "otherNonCurrentLiabilities": "15723000", "totalNonCurrentLiabilities": "273770000", "cashAndShortTermInvestments": "37488000", "commonStockSharesOutstanding": "11641000", "intangibleAssetsExcludingGoodwill": "87962000", "cashAndCashEquivalentsAtCarryingValue": "37488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "1756000", "operatingCashflow": "1627000", "capitalExpenditures": "833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1852000", "cashflowFromInvestment": "-253000", "stockBasedCompensation": "2520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7802000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 202200000, "cost_of_revenue": 141118000, "gross_profit": 61082000, "ebit": 12517000, "ebitda": 30433000, "pretax_income": 8259000, "tax_provision": 6187000, "net_income": 2072000, "net_income_to_common": 2072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34661000, "total_current_assets": 448884000, "total_assets": 752455000, "short_term_debt": 13192000, "long_term_debt": 134521000, "total_debt": 147713000, "total_liabilities": 461312000, "total_equity": 291143000, "shares_outstanding": 12085000, "goodwill_and_intangibles": 158304000 }, "cash_flow": { "operating_cash_flow": 22437000, "capital_expenditure": 1562000, "free_cash_flow": 23999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262148, "ticker_id": 1481, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12517000", "ebitda": "30433000", "netIncome": "2072000", "grossProfit": "61082000", "depreciation": "None", "totalRevenue": "202200000", "costOfRevenue": "141118000", "interestIncome": "4505000", "incomeBeforeTax": "8259000", "interestExpense": "4258000", "operatingIncome": "1750000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6187000", "reportedCurrency": "USD", "netInterestIncome": "-4258000", "nonInterestIncome": "None", "operatingExpenses": "59332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17916000", "sellingGeneralAndAdministrative": "48888000", "netIncomeFromContinuingOperations": "2072000" }, "balance": { "goodwill": "64667000", "inventory": "239420000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "752455000", "longTermDebt": "134521000", "shortTermDebt": "13192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93637000", "reportedCurrency": "USD", "retainedEarnings": "-844457000", "totalLiabilities": "461312000", "otherCurrentAssets": "32407000", "totalCurrentAssets": "448884000", "currentLongTermDebt": "1407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303571000", "currentAccountsPayable": "94561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132638000", "shortLongTermDebtTotal": "231670000", "totalShareholderEquity": "291143000", "capitalLeaseObligations": "83957000", "otherCurrentLiabilities": "98781000", "totalCurrentLiabilities": "206534000", "otherNonCurrentLiabilities": "15875000", "totalNonCurrentLiabilities": "254778000", "cashAndShortTermInvestments": "34661000", "commonStockSharesOutstanding": "12085000", "intangibleAssetsExcludingGoodwill": "93637000", "cashAndCashEquivalentsAtCarryingValue": "34661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6912000", "operatingCashflow": "22437000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19191000", "cashflowFromInvestment": "-718000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202200000, "cost_of_revenue": 141118000, "gross_profit": 61082000, "research_and_development": null, "selling_general_admin": 48888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12517000, "depreciation_amortisation": 17916000, "ebitda": 30433000, "interest_expense": 4258000, "interest_income": null, "other_non_operating": null, "pretax_income": 8259000, "tax_provision": 6187000, "effective_tax_rate": null, "net_income": 2072000, "net_income_continuing_ops": 2072000, "net_income_to_common": 2072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34661000, "short_term_investments": null, "net_receivables": 142396000, "inventory": 239420000, "other_current_assets": null, "total_current_assets": 448884000, "net_ppe": null, "goodwill": 64667000, "intangible_assets": 93637000, "goodwill_and_intangibles": 158304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 303571000, "total_assets": 752455000, "short_term_debt": 13192000, "accounts_payable": 94561000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206534000, "long_term_debt": 134521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254778000, "total_liabilities": 461312000, "total_debt": 147713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -844457000, "total_equity": 291143000, "shares_outstanding": 12085000, "operating_cash_flow": 22437000, "stock_based_compensation": 2670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19191000, "free_cash_flow": 23999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12517000", "ebitda": "30433000", "netIncome": "2072000", "grossProfit": "61082000", "depreciation": "None", "totalRevenue": "202200000", "costOfRevenue": "141118000", "interestIncome": "4505000", "incomeBeforeTax": "8259000", "interestExpense": "4258000", "operatingIncome": "1750000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6187000", "reportedCurrency": "USD", "netInterestIncome": "-4258000", "nonInterestIncome": "None", "operatingExpenses": "59332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17916000", "sellingGeneralAndAdministrative": "48888000", "netIncomeFromContinuingOperations": "2072000" }, "balance": { "goodwill": "64667000", "inventory": "239420000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "752455000", "longTermDebt": "134521000", "shortTermDebt": "13192000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "93637000", "reportedCurrency": "USD", "retainedEarnings": "-844457000", "totalLiabilities": "461312000", "otherCurrentAssets": "32407000", "totalCurrentAssets": "448884000", "currentLongTermDebt": "1407000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "303571000", "currentAccountsPayable": "94561000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132638000", "shortLongTermDebtTotal": "231670000", "totalShareholderEquity": "291143000", "capitalLeaseObligations": "83957000", "otherCurrentLiabilities": "98781000", "totalCurrentLiabilities": "206534000", "otherNonCurrentLiabilities": "15875000", "totalNonCurrentLiabilities": "254778000", "cashAndShortTermInvestments": "34661000", "commonStockSharesOutstanding": "12085000", "intangibleAssetsExcludingGoodwill": "93637000", "cashAndCashEquivalentsAtCarryingValue": "34661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2072000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6912000", "operatingCashflow": "22437000", "capitalExpenditures": "1562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19191000", "cashflowFromInvestment": "-718000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13492000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7841000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 196231000, "cost_of_revenue": 155994000, "gross_profit": 40237000, "ebit": -6115000, "ebitda": 1748000, "pretax_income": -10480000, "tax_provision": 10074000, "net_income": -20554000, "net_income_to_common": -20554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31693000, "total_current_assets": 459280000, "total_assets": 770092000, "short_term_debt": 1437000, "long_term_debt": 138548000, "total_debt": 139985000, "total_liabilities": 472782000, "total_equity": 297310000, "shares_outstanding": 12110000, "goodwill_and_intangibles": 161013000 }, "cash_flow": { "operating_cash_flow": 22866000, "capital_expenditure": 1392000, "free_cash_flow": 24258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262150, "ticker_id": 1481, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6115000", "ebitda": "1748000", "netIncome": "-20554000", "grossProfit": "40237000", "depreciation": "None", "totalRevenue": "196231000", "costOfRevenue": "155994000", "interestIncome": "4374000", "incomeBeforeTax": "-10480000", "interestExpense": "4365000", "operatingIncome": "-6106000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10074000", "reportedCurrency": "USD", "netInterestIncome": "-4365000", "nonInterestIncome": "None", "operatingExpenses": "46343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7863000", "sellingGeneralAndAdministrative": "50449000", "netIncomeFromContinuingOperations": "-20554000" }, "balance": { "goodwill": "63779000", "inventory": "248255000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "770092000", "longTermDebt": "138548000", "shortTermDebt": "1437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "97234000", "reportedCurrency": "USD", "retainedEarnings": "-846529000", "totalLiabilities": "472782000", "otherCurrentAssets": "15985000", "totalCurrentAssets": "459280000", "currentLongTermDebt": "1437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310812000", "currentAccountsPayable": "113732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133551000", "shortLongTermDebtTotal": "225167000", "totalShareholderEquity": "297310000", "capitalLeaseObligations": "85182000", "otherCurrentLiabilities": "69477000", "totalCurrentLiabilities": "209625000", "otherNonCurrentLiabilities": "18590000", "totalNonCurrentLiabilities": "263157000", "cashAndShortTermInvestments": "31693000", "commonStockSharesOutstanding": "12110000", "intangibleAssetsExcludingGoodwill": "97234000", "cashAndCashEquivalentsAtCarryingValue": "31693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5837000", "operatingCashflow": "22866000", "capitalExpenditures": "1392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35079000", "cashflowFromInvestment": "5260000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7863000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196231000, "cost_of_revenue": 