{ "ticker": { "uuid": "ed6e3dd4-b158-4e6a-ac74-bf97add56b38", "symbol": "OFIX", "name": "Orthofix Medical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/ed6e3dd4-b158-4e6a-ac74-bf97add56b38/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed6e3dd4-b158-4e6a-ac74-bf97add56b38/" }, "ticker_metadata": { "id": 7476, "uuid": "ed6e3dd4-b158-4e6a-ac74-bf97add56b38", "symbol": "OFIX", "name": "Orthofix Medical Inc", "asset_type": "equity", "market_cap": 376730000, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Orthofix Medical Inc. is a medical device and biological products company in the United States, Italy, Germany, the United Kingdom, Brazil, and internationally. The company is headquartered in Lewisville, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ed6e3dd4-b158-4e6a-ac74-bf97add56b38", "symbol": "OFIX", "name": "Orthofix Medical Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/ed6e3dd4-b158-4e6a-ac74-bf97add56b38/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed6e3dd4-b158-4e6a-ac74-bf97add56b38/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.88, "quality": 0.2, "momentum": 0.21, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 10.29, "market_cap": 416230500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1855, "shareholder_yield": 0, "roe": -0.1379, "piotroski_f_score": 4, "momentum_12_1": 0.062, "volatility_252d": 0.4157 }, "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": "2026-06-07T06:49:42.359800+00:00", "batch_id": "" }, "size": { "price_close": 10.29, "market_cap": 416230500, "market_cap_usd": 416230500, "enterprise_value": 517402500, "shares_outstanding": 40450000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9564, "ptbv_ratio": 2.4353, "ps_ratio": 0.5043, "pcf_ratio": 11.9222, "pfcf_ratio": 5.6666, "ev_ebitda": 5.39, "ev_ebit": -13.1384, "ev_sales": 0.6269, "ev_fcf": 7.0439, "earnings_yield": null, "fcf_yield": 0.142, "price_to_sales": 0.5043, "price_to_book": 0.9564, "price_to_cashflow": 11.9222, "ebitda_to_ev": 0.1855, "sales_yield": 1.5952 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6902, "operating_margin": -0.0477, "net_margin": -0.0727, "ebitda_margin": 0.1163, "fcf_margin": 0.089, "roe": -0.1379, "roa": -0.0677, "roic": -0.0551, "roc_greenblatt": null, "asset_turnover": 0.9309, "cash_conversion": -1.2241, "accruals_ratio": -0.1071, "sbc_to_revenue": 0.0512, "piotroski_f_score": 4, "altman_z_score": 1.1297, "earnings_stability_5y": 0.5847, "revenue_stability_5y": 0.3112, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6425, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0373, "net_debt_to_ebitda": 1.054, "debt_to_assets": 0.2498, "interest_coverage": -2.112, "current_ratio": 2.866, "quick_ratio": 1.7618, "net_debt": 101172000, "local_beta": -0.0013, "volatility_252d": 0.4157, "volatility_60d": 0.8236, "max_drawdown_12m": -0.4239, "risk_adjusted_momentum": 0.1491 }, "growth": { "revenue_growth_1y": 0.0259, "revenue_growth_3y_cagr": 0.213, "revenue_growth_5y_cagr": 0.1513, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2934, "book_value_growth_1y": -0.1447, "revenue_growth": 0.0259, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1167, "price_return_3m": -0.1846, "price_return_6m": -0.3528, "price_return_9m": -0.2928, "price_return_12m": -0.062, "price_return_12m_ex1m": 0.062, "momentum_6m": -0.3528, "momentum_12m": -0.062, "momentum_12_1": 0.062, "distance_from_52w_high": -0.3605, "distance_from_52w_low": 0.11, "relative_strength": -0.2199 }, "raw_ttm": { "revenue_ttm": 825374000, "gross_profit_ttm": 569632000, "ebit_ttm": -39381000, "ebitda_ttm": 95993000, "net_income_ttm": -60006000, "eps_diluted_ttm": -1.4835, "operating_cash_flow_ttm": 34912293, "capital_expenditure_ttm": 38541383, "fcf_ttm": 73453676, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18646000, "cash_and_equivalents": 120278000, "total_current_assets": 461520000, "total_current_liabilities": 161033000, "net_ppe": null, "total_assets": 886601000, "total_debt": 221450000, "total_equity": 435186000, "net_working_capital": 180324000, "book_value_per_share": 10.7586, "retained_earnings": -389241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170916000, "tangible_book_per_share": 4.2254 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 49, "rank_ps": 14, "rank_pcf": 53, "rank_ev_ebitda": 14, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 82, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 23, "rank_fcf_margin": 72, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 72 }, "composites": { "value_composite": 12, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 73, "yield_composite": 83, "svqf_composite": 61, "vc1_composite": 12, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.4195, "os_score": 0.62, "value_percentile": 0.88, "quality_percentile": 0.2, "momentum_percentile": 0.21, "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": 78, "small_cap_core_rank": 24, "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": 2253, "ticker_id": 7476, "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": "2026-06-07T06:49:42.359800+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.29, "market_cap": 416230500, "market_cap_usd": 416230500, "enterprise_value": 517402500, "shares_outstanding": 40450000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95644276, "ptbv_ratio": 2.43529278, "ps_ratio": 0.50429321, "pcf_ratio": 11.92217595, "pfcf_ratio": 5.6665714, "ev_ebitda": 5.3900024, "ev_ebit": -13.13837891, "ev_sales": 0.62687036, "ev_fcf": 7.04392929, "earnings_yield": null, "fcf_yield": 0.14196622, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69015016, "operating_margin": -0.04771292, "net_margin": -0.07270159, "ebitda_margin": 0.11630243, "fcf_margin": 0.08899441, "roe": -0.13788587, "roa": -0.06768095, "roic": -0.05506723, "roc_greenblatt": null, "asset_turnover": 0.93094188, "cash_conversion": -1.22410552, "accruals_ratio": -0.10705864, "sbc_to_revenue": 0.05124949, "debt_to_equity": 1.0372921, "net_debt_to_ebitda": 1.05395185, "debt_to_assets": 0.24977414, "interest_coverage": -2.11203475, "current_ratio": 2.86599641, "quick_ratio": 1.76176312, "net_debt": 101172000, "revenue_growth_1y": 0.02590957, "revenue_growth_3y_cagr": 0.21302212, "revenue_growth_5y_cagr": 0.15128267, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.29344901, "book_value_growth_1y": -0.14474085, "piotroski_f_score": 4, "altman_z_score": 1.12966471, "earnings_stability_5y": 0.584673, "revenue_stability_5y": 0.311244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1167382, "price_return_3m": -0.18462758, "price_return_6m": -0.35283019, "price_return_9m": -0.29278351, "price_return_12m": -0.06198724, "price_return_12m_ex1m": 0.06198724, "distance_from_52w_high": -0.36047234, "distance_from_52w_low": 0.11003236, "relative_strength": -0.21992829, "local_beta": -0.0013, "volatility_252d": 0.415702, "volatility_60d": 0.823637, "max_drawdown_12m": -0.42386576, "revenue_ttm": 825374000, "gross_profit_ttm": 569632000, "ebit_ttm": -39381000, "ebitda_ttm": 95993000, "net_income_ttm": -60006000, "eps_diluted_ttm": -1.48346106, "operating_cash_flow_ttm": 34912293, "capital_expenditure_ttm": 38541383, "fcf_ttm": 73453676, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18646000, "cash_and_equivalents": 120278000, "total_current_assets": 461520000, "total_current_liabilities": 161033000, "net_ppe": null, "total_assets": 886601000, "total_debt": 221450000, "total_equity": 435186000, "net_working_capital": 180324000, "book_value_per_share": 10.75861557, "retained_earnings": -389241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170916000, "tangible_book_per_share": 4.22536465, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 49, "rank_ps": 14, "rank_pcf": 53, "rank_ev_ebitda": 14, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 82, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 23, "rank_fcf_margin": 72, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 72, "value_composite": 12, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 73, "yield_composite": 83, "svqf_composite": 61, "vc1_composite": 12, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 24, "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": 10.29, "os": 0.62, "value": 0.88, "quality": 0.2, "momentum": 0.21, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1379, "momentum_12_1": 0.062, "complete_fields": { "id": 2253, "ticker_id": 7476, "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": "2026-06-07T06:49:42.359800+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.29, "market_cap": 416230500, "market_cap_usd": 416230500, "enterprise_value": 517402500, "shares_outstanding": 40450000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.95644276, "ptbv_ratio": 2.43529278, "ps_ratio": 0.50429321, "pcf_ratio": 11.92217595, "pfcf_ratio": 5.6665714, "ev_ebitda": 5.3900024, "ev_ebit": -13.13837891, "ev_sales": 0.62687036, "ev_fcf": 7.04392929, "earnings_yield": null, "fcf_yield": 0.14196622, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.69015016, "operating_margin": -0.04771292, "net_margin": -0.07270159, "ebitda_margin": 0.11630243, "fcf_margin": 0.08899441, "roe": -0.13788587, "roa": -0.06768095, "roic": -0.05506723, "roc_greenblatt": null, "asset_turnover": 0.93094188, "cash_conversion": -1.22410552, "accruals_ratio": -0.10705864, "sbc_to_revenue": 0.05124949, "debt_to_equity": 1.0372921, "net_debt_to_ebitda": 1.05395185, "debt_to_assets": 0.24977414, "interest_coverage": -2.11203475, "current_ratio": 2.86599641, "quick_ratio": 1.76176312, "net_debt": 101172000, "revenue_growth_1y": 0.02590957, "revenue_growth_3y_cagr": 0.21302212, "revenue_growth_5y_cagr": 0.15128267, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.29344901, "book_value_growth_1y": -0.14474085, "piotroski_f_score": 4, "altman_z_score": 1.12966471, "earnings_stability_5y": 0.584673, "revenue_stability_5y": 0.311244, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1167382, "price_return_3m": -0.18462758, "price_return_6m": -0.35283019, "price_return_9m": -0.29278351, "price_return_12m": -0.06198724, "price_return_12m_ex1m": 0.06198724, "distance_from_52w_high": -0.36047234, "distance_from_52w_low": 0.11003236, "relative_strength": -0.21992829, "local_beta": -0.0013, "volatility_252d": 0.415702, "volatility_60d": 0.823637, "max_drawdown_12m": -0.42386576, "revenue_ttm": 825374000, "gross_profit_ttm": 569632000, "ebit_ttm": -39381000, "ebitda_ttm": 95993000, "net_income_ttm": -60006000, "eps_diluted_ttm": -1.48346106, "operating_cash_flow_ttm": 34912293, "capital_expenditure_ttm": 38541383, "fcf_ttm": 73453676, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18646000, "cash_and_equivalents": 120278000, "total_current_assets": 461520000, "total_current_liabilities": 161033000, "net_ppe": null, "total_assets": 886601000, "total_debt": 221450000, "total_equity": 435186000, "net_working_capital": 180324000, "book_value_per_share": 10.75861557, "retained_earnings": -389241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 170916000, "tangible_book_per_share": 4.22536465, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 20, "rank_ptbv": 49, "rank_ps": 14, "rank_pcf": 53, "rank_ev_ebitda": 14, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 26, "rank_dividend_yield": 75, "rank_shareholder_yield": 75, "rank_total_yield": 75, "rank_roe": 82, "rank_roc": 50, "rank_roic": 85, "rank_gross_margin": 23, "rank_fcf_margin": 72, "rank_piotroski": 74, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 72, "value_composite": 12, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 73, "yield_composite": 83, "svqf_composite": 61, "vc1_composite": 12, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 78, "small_cap_core_rank": 24, "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 822312000, "cost_of_revenue": 270607000, "gross_profit": 551705000, "ebit": -73322000, "ebitda": -22350000, "pretax_income": -90810000, "tax_provision": 1382000, "net_income": -92192000, "net_income_to_common": -92192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82025000, "total_current_assets": 416847000, "total_assets": 850647000, "short_term_debt": 3984000, "long_term_debt": 157391000, "total_debt": 161375000, "total_liabilities": 400610000, "total_equity": 450037000, "shares_outstanding": 39883000, "goodwill_and_intangibles": 267699000 }, "cash_flow": { "operating_cash_flow": 33347000, "capital_expenditure": 34626000, "free_cash_flow": 67973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137633, "ticker_id": 