155994000, "gross_profit": 40237000, "research_and_development": null, "selling_general_admin": 50449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6115000, "depreciation_amortisation": 7863000, "ebitda": 1748000, "interest_expense": 4365000, "interest_income": null, "other_non_operating": null, "pretax_income": -10480000, "tax_provision": 10074000, "effective_tax_rate": null, "net_income": -20554000, "net_income_continuing_ops": -20554000, "net_income_to_common": -20554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31693000, "short_term_investments": null, "net_receivables": 163347000, "inventory": 248255000, "other_current_assets": null, "total_current_assets": 459280000, "net_ppe": null, "goodwill": 63779000, "intangible_assets": 97234000, "goodwill_and_intangibles": 161013000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 310812000, "total_assets": 770092000, "short_term_debt": 1437000, "accounts_payable": 113732000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209625000, "long_term_debt": 138548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263157000, "total_liabilities": 472782000, "total_debt": 139985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846529000, "total_equity": 297310000, "shares_outstanding": 12110000, "operating_cash_flow": 22866000, "stock_based_compensation": 2781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35079000, "free_cash_flow": 24258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6115000", "ebitda": "1748000", "netIncome": "-20554000", "grossProfit": "40237000", "depreciation": "None", "totalRevenue": "196231000", "costOfRevenue": "155994000", "interestIncome": "4374000", "incomeBeforeTax": "-10480000", "interestExpense": "4365000", "operatingIncome": "-6106000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10074000", "reportedCurrency": "USD", "netInterestIncome": "-4365000", "nonInterestIncome": "None", "operatingExpenses": "46343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7863000", "sellingGeneralAndAdministrative": "50449000", "netIncomeFromContinuingOperations": "-20554000" }, "balance": { "goodwill": "63779000", "inventory": "248255000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "770092000", "longTermDebt": "138548000", "shortTermDebt": "1437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "97234000", "reportedCurrency": "USD", "retainedEarnings": "-846529000", "totalLiabilities": "472782000", "otherCurrentAssets": "15985000", "totalCurrentAssets": "459280000", "currentLongTermDebt": "1437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "310812000", "currentAccountsPayable": "113732000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133551000", "shortLongTermDebtTotal": "225167000", "totalShareholderEquity": "297310000", "capitalLeaseObligations": "85182000", "otherCurrentLiabilities": "69477000", "totalCurrentLiabilities": "209625000", "otherNonCurrentLiabilities": "18590000", "totalNonCurrentLiabilities": "263157000", "cashAndShortTermInvestments": "31693000", "commonStockSharesOutstanding": "12110000", "intangibleAssetsExcludingGoodwill": "97234000", "cashAndCashEquivalentsAtCarryingValue": "31693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5837000", "operatingCashflow": "22866000", "capitalExpenditures": "1392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35079000", "cashflowFromInvestment": "5260000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7863000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 199764000, "cost_of_revenue": 140408000, "gross_profit": 59356000, "ebit": 18625000, "ebitda": 27701000, "pretax_income": 13919000, "tax_provision": 6219000, "net_income": 7700000, "net_income_to_common": 7700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38967000, "total_current_assets": 487732000, "total_assets": 810133000, "short_term_debt": 1661000, "long_term_debt": 157664000, "total_debt": 159325000, "total_liabilities": 475913000, "total_equity": 334220000, "shares_outstanding": 12554000, "goodwill_and_intangibles": 168907000 }, "cash_flow": { "operating_cash_flow": 15799000, "capital_expenditure": 431000, "free_cash_flow": 16230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262151, "ticker_id": 1481, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18625000", "ebitda": "27701000", "netIncome": "7700000", "grossProfit": "59356000", "depreciation": "None", "totalRevenue": "199764000", "costOfRevenue": "140408000", "interestIncome": "764000", "incomeBeforeTax": "13919000", "interestExpense": "4706000", "operatingIncome": "14683000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6219000", "reportedCurrency": "USD", "netInterestIncome": "-4706000", "nonInterestIncome": "None", "operatingExpenses": "44673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9076000", "sellingGeneralAndAdministrative": "51185000", "netIncomeFromContinuingOperations": "7700000" }, "balance": { "goodwill": "65222000", "inventory": "260030000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "810133000", "longTermDebt": "157664000", "shortTermDebt": "1661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103685000", "reportedCurrency": "USD", "retainedEarnings": "-825975000", "totalLiabilities": "475913000", "otherCurrentAssets": "19058000", "totalCurrentAssets": "487732000", "currentLongTermDebt": "1661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322401000", "currentAccountsPayable": "106084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135793000", "shortLongTermDebtTotal": "239543000", "totalShareholderEquity": "334220000", "capitalLeaseObligations": "80218000", "otherCurrentLiabilities": "70488000", "totalCurrentLiabilities": "202264000", "otherNonCurrentLiabilities": "13302000", "totalNonCurrentLiabilities": "273649000", "cashAndShortTermInvestments": "38967000", "commonStockSharesOutstanding": "12554000", "intangibleAssetsExcludingGoodwill": "103685000", "cashAndCashEquivalentsAtCarryingValue": "38967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7145000", "operatingCashflow": "15799000", "capitalExpenditures": "431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16283000", "cashflowFromInvestment": "7124000", "stockBasedCompensation": "4890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199764000, "cost_of_revenue": 140408000, "gross_profit": 59356000, "research_and_development": null, "selling_general_admin": 51185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18625000, "depreciation_amortisation": 9076000, "ebitda": 27701000, "interest_expense": 4706000, "interest_income": null, "other_non_operating": null, "pretax_income": 13919000, "tax_provision": 6219000, "effective_tax_rate": null, "net_income": 7700000, "net_income_continuing_ops": 7700000, "net_income_to_common": 7700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38967000, "short_term_investments": null, "net_receivables": 169677000, "inventory": 260030000, "other_current_assets": null, "total_current_assets": 487732000, "net_ppe": null, "goodwill": 65222000, "intangible_assets": 103685000, "goodwill_and_intangibles": 168907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 322401000, "total_assets": 810133000, "short_term_debt": 1661000, "accounts_payable": 106084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202264000, "long_term_debt": 157664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273649000, "total_liabilities": 475913000, "total_debt": 159325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -825975000, "total_equity": 334220000, "shares_outstanding": 12554000, "operating_cash_flow": 15799000, "stock_based_compensation": 4890000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16283000, "free_cash_flow": 