7476, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-73322000", "ebitda": "-22350000", "netIncome": "-92192000", "grossProfit": "551705000", "depreciation": "None", "totalRevenue": "822312000", "costOfRevenue": "270607000", "interestIncome": "None", "incomeBeforeTax": "-90810000", "interestExpense": "17488000", "operatingIncome": "-68471000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1382000", "reportedCurrency": "USD", "netInterestIncome": "-17488000", "nonInterestIncome": "None", "operatingExpenses": "620176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50972000", "sellingGeneralAndAdministrative": "554329000", "netIncomeFromContinuingOperations": "-92192000" }, "balance": { "goodwill": "194934000", "inventory": "34168000", "commonStock": "3983000", "currentDebt": "None", "investments": "None", "totalAssets": "850647000", "longTermDebt": "157391000", "shortTermDebt": "3984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "72765000", "reportedCurrency": "USD", "retainedEarnings": "-368333000", "totalLiabilities": "400610000", "otherCurrentAssets": "164908000", "totalCurrentAssets": "416847000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433800000", "currentAccountsPayable": "58392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229261000", "totalShareholderEquity": "450037000", "capitalLeaseObligations": "21044000", "otherCurrentLiabilities": "108106000", "totalCurrentLiabilities": "170482000", "otherNonCurrentLiabilities": "55677000", "totalNonCurrentLiabilities": "230128000", "cashAndShortTermInvestments": "82025000", "commonStockSharesOutstanding": "39883000", "intangibleAssetsExcludingGoodwill": "72765000", "cashAndCashEquivalentsAtCarryingValue": "82025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10748000", "operatingCashflow": "33347000", "capitalExpenditures": "34626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000", "cashflowFromInvestment": "-34598000", "stockBasedCompensation": "28688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 822312000, "cost_of_revenue": 270607000, "gross_profit": 551705000, "research_and_development": 57112000, "selling_general_admin": 554329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -73322000, "depreciation_amortisation": 50972000, "ebitda": -22350000, "interest_expense": 17488000, "interest_income": null, "other_non_operating": null, "pretax_income": -90810000, "tax_provision": 1382000, "effective_tax_rate": null, "net_income": -92192000, "net_income_continuing_ops": -92192000, "net_income_to_common": -92192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82025000, "short_term_investments": null, "net_receivables": 135746000, "inventory": 34168000, "other_current_assets": null, "total_current_assets": 416847000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 72765000, "goodwill_and_intangibles": 267699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433800000, "total_assets": 850647000, "short_term_debt": 3984000, "accounts_payable": 58392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170482000, "long_term_debt": 157391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230128000, "total_liabilities": 400610000, "total_debt": 161375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -368333000, "total_equity": 450037000, "shares_outstanding": 39883000, "operating_cash_flow": 33347000, "stock_based_compensation": 28688000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -786000, "free_cash_flow": 67973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-73322000", "ebitda": "-22350000", "netIncome": "-92192000", "grossProfit": "551705000", "depreciation": "None", "totalRevenue": "822312000", "costOfRevenue": "270607000", "interestIncome": "None", "incomeBeforeTax": "-90810000", "interestExpense": "17488000", "operatingIncome": "-68471000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1382000", "reportedCurrency": "USD", "netInterestIncome": "-17488000", "nonInterestIncome": "None", "operatingExpenses": "620176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50972000", "sellingGeneralAndAdministrative": "554329000", "netIncomeFromContinuingOperations": "-92192000" }, "balance": { "goodwill": "194934000", "inventory": "34168000", "commonStock": "3983000", "currentDebt": "None", "investments": "None", "totalAssets": "850647000", "longTermDebt": "157391000", "shortTermDebt": "3984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "72765000", "reportedCurrency": "USD", "retainedEarnings": "-368333000", "totalLiabilities": "400610000", "otherCurrentAssets": "164908000", "totalCurrentAssets": "416847000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433800000", "currentAccountsPayable": "58392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229261000", "totalShareholderEquity": "450037000", "capitalLeaseObligations": "21044000", "otherCurrentLiabilities": "108106000", "totalCurrentLiabilities": "170482000", "otherNonCurrentLiabilities": "55677000", "totalNonCurrentLiabilities": "230128000", "cashAndShortTermInvestments": "82025000", "commonStockSharesOutstanding": "39883000", "intangibleAssetsExcludingGoodwill": "72765000", "cashAndCashEquivalentsAtCarryingValue": "82025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10748000", "operatingCashflow": "33347000", "capitalExpenditures": "34626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000", "cashflowFromInvestment": "-34598000", "stockBasedCompensation": "28688000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83255000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 799491000, "cost_of_revenue": 253606000, "gross_profit": 545885000, "ebit": -94244000, "ebitda": -34183000, "pretax_income": -123875000, "tax_provision": 2122000, "net_income": -125997000, "net_income_to_common": -125997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83238000, "total_current_assets": 433285000, "total_assets": 893294000, "short_term_debt": 4778000, "long_term_debt": 157015000, "total_debt": 161793000, "total_liabilities": 390170000, "total_equity": 503124000, "shares_outstanding": 38134000, "goodwill_and_intangibles": 293737000 }, "cash_flow": { "operating_cash_flow": 25790000, "capital_expenditure": 34876000, "free_cash_flow": 60666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137638, "ticker_id": 7476, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-94244000", "ebitda": "-34183000", "netIncome": "-125997000", "grossProfit": "545885000", "depreciation": "None", "totalRevenue": "799491000", "costOfRevenue": "253606000", "interestIncome": "None", "incomeBeforeTax": "-123875000", "interestExpense": "29631000", "operatingIncome": "-84619000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2122000", "reportedCurrency": "USD", "netInterestIncome": "-29631000", "nonInterestIncome": "None", "operatingExpenses": "630504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73643000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60061000", "sellingGeneralAndAdministrative": "532525000", "netIncomeFromContinuingOperations": "-125997000" }, "balance": { "goodwill": "194934000", "inventory": "189452000", "commonStock": "3849000", "currentDebt": "None", "investments": "None", "totalAssets": "893294000", "longTermDebt": "157015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98803000", "reportedCurrency": "USD", "retainedEarnings": "-276141000", "totalLiabilities": "390170000", "otherCurrentAssets": "25882000", "totalCurrentAssets": "433285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460009000", "currentAccountsPayable": "48803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179628000", "totalShareholderEquity": "503124000", "capitalLeaseObligations": "22613000", "otherCurrentLiabilities": "106633000", "totalCurrentLiabilities": "168628000", "otherNonCurrentLiabilities": "46692000", "totalNonCurrentLiabilities": "221542000", "cashAndShortTermInvestments": "83238000", "commonStockSharesOutstanding": "38134000", "intangibleAssetsExcludingGoodwill": "98803000", "cashAndCashEquivalentsAtCarryingValue": "83238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125997000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5546000", "operatingCashflow": "25790000", "capitalExpenditures": "34876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50709000", "cashflowFromInvestment": "-27580000", "stockBasedCompensation": "32455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 799491000, "cost_of_revenue": 253606000, "gross_profit": 545885000, "research_and_development": 73643000, "selling_general_admin": 532525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -94244000, "depreciation_amortisation": 60061000, "ebitda": -34183000, "interest_expense": 29631000, "interest_income": null, "other_non_operating": null, "pretax_income": -123875000, "tax_provision": 2122000, "effective_tax_rate": null, "net_income": -125997000, "net_income_continuing_ops": -125997000, "net_income_to_common": -125997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83238000, "short_term_investments": null, "net_receivables": 134713000, "inventory": 189452000, "other_current_assets": null, "total_current_assets": 433285000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 98803000, "goodwill_and_intangibles": 293737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 460009000, "total_assets": 893294000, "short_term_debt": 4778000, "accounts_payable": 48803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168628000, "long_term_debt": 157015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221542000, "total_liabilities": 390170000, "total_debt": 161793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -276141000, "total_equity": 503124000, "shares_outstanding": 38134000, "operating_cash_flow": 25790000, "stock_based_compensation": 32455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50709000, "free_cash_flow": 60666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-94244000", "ebitda": "-34183000", "netIncome": "-125997000", "grossProfit": "545885000", "depreciation": "None", "totalRevenue": "799491000", "costOfRevenue": "253606000", "interestIncome": "None", "incomeBeforeTax": "-123875000", "interestExpense": "29631000", "operatingIncome": "-84619000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2122000", "reportedCurrency": "USD", "netInterestIncome": "-29631000", "nonInterestIncome": "None", "operatingExpenses": "630504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73643000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60061000", "sellingGeneralAndAdministrative": "532525000", "netIncomeFromContinuingOperations": "-125997000" }, "balance": { "goodwill": "194934000", "inventory": "189452000", "commonStock": "3849000", "currentDebt": "None", "investments": "None", "totalAssets": "893294000", "longTermDebt": "157015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98803000", "reportedCurrency": "USD", "retainedEarnings": "-276141000", "totalLiabilities": "390170000", "otherCurrentAssets": "25882000", "totalCurrentAssets": "433285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460009000", "currentAccountsPayable": "48803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179628000", "totalShareholderEquity": "503124000", "capitalLeaseObligations": "22613000", "otherCurrentLiabilities": "106633000", "totalCurrentLiabilities": "168628000", "otherNonCurrentLiabilities": "46692000", "totalNonCurrentLiabilities": "221542000", "cashAndShortTermInvestments": "83238000", "commonStockSharesOutstanding": "38134000", "intangibleAssetsExcludingGoodwill": "98803000", "cashAndCashEquivalentsAtCarryingValue": "83238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125997000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5546000", "operatingCashflow": "25790000", "capitalExpenditures": "34876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50709000", "cashflowFromInvestment": "-27580000", "stockBasedCompensation": "32455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75962000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 746641000, "cost_of_revenue": 260368000, "gross_profit": 486273000, "ebit": -140048000, "ebitda": -79487000, "pretax_income": -148679000, "tax_provision": 2716000, "net_income": -151395000, "net_income_to_common": -151395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33107000, "total_current_assets": 420443000, "total_assets": 925315000, "short_term_debt": 5435000, "long_term_debt": 93107000, "total_debt": 98542000, "total_liabilities": 326585000, "total_equity": 598730000, "shares_outstanding": 36729258, "goodwill_and_intangibles": 312424000 }, "cash_flow": { "operating_cash_flow": -45753000, "capital_expenditure": 62050000, "free_cash_flow": 16297000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137643, "ticker_id": 7476, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-140048000", "ebitda": "-79487000", "netIncome": "-151395000", "grossProfit": "486273000", "depreciation": "None", "totalRevenue": "746641000", "costOfRevenue": "260368000", "interestIncome": "None", "incomeBeforeTax": "-148679000", "interestExpense": "8631000", "operatingIncome": "-139110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2716000", "reportedCurrency": "USD", "netInterestIncome": "-8631000", "nonInterestIncome": "None", "operatingExpenses": "625383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60561000", "sellingGeneralAndAdministrative": "144659000", "netIncomeFromContinuingOperations": "-151395000" }, "balance": { "goodwill": "194934000", "inventory": "222166000", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "925315000", "longTermDebt": "93107000", "shortTermDebt": "5435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117490000", "reportedCurrency": "USD", "retainedEarnings": "-150144000", "totalLiabilities": "326585000", "otherCurrentAssets": "37072000", "totalCurrentAssets": "420443000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "-4650000", "currentNetReceivables": "128098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504872000", "currentAccountsPayable": "58357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117074000", "totalShareholderEquity": "598730000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "93846000", "totalCurrentLiabilities": "165223000", "otherNonCurrentLiabilities": "49723000", "totalNonCurrentLiabilities": "161362000", "cashAndShortTermInvestments": "33107000", "commonStockSharesOutstanding": "36729258", "intangibleAssetsExcludingGoodwill": "117490000", "cashAndCashEquivalentsAtCarryingValue": "33107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58051000", "operatingCashflow": "-45753000", "capitalExpenditures": "62050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65322000", "cashflowFromInvestment": "-33131000", "stockBasedCompensation": "35707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746641000, "cost_of_revenue": 