16230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18625000", "ebitda": "27701000", "netIncome": "7700000", "grossProfit": "59356000", "depreciation": "None", "totalRevenue": "199764000", "costOfRevenue": "140408000", "interestIncome": "764000", "incomeBeforeTax": "13919000", "interestExpense": "4706000", "operatingIncome": "14683000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6219000", "reportedCurrency": "USD", "netInterestIncome": "-4706000", "nonInterestIncome": "None", "operatingExpenses": "44673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140408000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9076000", "sellingGeneralAndAdministrative": "51185000", "netIncomeFromContinuingOperations": "7700000" }, "balance": { "goodwill": "65222000", "inventory": "260030000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "810133000", "longTermDebt": "157664000", "shortTermDebt": "1661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "103685000", "reportedCurrency": "USD", "retainedEarnings": "-825975000", "totalLiabilities": "475913000", "otherCurrentAssets": "19058000", "totalCurrentAssets": "487732000", "currentLongTermDebt": "1661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "322401000", "currentAccountsPayable": "106084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135793000", "shortLongTermDebtTotal": "239543000", "totalShareholderEquity": "334220000", "capitalLeaseObligations": "80218000", "otherCurrentLiabilities": "70488000", "totalCurrentLiabilities": "202264000", "otherNonCurrentLiabilities": "13302000", "totalNonCurrentLiabilities": "273649000", "cashAndShortTermInvestments": "38967000", "commonStockSharesOutstanding": "12554000", "intangibleAssetsExcludingGoodwill": "103685000", "cashAndCashEquivalentsAtCarryingValue": "38967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7145000", "operatingCashflow": "15799000", "capitalExpenditures": "431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16283000", "cashflowFromInvestment": "7124000", "stockBasedCompensation": "4890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9076000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 193279000, "cost_of_revenue": 134918000, "gross_profit": 58361000, "ebit": 9900000, "ebitda": 8800000, "pretax_income": 4889000, "tax_provision": 3767000, "net_income": 1122000, "net_income_to_common": 1122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31143000, "total_current_assets": 478569000, "total_assets": 790110000, "short_term_debt": 1830000, "long_term_debt": 169549000, "total_debt": 171379000, "total_liabilities": 470068000, "total_equity": 320042000, "shares_outstanding": 12568000, "goodwill_and_intangibles": 165858000 }, "cash_flow": { "operating_cash_flow": 9326000, "capital_expenditure": 2110000, "free_cash_flow": 11436000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262152, "ticker_id": 1481, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9900000", "ebitda": "8800000", "netIncome": "1122000", "grossProfit": "58361000", "depreciation": "None", "totalRevenue": "193279000", "costOfRevenue": "134918000", "interestIncome": "3915000", "incomeBeforeTax": "4889000", "interestExpense": "4983000", "operatingIncome": "8804000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3767000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "49557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1100000", "sellingGeneralAndAdministrative": "49383000", "netIncomeFromContinuingOperations": "1122000" }, "balance": { "goodwill": "61703000", "inventory": "263600000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "790110000", "longTermDebt": "169549000", "shortTermDebt": "1830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "104155000", "reportedCurrency": "USD", "retainedEarnings": "-833675000", "totalLiabilities": "470068000", "otherCurrentAssets": "18251000", "totalCurrentAssets": "478569000", "currentLongTermDebt": "1830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311541000", "currentAccountsPayable": "106947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "129973000", "shortLongTermDebtTotal": "242106000", "totalShareholderEquity": "320042000", "capitalLeaseObligations": "70727000", "otherCurrentLiabilities": "71097000", "totalCurrentLiabilities": "194686000", "otherNonCurrentLiabilities": "12574000", "totalNonCurrentLiabilities": "275382000", "cashAndShortTermInvestments": "31143000", "commonStockSharesOutstanding": "12568000", "intangibleAssetsExcludingGoodwill": "104155000", "cashAndCashEquivalentsAtCarryingValue": "31143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2850000", "operatingCashflow": "9326000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21013000", "cashflowFromInvestment": "-2096000", "stockBasedCompensation": "1818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193279000, "cost_of_revenue": 134918000, "gross_profit": 58361000, "research_and_development": null, "selling_general_admin": 49383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9900000, "depreciation_amortisation": -1100000, "ebitda": 8800000, "interest_expense": 4983000, "interest_income": null, "other_non_operating": null, "pretax_income": 4889000, "tax_provision": 3767000, "effective_tax_rate": null, "net_income": 1122000, "net_income_continuing_ops": 1122000, "net_income_to_common": 1122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31143000, "short_term_investments": null, "net_receivables": 165575000, "inventory": 263600000, "other_current_assets": null, "total_current_assets": 478569000, "net_ppe": null, "goodwill": 61703000, "intangible_assets": 104155000, "goodwill_and_intangibles": 165858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 311541000, "total_assets": 790110000, "short_term_debt": 1830000, "accounts_payable": 106947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194686000, "long_term_debt": 169549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 275382000, "total_liabilities": 470068000, "total_debt": 171379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -833675000, "total_equity": 320042000, "shares_outstanding": 12568000, "operating_cash_flow": 9326000, "stock_based_compensation": 1818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2096000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21013000, "free_cash_flow": 11436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9900000", "ebitda": "8800000", "netIncome": "1122000", "grossProfit": "58361000", "depreciation": "None", "totalRevenue": "193279000", "costOfRevenue": "134918000", "interestIncome": "3915000", "incomeBeforeTax": "4889000", "interestExpense": "4983000", "operatingIncome": "8804000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3767000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "49557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-1100000", "sellingGeneralAndAdministrative": "49383000", "netIncomeFromContinuingOperations": "1122000" }, "balance": { "goodwill": "61703000", "inventory": "263600000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "790110000", "longTermDebt": "169549000", "shortTermDebt": "1830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "104155000", "reportedCurrency": "USD", "retainedEarnings": "-833675000", "totalLiabilities": "470068000", "otherCurrentAssets": "18251000", "totalCurrentAssets": "478569000", "currentLongTermDebt": "1830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "165575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "311541000", "currentAccountsPayable": "106947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "129973000", "shortLongTermDebtTotal": "242106000", "totalShareholderEquity": "320042000", "capitalLeaseObligations": "70727000", "otherCurrentLiabilities": "71097000", "totalCurrentLiabilities": "194686000", "otherNonCurrentLiabilities": "12574000", "totalNonCurrentLiabilities": "275382000", "cashAndShortTermInvestments": "31143000", "commonStockSharesOutstanding": "12568000", "intangibleAssetsExcludingGoodwill": "104155000", "cashAndCashEquivalentsAtCarryingValue": "31143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1122000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2850000", "operatingCashflow": "9326000", "capitalExpenditures": "2110000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21013000", "cashflowFromInvestment": "-2096000", "stockBasedCompensation": "1818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8975000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 201000000, "cost_of_revenue": 138553000, "gross_profit": 62447000, "ebit": -100800000, "ebitda": -88639000, "pretax_income": -107200000, "tax_provision": -3700000, "net_income": -103500000, "net_income_to_common": -103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44661000, "total_current_assets": 495637000, "total_assets": 815954000, "short_term_debt": 12922000, "long_term_debt": 186525000, "total_debt": 199447000, "total_liabilities": 