260368000, "gross_profit": 486273000, "research_and_development": 80231000, "selling_general_admin": 144659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -140048000, "depreciation_amortisation": 60561000, "ebitda": -79487000, "interest_expense": 8631000, "interest_income": null, "other_non_operating": null, "pretax_income": -148679000, "tax_provision": 2716000, "effective_tax_rate": null, "net_income": -151395000, "net_income_continuing_ops": -151395000, "net_income_to_common": -151395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33107000, "short_term_investments": -4650000, "net_receivables": 128098000, "inventory": 222166000, "other_current_assets": null, "total_current_assets": 420443000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 117490000, "goodwill_and_intangibles": 312424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504872000, "total_assets": 925315000, "short_term_debt": 5435000, "accounts_payable": 58357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165223000, "long_term_debt": 93107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161362000, "total_liabilities": 326585000, "total_debt": 98542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150144000, "total_equity": 598730000, "shares_outstanding": 36729258, "operating_cash_flow": -45753000, "stock_based_compensation": 35707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65322000, "free_cash_flow": 16297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-140048000", "ebitda": "-79487000", "netIncome": "-151395000", "grossProfit": "486273000", "depreciation": "None", "totalRevenue": "746641000", "costOfRevenue": "260368000", "interestIncome": "None", "incomeBeforeTax": "-148679000", "interestExpense": "8631000", "operatingIncome": "-139110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2716000", "reportedCurrency": "USD", "netInterestIncome": "-8631000", "nonInterestIncome": "None", "operatingExpenses": "625383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60561000", "sellingGeneralAndAdministrative": "144659000", "netIncomeFromContinuingOperations": "-151395000" }, "balance": { "goodwill": "194934000", "inventory": "222166000", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "925315000", "longTermDebt": "93107000", "shortTermDebt": "5435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117490000", "reportedCurrency": "USD", "retainedEarnings": "-150144000", "totalLiabilities": "326585000", "otherCurrentAssets": "37072000", "totalCurrentAssets": "420443000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "-4650000", "currentNetReceivables": "128098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504872000", "currentAccountsPayable": "58357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117074000", "totalShareholderEquity": "598730000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "93846000", "totalCurrentLiabilities": "165223000", "otherNonCurrentLiabilities": "49723000", "totalNonCurrentLiabilities": "161362000", "cashAndShortTermInvestments": "33107000", "commonStockSharesOutstanding": "36729258", "intangibleAssetsExcludingGoodwill": "117490000", "cashAndCashEquivalentsAtCarryingValue": "33107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58051000", "operatingCashflow": "-45753000", "capitalExpenditures": "62050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65322000", "cashflowFromInvestment": "-33131000", "stockBasedCompensation": "35707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60598000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 460713000, "cost_of_revenue": 123544000, "gross_profit": 337169000, "ebit": -16418000, "ebitda": 15657000, "pretax_income": -17706000, "tax_provision": 2043000, "net_income": -19749000, "net_income_to_common": -19749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50700000, "total_current_assets": 255990000, "total_assets": 458629000, "short_term_debt": 2290000, "long_term_debt": null, "total_debt": 2290000, "total_liabilities": 121769000, "total_equity": 336860000, "shares_outstanding": 20100000, "goodwill_and_intangibles": 118705000 }, "cash_flow": { "operating_cash_flow": -11538000, "capital_expenditure": 23160000, "free_cash_flow": 11622000, "dividends_paid": 1729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137648, "ticker_id": 7476, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16418000", "ebitda": "15657000", "netIncome": "-19749000", "grossProfit": "337169000", "depreciation": "None", "totalRevenue": "460713000", "costOfRevenue": "123544000", "interestIncome": "None", "incomeBeforeTax": "-17706000", "interestExpense": "1288000", "operatingIncome": "-13268000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2043000", "reportedCurrency": "USD", "netInterestIncome": "-1288000", "nonInterestIncome": "None", "operatingExpenses": "350437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49065000", "otherNonOperatingIncome": "-2755000", "costofGoodsAndServicesSold": "123544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32075000", "sellingGeneralAndAdministrative": "79966000", "netIncomeFromContinuingOperations": "-19749000" }, "balance": { "goodwill": "71317000", "inventory": "100150000", "commonStock": "2016000", "currentDebt": "None", "investments": "None", "totalAssets": "458629000", "longTermDebt": "None", "shortTermDebt": "2290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47388000", "reportedCurrency": "USD", "retainedEarnings": "1251000", "totalLiabilities": "121769000", "otherCurrentAssets": "22283000", "totalCurrentAssets": "255990000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202639000", "currentAccountsPayable": "27598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58229000", "shortLongTermDebtTotal": "21529000", "totalShareholderEquity": "336860000", "capitalLeaseObligations": "21529000", "otherCurrentLiabilities": "47150000", "totalCurrentLiabilities": "83624000", "otherNonCurrentLiabilities": "38145000", "totalNonCurrentLiabilities": "38145000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "20100000", "intangibleAssetsExcludingGoodwill": "47388000", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19749000", "profitLoss": "None", "dividendPayout": "1729000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18133000", "operatingCashflow": "-11538000", "capitalExpenditures": "23160000", "changeInReceivables": "-6735000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000", "cashflowFromInvestment": "-24534000", "stockBasedCompensation": "18443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460713000, "cost_of_revenue": 123544000, "gross_profit": 337169000, "research_and_development": 49065000, "selling_general_admin": 79966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16418000, "depreciation_amortisation": 32075000, "ebitda": 15657000, "interest_expense": 1288000, "interest_income": null, "other_non_operating": null, "pretax_income": -17706000, "tax_provision": 2043000, "effective_tax_rate": null, "net_income": -19749000, "net_income_continuing_ops": -19749000, "net_income_to_common": -19749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50700000, "short_term_investments": null, "net_receivables": 82857000, "inventory": 100150000, "other_current_assets": null, "total_current_assets": 255990000, "net_ppe": null, "goodwill": 71317000, "intangible_assets": 47388000, "goodwill_and_intangibles": 118705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 202639000, "total_assets": 458629000, "short_term_debt": 2290000, "accounts_payable": 27598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83624000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38145000, "total_liabilities": 121769000, "total_debt": 2290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1251000, "total_equity": 336860000, "shares_outstanding": 20100000, "operating_cash_flow": -11538000, "stock_based_compensation": 18443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24534000, "dividends_paid": 1729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000, "free_cash_flow": 11622000, "net_change_in_cash": -36150000 }, "raw_data": { "income": { "ebit": "-16418000", "ebitda": "15657000", "netIncome": "-19749000", "grossProfit": "337169000", "depreciation": "None", "totalRevenue": "460713000", "costOfRevenue": "123544000", "interestIncome": "None", "incomeBeforeTax": "-17706000", "interestExpense": "1288000", "operatingIncome": "-13268000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2043000", "reportedCurrency": "USD", "netInterestIncome": "-1288000", "nonInterestIncome": "None", "operatingExpenses": "350437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49065000", "otherNonOperatingIncome": "-2755000", "costofGoodsAndServicesSold": "123544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32075000", "sellingGeneralAndAdministrative": "79966000", "netIncomeFromContinuingOperations": "-19749000" }, "balance": { "goodwill": "71317000", "inventory": "100150000", "commonStock": "2016000", "currentDebt": "None", "investments": "None", "totalAssets": "458629000", "longTermDebt": "None", "shortTermDebt": "2290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47388000", "reportedCurrency": "USD", "retainedEarnings": "1251000", "totalLiabilities": "121769000", "otherCurrentAssets": "22283000", "totalCurrentAssets": "255990000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202639000", "currentAccountsPayable": "27598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58229000", "shortLongTermDebtTotal": "21529000", "totalShareholderEquity": "336860000", "capitalLeaseObligations": "21529000", "otherCurrentLiabilities": "47150000", "totalCurrentLiabilities": "83624000", "otherNonCurrentLiabilities": "38145000", "totalNonCurrentLiabilities": "38145000", "cashAndShortTermInvestments": "50700000", "commonStockSharesOutstanding": "20100000", "intangibleAssetsExcludingGoodwill": "47388000", "cashAndCashEquivalentsAtCarryingValue": "50700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19749000", "profitLoss": "None", "dividendPayout": "1729000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18133000", "operatingCashflow": "-11538000", "capitalExpenditures": "23160000", "changeInReceivables": "-6735000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000", "cashflowFromInvestment": "-24534000", "stockBasedCompensation": "18443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36150000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1729000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32075000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 464479000, "cost_of_revenue": 114914000, "gross_profit": 349565000, "ebit": -11658000, "ebitda": 21438000, "pretax_income": -13495000, "tax_provision": 24884000, "net_income": -38379000, "net_income_to_common": -38379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87847000, "total_current_assets": 269522000, "total_assets": 476623000, "short_term_debt": 4424000, "long_term_debt": null, "total_debt": 4424000, "total_liabilities": 139689000, "total_equity": 336934000, "shares_outstanding": 19690593, "goodwill_and_intangibles": 123983000 }, "cash_flow": { "operating_cash_flow": 18475000, "capital_expenditure": 19592000, "free_cash_flow": 38067000, "dividends_paid": 2555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137653, "ticker_id": 7476, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11658000", "ebitda": "21438000", "netIncome": "-38379000", "grossProfit": "349565000", "depreciation": "None", "totalRevenue": "464479000", "costOfRevenue": "114914000", "interestIncome": "None", "incomeBeforeTax": "-13495000", "interestExpense": "1837000", "operatingIncome": "-8315000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "24884000", "reportedCurrency": "USD", "netInterestIncome": "-1837000", "nonInterestIncome": "None", "operatingExpenses": "357880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49621000", "otherNonOperatingIncome": "-4285000", "costofGoodsAndServicesSold": "114914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33096000", "sellingGeneralAndAdministrative": "69353000", "netIncomeFromContinuingOperations": "-38379000" }, "balance": { "goodwill": "71317000", "inventory": "82974000", "commonStock": "1983000", "currentDebt": "None", "investments": "None", "totalAssets": "476623000", "longTermDebt": "None", "shortTermDebt": "4424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52666000", "reportedCurrency": "USD", "retainedEarnings": "21000000", "totalLiabilities": "139689000", "otherCurrentAssets": "20141000", "totalCurrentAssets": "269522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207101000", "currentAccountsPayable": "26459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59252000", "shortLongTermDebtTotal": "24314000", "totalShareholderEquity": "336934000", "capitalLeaseObligations": "24314000", "otherCurrentLiabilities": "70292000", "totalCurrentLiabilities": "105830000", "otherNonCurrentLiabilities": "33859000", "totalNonCurrentLiabilities": "33859000", "cashAndShortTermInvestments": "87847000", "commonStockSharesOutstanding": "19690593", "intangibleAssetsExcludingGoodwill": "52666000", "cashAndCashEquivalentsAtCarryingValue": "87847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38379000", "profitLoss": "None", "dividendPayout": "2555000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "619000", "operatingCashflow": "18475000", "capitalExpenditures": "19592000", "changeInReceivables": "-7049000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3621000", "cashflowFromInvestment": "-23013000", "stockBasedCompensation": "15432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8159000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464479000, "cost_of_revenue": 114914000, "gross_profit": 349565000, "research_and_development": 49621000, "selling_general_admin": 69353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11658000, "depreciation_amortisation": 33096000, "ebitda": 21438000, "interest_expense": 1837000, "interest_income": null, "other_non_operating": null, "pretax_income": -13495000, "tax_provision": 24884000, "effective_tax_rate": null, "net_income": -38379000, "net_income_continuing_ops": -38379000, "net_income_to_common": -38379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87847000, "short_term_investments": null, "net_receivables": 78560000, "inventory": 82974000, "other_current_assets": null, "total_current_assets": 269522000, "net_ppe": null, "goodwill": 71317000, "intangible_assets": 52666000, "goodwill_and_intangibles": 123983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207101000, "total_assets": 476623000, "short_term_debt": 4424000, "accounts_payable": 26459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105830000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33859000, "total_liabilities": 139689000, "total_debt": 4424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21000000, "total_equity": 336934000, "shares_outstanding": 19690593, "operating_cash_flow": 18475000, "stock_based_compensation": 15432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23013000, "dividends_paid": 2555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3621000, "free_cash_flow": 38067000, "net_change_in_cash": -8159000 }, "raw_data": { "income": { "ebit": "-11658000", "ebitda": "21438000", "netIncome": "-38379000", "grossProfit": "349565000", "depreciation": "None", "totalRevenue": "464479000", "costOfRevenue": "114914000", "interestIncome": "None", "incomeBeforeTax": "-13495000", "interestExpense": "1837000", "operatingIncome": "-8315000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "24884000", "reportedCurrency": "USD", "netInterestIncome": "-1837000", "nonInterestIncome": "None", "operatingExpenses": "357880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49621000", "otherNonOperatingIncome": "-4285000", "costofGoodsAndServicesSold": "114914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33096000", "sellingGeneralAndAdministrative": "69353000", "netIncomeFromContinuingOperations": "-38379000" }, "balance": { "goodwill": "71317000", "inventory": "82974000", "commonStock": "1983000", "currentDebt": "None", "investments": "None", "totalAssets": "476623000", "longTermDebt": "None", "shortTermDebt": "4424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "52666000", "reportedCurrency": "USD", "retainedEarnings": "21000000", "totalLiabilities": "139689000", "otherCurrentAssets": "20141000", "totalCurrentAssets": "269522000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207101000", "currentAccountsPayable": "26459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "59252000", "shortLongTermDebtTotal": "24314000", "totalShareholderEquity": "336934000", "capitalLeaseObligations": "24314000", "otherCurrentLiabilities": "70292000", "totalCurrentLiabilities": "105830000", "otherNonCurrentLiabilities": "33859000", "totalNonCurrentLiabilities": "33859000", "cashAndShortTermInvestments": "87847000", "commonStockSharesOutstanding": "19690593", "intangibleAssetsExcludingGoodwill": "52666000", "cashAndCashEquivalentsAtCarryingValue": "87847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38379000", "profitLoss": "None", "dividendPayout": "2555000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "619000", "operatingCashflow": "18475000", "capitalExpenditures": "19592000", "changeInReceivables": "-7049000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3621000", "cashflowFromInvestment": "-23013000", "stockBasedCompensation": "15432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8159000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33095000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 406562000, "cost_of_revenue": 101889000, "gross_profit": 304673000, "ebit": 2115000, "ebitda": 36391000, "pretax_income": -368000, "tax_provision": -2885000, "net_income": 2517000, "net_income_to_common": 2517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96291000, "total_current_assets": 270379000, "total_assets": 525861000, "short_term_debt": 2602000, "long_term_debt": null, "total_debt": 2602000, "total_liabilities": 168997000, "total_equity": 356864000, "shares_outstanding": 19391718, "goodwill_and_intangibles": 144535000 }, "cash_flow": { "operating_cash_flow": 74272000, "capital_expenditure": 17094000, "free_cash_flow": 91366000, "dividends_paid": 2493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137658, "ticker_id": 