496054000, "total_equity": 319900000, "shares_outstanding": 12299000, "goodwill_and_intangibles": 170883000 }, "cash_flow": { "operating_cash_flow": 38516000, "capital_expenditure": 2410000, "free_cash_flow": 40926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262153, "ticker_id": 1481, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-100800000", "ebitda": "-88639000", "netIncome": "-103500000", "grossProfit": "62447000", "depreciation": "None", "totalRevenue": "201000000", "costOfRevenue": "138553000", "interestIncome": "128000", "incomeBeforeTax": "-107200000", "interestExpense": "6421000", "operatingIncome": "-106800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3700000", "reportedCurrency": "USD", "netInterestIncome": "-6421000", "nonInterestIncome": "None", "operatingExpenses": "169282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12161000", "sellingGeneralAndAdministrative": "54642000", "netIncomeFromContinuingOperations": "-103500000" }, "balance": { "goodwill": "61653000", "inventory": "265487000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "815954000", "longTermDebt": "186525000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109230000", "reportedCurrency": "USD", "retainedEarnings": "-834797000", "totalLiabilities": "496054000", "otherCurrentAssets": "31589000", "totalCurrentAssets": "495637000", "currentLongTermDebt": "1866000", "longTermInvestments": "None", "shortTermInvestments": "39000", "currentNetReceivables": "153900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320317000", "currentAccountsPayable": "109651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133810000", "shortLongTermDebtTotal": "272592000", "totalShareholderEquity": "319900000", "capitalLeaseObligations": "73145000", "otherCurrentLiabilities": "66183000", "totalCurrentLiabilities": "201856000", "otherNonCurrentLiabilities": "10850000", "totalNonCurrentLiabilities": "294198000", "cashAndShortTermInvestments": "44661000", "commonStockSharesOutstanding": "12299000", "intangibleAssetsExcludingGoodwill": "109230000", "cashAndCashEquivalentsAtCarryingValue": "44661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18026000", "operatingCashflow": "38516000", "capitalExpenditures": "2410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44185000", "cashflowFromInvestment": "18381000", "stockBasedCompensation": "1957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 201000000, "cost_of_revenue": 138553000, "gross_profit": 62447000, "research_and_development": null, "selling_general_admin": 54642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100800000, "depreciation_amortisation": 12161000, "ebitda": -88639000, "interest_expense": 6421000, "interest_income": null, "other_non_operating": null, "pretax_income": -107200000, "tax_provision": -3700000, "effective_tax_rate": null, "net_income": -103500000, "net_income_continuing_ops": -103500000, "net_income_to_common": -103500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44661000, "short_term_investments": 39000, "net_receivables": 153900000, "inventory": 265487000, "other_current_assets": null, "total_current_assets": 495637000, "net_ppe": null, "goodwill": 61653000, "intangible_assets": 109230000, "goodwill_and_intangibles": 170883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320317000, "total_assets": 815954000, "short_term_debt": 12922000, "accounts_payable": 109651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 201856000, "long_term_debt": 186525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294198000, "total_liabilities": 496054000, "total_debt": 199447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -834797000, "total_equity": 319900000, "shares_outstanding": 12299000, "operating_cash_flow": 38516000, "stock_based_compensation": 1957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44185000, "free_cash_flow": 40926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-100800000", "ebitda": "-88639000", "netIncome": "-103500000", "grossProfit": "62447000", "depreciation": "None", "totalRevenue": "201000000", "costOfRevenue": "138553000", "interestIncome": "128000", "incomeBeforeTax": "-107200000", "interestExpense": "6421000", "operatingIncome": "-106800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3700000", "reportedCurrency": "USD", "netInterestIncome": "-6421000", "nonInterestIncome": "None", "operatingExpenses": "169282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12161000", "sellingGeneralAndAdministrative": "54642000", "netIncomeFromContinuingOperations": "-103500000" }, "balance": { "goodwill": "61653000", "inventory": "265487000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "815954000", "longTermDebt": "186525000", "shortTermDebt": "12922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "109230000", "reportedCurrency": "USD", "retainedEarnings": "-834797000", "totalLiabilities": "496054000", "otherCurrentAssets": "31589000", "totalCurrentAssets": "495637000", "currentLongTermDebt": "1866000", "longTermInvestments": "None", "shortTermInvestments": "39000", "currentNetReceivables": "153900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320317000", "currentAccountsPayable": "109651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "133810000", "shortLongTermDebtTotal": "272592000", "totalShareholderEquity": "319900000", "capitalLeaseObligations": "73145000", "otherCurrentLiabilities": "66183000", "totalCurrentLiabilities": "201856000", "otherNonCurrentLiabilities": "10850000", "totalNonCurrentLiabilities": "294198000", "cashAndShortTermInvestments": "44661000", "commonStockSharesOutstanding": "12299000", "intangibleAssetsExcludingGoodwill": "109230000", "cashAndCashEquivalentsAtCarryingValue": "44661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18026000", "operatingCashflow": "38516000", "capitalExpenditures": "2410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44185000", "cashflowFromInvestment": "18381000", "stockBasedCompensation": "1957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12161000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 207806000, "cost_of_revenue": 142070000, "gross_profit": 65736000, "ebit": -2554000, "ebitda": 11133000, "pretax_income": -10204000, "tax_provision": 4611000, "net_income": -14815000, "net_income_to_common": -14815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33313000, "total_current_assets": 523725000, "total_assets": 973737000, "short_term_debt": 69385000, "long_term_debt": 162154000, "total_debt": 231539000, "total_liabilities": 530207000, "total_equity": 443530000, "shares_outstanding": 12330000, "goodwill_and_intangibles": 307949000 }, "cash_flow": { "operating_cash_flow": 25602000, "capital_expenditure": 1327000, "free_cash_flow": 26929000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262155, "ticker_id": 1481, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2554000", "ebitda": "11133000", "netIncome": "-14815000", "grossProfit": "65736000", "depreciation": "None", "totalRevenue": "207806000", "costOfRevenue": "142070000", "interestIncome": "17281000", "incomeBeforeTax": "-10204000", "interestExpense": "7650000", "operatingIncome": "8916000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4611000", "reportedCurrency": "USD", "netInterestIncome": "-7650000", "nonInterestIncome": "None", "operatingExpenses": "56820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13687000", "sellingGeneralAndAdministrative": "56326000", "netIncomeFromContinuingOperations": "-14815000" }, "balance": { "goodwill": "65619000", "inventory": "286939000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "973737000", "longTermDebt": "162154000", "shortTermDebt": "69385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "242330000", "reportedCurrency": "USD", "retainedEarnings": "-731297000", "totalLiabilities": "530207000", "otherCurrentAssets": "22701000", "totalCurrentAssets": "523725000", "currentLongTermDebt": "69385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "450012000", "currentAccountsPayable": "117164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137466000", "shortLongTermDebtTotal": "289447000", "totalShareholderEquity": "443530000", "capitalLeaseObligations": "57908000", "otherCurrentLiabilities": "70579000", "totalCurrentLiabilities": "271023000", "otherNonCurrentLiabilities": "10629000", "totalNonCurrentLiabilities": "259184000", "cashAndShortTermInvestments": "33313000", "commonStockSharesOutstanding": "12330000", "intangibleAssetsExcludingGoodwill": "242330000", "cashAndCashEquivalentsAtCarryingValue": "33313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4672000", "operatingCashflow": "25602000", "capitalExpenditures": "1327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25481000", "cashflowFromInvestment": "-1431000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207806000, "cost_of_revenue": 