7476, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2115000", "ebitda": "36391000", "netIncome": "2517000", "grossProfit": "304673000", "depreciation": "None", "totalRevenue": "406562000", "costOfRevenue": "101889000", "interestIncome": "None", "incomeBeforeTax": "-368000", "interestExpense": "2483000", "operatingIncome": "-6266000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2885000", "reportedCurrency": "USD", "netInterestIncome": "-2483000", "nonInterestIncome": "None", "operatingExpenses": "310939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39056000", "otherNonOperatingIncome": "10262000", "costofGoodsAndServicesSold": "101889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34276000", "sellingGeneralAndAdministrative": "67948000", "netIncomeFromContinuingOperations": "2517000" }, "balance": { "goodwill": "84018000", "inventory": "84635000", "commonStock": "1942000", "currentDebt": "None", "investments": "None", "totalAssets": "525861000", "longTermDebt": "None", "shortTermDebt": "2602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60517000", "reportedCurrency": "USD", "retainedEarnings": "59379000", "totalLiabilities": "168997000", "otherCurrentAssets": "17030000", "totalCurrentAssets": "270379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255482000", "currentAccountsPayable": "23118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63613000", "shortLongTermDebtTotal": "24940000", "totalShareholderEquity": "356864000", "capitalLeaseObligations": "24940000", "otherCurrentLiabilities": "72670000", "totalCurrentLiabilities": "103899000", "otherNonCurrentLiabilities": "65098000", "totalNonCurrentLiabilities": "65098000", "cashAndShortTermInvestments": "96291000", "commonStockSharesOutstanding": "19391718", "intangibleAssetsExcludingGoodwill": "60517000", "cashAndCashEquivalentsAtCarryingValue": "96291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2517000", "profitLoss": "None", "dividendPayout": "2493000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "74272000", "capitalExpenditures": "17094000", "changeInReceivables": "13283000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3245000", "cashflowFromInvestment": "-52334000", "stockBasedCompensation": "16207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25183000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 406562000, "cost_of_revenue": 101889000, "gross_profit": 304673000, "research_and_development": 39056000, "selling_general_admin": 67948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2115000, "depreciation_amortisation": 34276000, "ebitda": 36391000, "interest_expense": 2483000, "interest_income": null, "other_non_operating": null, "pretax_income": -368000, "tax_provision": -2885000, "effective_tax_rate": null, "net_income": 2517000, "net_income_continuing_ops": 2517000, "net_income_to_common": 2517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96291000, "short_term_investments": null, "net_receivables": 72423000, "inventory": 84635000, "other_current_assets": null, "total_current_assets": 270379000, "net_ppe": null, "goodwill": 84018000, "intangible_assets": 60517000, "goodwill_and_intangibles": 144535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255482000, "total_assets": 525861000, "short_term_debt": 2602000, "accounts_payable": 23118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103899000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65098000, "total_liabilities": 168997000, "total_debt": 2602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59379000, "total_equity": 356864000, "shares_outstanding": 19391718, "operating_cash_flow": 74272000, "stock_based_compensation": 16207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52334000, "dividends_paid": 2493000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3245000, "free_cash_flow": 91366000, "net_change_in_cash": 25183000 }, "raw_data": { "income": { "ebit": "2115000", "ebitda": "36391000", "netIncome": "2517000", "grossProfit": "304673000", "depreciation": "None", "totalRevenue": "406562000", "costOfRevenue": "101889000", "interestIncome": "None", "incomeBeforeTax": "-368000", "interestExpense": "2483000", "operatingIncome": "-6266000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2885000", "reportedCurrency": "USD", "netInterestIncome": "-2483000", "nonInterestIncome": "None", "operatingExpenses": "310939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39056000", "otherNonOperatingIncome": "10262000", "costofGoodsAndServicesSold": "101889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34276000", "sellingGeneralAndAdministrative": "67948000", "netIncomeFromContinuingOperations": "2517000" }, "balance": { "goodwill": "84018000", "inventory": "84635000", "commonStock": "1942000", "currentDebt": "None", "investments": "None", "totalAssets": "525861000", "longTermDebt": "None", "shortTermDebt": "2602000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "60517000", "reportedCurrency": "USD", "retainedEarnings": "59379000", "totalLiabilities": "168997000", "otherCurrentAssets": "17030000", "totalCurrentAssets": "270379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255482000", "currentAccountsPayable": "23118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63613000", "shortLongTermDebtTotal": "24940000", "totalShareholderEquity": "356864000", "capitalLeaseObligations": "24940000", "otherCurrentLiabilities": "72670000", "totalCurrentLiabilities": "103899000", "otherNonCurrentLiabilities": "65098000", "totalNonCurrentLiabilities": "65098000", "cashAndShortTermInvestments": "96291000", "commonStockSharesOutstanding": "19391718", "intangibleAssetsExcludingGoodwill": "60517000", "cashAndCashEquivalentsAtCarryingValue": "96291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2517000", "profitLoss": "None", "dividendPayout": "2493000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "74272000", "capitalExpenditures": "17094000", "changeInReceivables": "13283000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3245000", "cashflowFromInvestment": "-52334000", "stockBasedCompensation": "16207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2493000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25183000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34276000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 459955000, "cost_of_revenue": 100607000, "gross_profit": 359348000, "ebit": -26927000, "ebitda": 1550000, "pretax_income": -27049000, "tax_provision": 1413000, "net_income": -28462000, "net_income_to_common": -28462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69719000, "total_current_assets": 260553000, "total_assets": 495620000, "short_term_debt": 2198000, "long_term_debt": null, "total_debt": 2198000, "total_liabilities": 167989000, "total_equity": 327631000, "shares_outstanding": 18903289, "goodwill_and_intangibles": 125316000 }, "cash_flow": { "operating_cash_flow": 32033000, "capital_expenditure": 20524000, "free_cash_flow": 52557000, "dividends_paid": 5193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137663, "ticker_id": 7476, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26927000", "ebitda": "1550000", "netIncome": "-28462000", "grossProfit": "359348000", "depreciation": "None", "totalRevenue": "459955000", "costOfRevenue": "100607000", "interestIncome": "122000", "incomeBeforeTax