142070000, "gross_profit": 65736000, "research_and_development": null, "selling_general_admin": 56326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2554000, "depreciation_amortisation": 13687000, "ebitda": 11133000, "interest_expense": 7650000, "interest_income": null, "other_non_operating": null, "pretax_income": -10204000, "tax_provision": 4611000, "effective_tax_rate": null, "net_income": -14815000, "net_income_continuing_ops": -14815000, "net_income_to_common": -14815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33313000, "short_term_investments": null, "net_receivables": 180772000, "inventory": 286939000, "other_current_assets": null, "total_current_assets": 523725000, "net_ppe": null, "goodwill": 65619000, "intangible_assets": 242330000, "goodwill_and_intangibles": 307949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 450012000, "total_assets": 973737000, "short_term_debt": 69385000, "accounts_payable": 117164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271023000, "long_term_debt": 162154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259184000, "total_liabilities": 530207000, "total_debt": 231539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -731297000, "total_equity": 443530000, "shares_outstanding": 12330000, "operating_cash_flow": 25602000, "stock_based_compensation": 2076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1431000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25481000, "free_cash_flow": 26929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2554000", "ebitda": "11133000", "netIncome": "-14815000", "grossProfit": "65736000", "depreciation": "None", "totalRevenue": "207806000", "costOfRevenue": "142070000", "interestIncome": "17281000", "incomeBeforeTax": "-10204000", "interestExpense": "7650000", "operatingIncome": "8916000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4611000", "reportedCurrency": "USD", "netInterestIncome": "-7650000", "nonInterestIncome": "None", "operatingExpenses": "56820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13687000", "sellingGeneralAndAdministrative": "56326000", "netIncomeFromContinuingOperations": "-14815000" }, "balance": { "goodwill": "65619000", "inventory": "286939000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "973737000", "longTermDebt": "162154000", "shortTermDebt": "69385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "242330000", "reportedCurrency": "USD", "retainedEarnings": "-731297000", "totalLiabilities": "530207000", "otherCurrentAssets": "22701000", "totalCurrentAssets": "523725000", "currentLongTermDebt": "69385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "450012000", "currentAccountsPayable": "117164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137466000", "shortLongTermDebtTotal": "289447000", "totalShareholderEquity": "443530000", "capitalLeaseObligations": "57908000", "otherCurrentLiabilities": "70579000", "totalCurrentLiabilities": "271023000", "otherNonCurrentLiabilities": "10629000", "totalNonCurrentLiabilities": "259184000", "cashAndShortTermInvestments": "33313000", "commonStockSharesOutstanding": "12330000", "intangibleAssetsExcludingGoodwill": "242330000", "cashAndCashEquivalentsAtCarryingValue": "33313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14815000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "4672000", "operatingCashflow": "25602000", "capitalExpenditures": "1327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25481000", "cashflowFromInvestment": "-1431000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13687000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 205209000, "cost_of_revenue": 142136000, "gross_profit": 63073000, "ebit": 4465000, "ebitda": 18496000, "pretax_income": -4194000, "tax_provision": 2502000, "net_income": -6696000, "net_income_to_common": -6696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31826000, "total_current_assets": 521318000, "total_assets": 976757000, "short_term_debt": 6518000, "long_term_debt": 246348000, "total_debt": 252866000, "total_liabilities": 534767000, "total_equity": 441990000, "shares_outstanding": 12330000, "goodwill_and_intangibles": 312515000 }, "cash_flow": { "operating_cash_flow": 23050000, "capital_expenditure": 1498000, "free_cash_flow": 24548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262156, "ticker_id": 1481, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4465000", "ebitda": "18496000", "netIncome": "-6696000", "grossProfit": "63073000", "depreciation": "None", "totalRevenue": "205209000", "costOfRevenue": "142136000", "interestIncome": "None", "incomeBeforeTax": "-4194000", "interestExpense": "8659000", "operatingIncome": "7934000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2502000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "55139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14031000", "sellingGeneralAndAdministrative": "53691000", "netIncomeFromContinuingOperations": "-6696000" }, "balance": { "goodwill": "62689000", "inventory": "291087000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "976757000", "longTermDebt": "246348000", "shortTermDebt": "6518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "249826000", "reportedCurrency": "USD", "retainedEarnings": "-716482000", "totalLiabilities": "534767000", "otherCurrentAssets": "19828000", "totalCurrentAssets": "521318000", "currentLongTermDebt": "6518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "455439000", "currentAccountsPayable": "111150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310386000", "totalShareholderEquity": "441990000", "capitalLeaseObligations": "57520000", "otherCurrentLiabilities": "61862000", "totalCurrentLiabilities": "194074000", "otherNonCurrentLiabilities": "10279000", "totalNonCurrentLiabilities": "340693000", "cashAndShortTermInvestments": "31826000", "commonStockSharesOutstanding": "12330000", "intangibleAssetsExcludingGoodwill": "249826000", "cashAndCashEquivalentsAtCarryingValue": "31826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "10192000", "operatingCashflow": "23050000", "capitalExpenditures": "1498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36933000", "cashflowFromInvestment": "-1657000", "stockBasedCompensation": "1531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205209000, "cost_of_revenue": 142136000, "gross_profit": 63073000, "research_and_development": null, "selling_general_admin": 53691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4465000, "depreciation_amortisation": 14031000, "ebitda": 18496000, "interest_expense": 8659000, "interest_income": null, "other_non_operating": null, "pretax_income": -4194000, "tax_provision": 2502000, "effective_tax_rate": null, "net_income": -6696000, "net_income_continuing_ops": -6696000, "net_income_to_common": -6696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31826000, "short_term_investments": null, "net_receivables": 178577000, "inventory": 291087000, "other_current_assets": null, "total_current_assets": 521318000, "net_ppe": null, "goodwill": 62689000, "intangible_assets": 249826000, "goodwill_and_intangibles": 312515000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 455439000, "total_assets": 976757000, "short_term_debt": 6518000, "accounts_payable": 111150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194074000, "long_term_debt": 246348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340693000, "total_liabilities": 534767000, "total_debt": 252866000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -716482000, "total_equity": 441990000, "shares_outstanding": 12330000, "operating_cash_flow": 23050000, "stock_based_compensation": 1531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1657000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36933000, "free_cash_flow": 24548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4465000", "ebitda": "18496000", "netIncome": "-6696000", "grossProfit": "63073000", "depreciation": "None", "totalRevenue": "205209000", "costOfRevenue": "142136000", "interestIncome": "None", "incomeBeforeTax": "-4194000", "interestExpense": "8659000", "operatingIncome": "7934000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2502000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "55139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14031000", "sellingGeneralAndAdministrative": "53691000", "netIncomeFromContinuingOperations": "-6696000" }, "balance": { "goodwill": "62689000", "inventory": "291087000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "976757000", "longTermDebt": "246348000", "shortTermDebt": "6518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "249826000", "reportedCurrency": "USD", "retainedEarnings": "-716482000", "totalLiabilities": "534767000", "otherCurrentAssets": "19828000", "totalCurrentAssets": "521318000", "currentLongTermDebt": "6518000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "455439000", "currentAccountsPayable": "111150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310386000", "totalShareholderEquity": "441990000", "capitalLeaseObligations": "57520000", "otherCurrentLiabilities": "61862000", "totalCurrentLiabilities": "194074000", "otherNonCurrentLiabilities": "10279000", "totalNonCurrentLiabilities": "340693000", "cashAndShortTermInvestments": "31826000", "commonStockSharesOutstanding": "12330000", "intangibleAssetsExcludingGoodwill": "249826000", "cashAndCashEquivalentsAtCarryingValue": "31826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "10192000", "operatingCashflow": "23050000", "capitalExpenditures": "1498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36933000", "cashflowFromInvestment": "-1657000", "stockBasedCompensation": "1531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14031000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 202392000, "cost_of_revenue": 138633000, "gross_profit": 63759000, "ebit": 1973000, "ebitda": 15811000, "pretax_income": -6787000, "tax_provision": 3528000, "net_income": -10315000, "net_income_to_common": -10315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48488000, "total_current_assets": 546785000, "total_assets": 1021389000, "short_term_debt": 5150000, "long_term_debt": 282302000, "total_debt": 287452000, "total_liabilities": 575187000, "total_equity": 446202000, "shares_outstanding": 12201000, "goodwill_and_intangibles": 324607000 }, "cash_flow": { "operating_cash_flow": 5023000, "capital_expenditure": 2910000, "free_cash_flow": 7933000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262157, "ticker_id": 1481, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1973000", "ebitda": "15811000", "netIncome": "-10315000", "grossProfit": "63759000", "depreciation": "None", "totalRevenue": "202392000", "costOfRevenue": "138633000", "interestIncome": "None", "incomeBeforeTax": "-6787000", "interestExpense": "8760000", "operatingIncome": "3200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3528000", "reportedCurrency": "USD", "netInterestIncome": "-8760000", "nonInterestIncome": "None", "operatingExpenses": "60559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13838000", "sellingGeneralAndAdministrative": "54666000", "netIncomeFromContinuingOperations": "-10315000" }, "balance": { "goodwill": "63202000", "inventory": "303003000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "1021389000", "longTermDebt": "282302000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "261405000", "reportedCurrency": "USD", "retainedEarnings": "-709786000", "totalLiabilities": "575187000", "otherCurrentAssets": "20893000", "totalCurrentAssets": "546785000", "currentLongTermDebt": "5150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474604000", "currentAccountsPayable": "108254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "347350000", "totalShareholderEquity": "446202000", "capitalLeaseObligations": "59898000", "otherCurrentLiabilities": "64937000", "totalCurrentLiabilities": "193097000", "otherNonCurrentLiabilities": "11707000", "totalNonCurrentLiabilities": "382090000", "cashAndShortTermInvestments": "48488000", "commonStockSharesOutstanding": "12201000", "intangibleAssetsExcludingGoodwill": "261405000", "cashAndCashEquivalentsAtCarryingValue": "48488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10315000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8577000", "operatingCashflow": "5023000", "capitalExpenditures": "2910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151841000", "cashflowFromInvestment": "-152819000", "stockBasedCompensation": "1573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202392000, "cost_of_revenue": 138633000, "gross_profit": 63759000, "research_and_development": null, "selling_general_admin": 54666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1973000, "depreciation_amortisation": 13838000, "ebitda": 15811000, "interest_expense": 8760000, "interest_income": null, "other_non_operating": null, "pretax_income": -6787000, "tax_provision": 3528000, "effective_tax_rate": null, "net_income": -10315000, "net_income_continuing_ops": -10315000, "net_income_to_common": -10315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48488000, "short_term_investments": null, "net_receivables": 174401000, "inventory": 303003000, "other_current_assets": null, "total_current_assets": 546785000, "net_ppe": null, "goodwill": 63202000, "intangible_assets": 261405000, "goodwill_and_intangibles": 324607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 474604000, "total_assets": 1021389000, "short_term_debt": 5150000, "accounts_payable": 108254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193097000, "long_term_debt": 282302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 382090000, "total_liabilities": 575187000, "total_debt": 287452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -709786000, "total_equity": 446202000, "shares_outstanding": 12201000, "operating_cash_flow": 5023000, "stock_based_compensation": 1573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151841000, "free_cash_flow": 7933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1973000", "ebitda": "15811000", "netIncome": "-10315000", "grossProfit": "63759000", "depreciation": "None", "totalRevenue": "202392000", "costOfRevenue": "138633000", "interestIncome": "None", "incomeBeforeTax": "-6787000", "interestExpense": "8760000", "operatingIncome": "3200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3528000", "reportedCurrency": "USD", "netInterestIncome": "-8760000", "nonInterestIncome": "None", "operatingExpenses": "60559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13838000", "sellingGeneralAndAdministrative": "54666000", "netIncomeFromContinuingOperations": "-10315000" }, "balance": { "goodwill": "63202000", "inventory": "303003000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "1021389000", "longTermDebt": "282302000", "shortTermDebt": "5150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "261405000", "reportedCurrency": "USD", "retainedEarnings": "-709786000", "totalLiabilities": "575187000", "otherCurrentAssets": "20893000", "totalCurrentAssets": "546785000", "currentLongTermDebt": "5150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174401000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "474604000", "currentAccountsPayable": "108254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "347350000", "totalShareholderEquity": "446202000", "capitalLeaseObligations": "59898000", "otherCurrentLiabilities": "64937000", "totalCurrentLiabilities": "193097000", "otherNonCurrentLiabilities": "11707000", "totalNonCurrentLiabilities": "382090000", "cashAndShortTermInvestments": "48488000", "commonStockSharesOutstanding": "12201000", "intangibleAssetsExcludingGoodwill": "261405000", "cashAndCashEquivalentsAtCarryingValue": "48488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10315000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "8577000", "operatingCashflow": "5023000", "capitalExpenditures": "2910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151841000", "cashflowFromInvestment": "-152819000", "stockBasedCompensation": "1573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13838000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 185200000, "cost_of_revenue": 135500000, "gross_profit": 49700000, "ebit": -7300000, "ebitda": 1400000, "pretax_income": -11900000, "tax_provision": 4900000, "net_income": -16800000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46165000, "total_current_assets": 529604000, "total_assets": 821061000, "short_term_debt": 10386000, "long_term_debt": 129567000, "total_debt": 139953000, "total_liabilities": 408428000, "total_equity": 412633000, "shares_outstanding": 10200000, "goodwill_and_intangibles": 167970000 }, "cash_flow": { "operating_cash_flow": 11260000, "capital_expenditure": 2447000, "free_cash_flow": 13707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262158, "ticker_id": 1481, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7300000", "ebitda": "1400000", "netIncome": "-16800000", "grossProfit": "49700000", "depreciation": "None", "totalRevenue": "185200000", "costOfRevenue": "135500000", "interestIncome": "None", "incomeBeforeTax": "-11900000", "interestExpense": "4555000", "operatingIncome": "4700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-4555000", "nonInterestIncome": "None", "operatingExpenses": "45000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "45025000", "netIncomeFromContinuingOperations": "-16780000" }, "balance": { "goodwill": "None", "inventory": "299639000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "821061000", "longTermDebt": "129567000", "shortTermDebt": "10386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167970000", "reportedCurrency": "USD", "retainedEarnings": "-699471000", "totalLiabilities": "408428000", "otherCurrentAssets": "21887000", "totalCurrentAssets": "529604000", "currentLongTermDebt": "1186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291457000", "currentAccountsPayable": "125918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201403000", "totalShareholderEquity": "412633000", "capitalLeaseObligations": "61450000", "otherCurrentLiabilities": "53263000", "totalCurrentLiabilities": "204339000", "otherNonCurrentLiabilities": "12132000", "totalNonCurrentLiabilities": "204089000", "cashAndShortTermInvestments": "46165000", "commonStockSharesOutstanding": "10200000", "intangibleAssetsExcludingGoodwill": "167970000", "cashAndCashEquivalentsAtCarryingValue": "46165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3685000", "operatingCashflow": "11260000", "capitalExpenditures": "2447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676000", "cashflowFromInvestment": "-2417000", "stockBasedCompensation": "1226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185200000, "cost_of_revenue": 135500000, "gross_profit": 49700000, "research_and_development": null, "selling_general_admin": 45025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7300000, "depreciation_amortisation": 8700000, "ebitda": 1400000, "interest_expense": 4555000, "interest_income": null, "other_non_operating": null, "pretax_income": -11900000, "tax_provision": 4900000, "effective_tax_rate": null, "net_income": -16800000, "net_income_continuing_ops": -16780000, "net_income_to_common": -16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46165000, "short_term_investments": null, "net_receivables": 161913000, "inventory": 299639000, "other_current_assets": null, "total_current_assets": 529604000, "net_ppe": null, "goodwill": null, "intangible_assets": 167970000, "goodwill_and_intangibles": 167970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291457000, "total_assets": 821061000, "short_term_debt": 10386000, "accounts_payable": 125918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204339000, "long_term_debt": 129567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204089000, "total_liabilities": 408428000, "total_debt": 139953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -699471000, "total_equity": 412633000, "shares_outstanding": 10200000, "operating_cash_flow": 11260000, "stock_based_compensation": 1226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2417000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -676000, "free_cash_flow": 13707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7300000", "ebitda": "1400000", "netIncome": "-16800000", "grossProfit": "49700000", "depreciation": "None", "totalRevenue": "185200000", "costOfRevenue": "135500000", "interestIncome": "None", "incomeBeforeTax": "-11900000", "interestExpense": "4555000", "operatingIncome": "4700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-4555000", "nonInterestIncome": "None", "operatingExpenses": "45000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "45025000", "netIncomeFromContinuingOperations": "-16780000" }, "balance": { "goodwill": "None", "inventory": "299639000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "821061000", "longTermDebt": "129567000", "shortTermDebt": "10386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167970000", "reportedCurrency": "USD", "retainedEarnings": "-699471000", "totalLiabilities": "408428000", "otherCurrentAssets": "21887000", "totalCurrentAssets": "529604000", "currentLongTermDebt": "1186000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291457000", "currentAccountsPayable": "125918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201403000", "totalShareholderEquity": "412633000", "capitalLeaseObligations": "61450000", "otherCurrentLiabilities": "53263000", "totalCurrentLiabilities": "204339000", "otherNonCurrentLiabilities": "12132000", "totalNonCurrentLiabilities": "204089000", "cashAndShortTermInvestments": "46165000", "commonStockSharesOutstanding": "10200000", "intangibleAssetsExcludingGoodwill": "167970000", "cashAndCashEquivalentsAtCarryingValue": "46165000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16780000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3685000", "operatingCashflow": "11260000", "capitalExpenditures": "2447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676000", "cashflowFromInvestment": "-2417000", "stockBasedCompensation": "1226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8734000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 179253000, "cost_of_revenue": 128231000, "gross_profit": 51022000, "ebit": 13950000, "ebitda": 22874000, "pretax_income": 9446000, "tax_provision": 1477000, "net_income": 7969000, "net_income_to_common": 7969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37200000, "total_current_assets": 531200000, "total_assets": 828900000, "short_term_debt": 1076000, "long_term_debt": 128500000, "total_debt": 129576000, "total_liabilities": 411751000, "total_equity": 417100000, "shares_outstanding": 10393000, "goodwill_and_intangibles": 173400000 }, "cash_flow": { "operating_cash_flow": 26414000, "capital_expenditure": 2688000, "free_cash_flow": 29102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262160, "ticker_id": 1481, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13950000", "ebitda": "22874000", "netIncome": "7969000", "grossProfit": "51022000", "depreciation": "None", "totalRevenue": "179253000", "costOfRevenue": "128231000", "interestIncome": "3700000", "incomeBeforeTax": "9446000", "interestExpense": "4504000", "operatingIncome": "5671000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1477000", "reportedCurrency": "USD", "netInterestIncome": "-4500000", "nonInterestIncome": "None", "operatingExpenses": "45351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8924000", "sellingGeneralAndAdministrative": "45500000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "6000", "inventory": "302300000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "828900000", "longTermDebt": "128500000", "shortTermDebt": "1076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "173394000", "reportedCurrency": "USD", "retainedEarnings": "-682691000", "totalLiabilities": "411751000", "otherCurrentAssets": "24669000", "totalCurrentAssets": "531200000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297700000", "currentAccountsPayable": "124146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117800000", "shortLongTermDebtTotal": "192182000", "totalShareholderEquity": "417100000", "capitalLeaseObligations": "62569000", "otherCurrentLiabilities": "64184000", "totalCurrentLiabilities": "208285000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "203466000", "cashAndShortTermInvestments": "37200000", "commonStockSharesOutstanding": "10393000", "intangibleAssetsExcludingGoodwill": "173394000", "cashAndCashEquivalentsAtCarryingValue": "37200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1841000", "operatingCashflow": "26414000", "capitalExpenditures": "2688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11029000", "cashflowFromInvestment": "-2453000", "stockBasedCompensation": "1247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179253000, "cost_of_revenue": 128231000, "gross_profit": 51022000, "research_and_development": null, "selling_general_admin": 45500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13950000, "depreciation_amortisation": 8924000, "ebitda": 22874000, "interest_expense": 4504000, "interest_income": null, "other_non_operating": null, "pretax_income": 9446000, "tax_provision": 1477000, "effective_tax_rate": null, "net_income": 7969000, "net_income_continuing_ops": 8000000, "net_income_to_common": 7969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37200000, "short_term_investments": null, "net_receivables": 167031000, "inventory": 302300000, "other_current_assets": null, "total_current_assets": 531200000, "net_ppe": null, "goodwill": 6000, "intangible_assets": 173394000, "goodwill_and_intangibles": 173400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297700000, "total_assets": 828900000, "short_term_debt": 1076000, "accounts_payable": 124146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208285000, "long_term_debt": 128500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203466000, "total_liabilities": 411751000, "total_debt": 129576000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -682691000, "total_equity": 417100000, "shares_outstanding": 10393000, "operating_cash_flow": 26414000, "stock_based_compensation": 1247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11029000, "free_cash_flow": 29102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13950000", "ebitda": "22874000", "netIncome": "7969000", "grossProfit": "51022000", "depreciation": "None", "totalRevenue": "179253000", "costOfRevenue": "128231000", "interestIncome": "3700000", "incomeBeforeTax": "9446000", "interestExpense": "4504000", "operatingIncome": "5671000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1477000", "reportedCurrency": "USD", "netInterestIncome": "-4500000", "nonInterestIncome": "None", "operatingExpenses": "45351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8924000", "sellingGeneralAndAdministrative": "45500000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "6000", "inventory": "302300000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "828900000", "longTermDebt": "128500000", "shortTermDebt": "1076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "173394000", "reportedCurrency": "USD", "retainedEarnings": "-682691000", "totalLiabilities": "411751000", "otherCurrentAssets": "24669000", "totalCurrentAssets": "531200000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297700000", "currentAccountsPayable": "124146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "117800000", "shortLongTermDebtTotal": "192182000", "totalShareholderEquity": "417100000", "capitalLeaseObligations": "62569000", "otherCurrentLiabilities": "64184000", "totalCurrentLiabilities": "208285000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "203466000", "cashAndShortTermInvestments": "37200000", "commonStockSharesOutstanding": "10393000", "intangibleAssetsExcludingGoodwill": "173394000", "cashAndCashEquivalentsAtCarryingValue": "37200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1841000", "operatingCashflow": "26414000", "capitalExpenditures": "2688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11029000", "cashflowFromInvestment": "-2453000", "stockBasedCompensation": "1247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8924000", "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": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "income_statement": { "revenue": 185449000, "cost_of_revenue": 134143000, "gross_profit": 51306000, "ebit": -29000, "ebitda": 8455000, "pretax_income": -4718000, "tax_provision": 1861000, "net_income": -6579000, "net_income_to_common": -6579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24800000, "total_current_assets": 537500000, "total_assets": 843700000, "short_term_debt": 1100000, "long_term_debt": 137800000, "total_debt": 138900000, "total_liabilities": 424400000, "total_equity": 419300000, "shares_outstanding": 10210000, "goodwill_and_intangibles": 179800000 }, "cash_flow": { "operating_cash_flow": -6363000, "capital_expenditure": 1726000, "free_cash_flow": -4637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 262161, "ticker_id": 1481, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:52:54.989138+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29000", "ebitda": "8455000", "netIncome": "-6579000", "grossProfit": "51306000", "depreciation": "None", "totalRevenue": "185449000", "costOfRevenue": "134143000", "interestIncome": "11125000", "incomeBeforeTax": "-4718000", "interestExpense": "4689000", "operatingIncome": "6407000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1861000", "reportedCurrency": "USD", "netInterestIncome": "-4700000", "nonInterestIncome": "None", "operatingExpenses": "44899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6436000", "costofGoodsAndServicesSold": "134143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8484000", "sellingGeneralAndAdministrative": "44357000", "netIncomeFromContinuingOperations": "-6579000" }, "balance": { "goodwill": "-6000", "inventory": "302500000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "843700000", "longTermDebt": "137800000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "179806000", "reportedCurrency": "USD", "retainedEarnings": "-690660000", "totalLiabilities": "424400000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "537500000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306200000", "currentAccountsPayable": "136534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118424000", "shortLongTermDebtTotal": "138926000", "totalShareholderEquity": "419300000", "capitalLeaseObligations": "63271000", "otherCurrentLiabilities": "58105000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "74497000", "totalNonCurrentLiabilities": "214200000", "cashAndShortTermInvestments": "24800000", "commonStockSharesOutstanding": "10210000", "intangibleAssetsExcludingGoodwill": "179806000", "cashAndCashEquivalentsAtCarryingValue": "24800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15649000", "operatingCashflow": "-6363000", "capitalExpenditures": "1726000", "changeInReceivables": "-4624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15234000", "cashflowFromInvestment": "-884000", "stockBasedCompensation": "1257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185449000, "cost_of_revenue": 134143000, "gross_profit": 51306000, "research_and_development": null, "selling_general_admin": 44357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29000, "depreciation_amortisation": 8484000, "ebitda": 8455000, "interest_expense": 4689000, "interest_income": null, "other_non_operating": null, "pretax_income": -4718000, "tax_provision": 1861000, "effective_tax_rate": null, "net_income": -6579000, "net_income_continuing_ops": -6579000, "net_income_to_common": -6579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24800000, "short_term_investments": null, "net_receivables": 169000000, "inventory": 302500000, "other_current_assets": null, "total_current_assets": 537500000, "net_ppe": null, "goodwill": -6000, "intangible_assets": 179806000, "goodwill_and_intangibles": 179800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306200000, "total_assets": 843700000, "short_term_debt": 1100000, "accounts_payable": 136534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210200000, "long_term_debt": 137800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 214200000, "total_liabilities": 424400000, "total_debt": 138900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -690660000, "total_equity": 419300000, "shares_outstanding": 10210000, "operating_cash_flow": -6363000, "stock_based_compensation": 1257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -884000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15234000, "free_cash_flow": -4637000, "net_change_in_cash": -22481000 }, "raw_data": { "income": { "ebit": "-29000", "ebitda": "8455000", "netIncome": "-6579000", "grossProfit": "51306000", "depreciation": "None", "totalRevenue": "185449000", "costOfRevenue": "134143000", "interestIncome": "11125000", "incomeBeforeTax": "-4718000", "interestExpense": "4689000", "operatingIncome": "6407000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1861000", "reportedCurrency": "USD", "netInterestIncome": "-4700000", "nonInterestIncome": "None", "operatingExpenses": "44899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6436000", "costofGoodsAndServicesSold": "134143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8484000", "sellingGeneralAndAdministrative": "44357000", "netIncomeFromContinuingOperations": "-6579000" }, "balance": { "goodwill": "-6000", "inventory": "302500000", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "843700000", "longTermDebt": "137800000", "shortTermDebt": "1100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "179806000", "reportedCurrency": "USD", "retainedEarnings": "-690660000", "totalLiabilities": "424400000", "otherCurrentAssets": "41200000", "totalCurrentAssets": "537500000", "currentLongTermDebt": "1100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306200000", "currentAccountsPayable": "136534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118424000", "shortLongTermDebtTotal": "138926000", "totalShareholderEquity": "419300000", "capitalLeaseObligations": "63271000", "otherCurrentLiabilities": "58105000", "totalCurrentLiabilities": "210200000", "otherNonCurrentLiabilities": "74497000", "totalNonCurrentLiabilities": "214200000", "cashAndShortTermInvestments": "24800000", "commonStockSharesOutstanding": "10210000", "intangibleAssetsExcludingGoodwill": "179806000", "cashAndCashEquivalentsAtCarryingValue": "24800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-15649000", "operatingCashflow": "-6363000", "capitalExpenditures": "1726000", "changeInReceivables": "-4624000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15234000", "cashflowFromInvestment": "-884000", "stockBasedCompensation": "1257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22481000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }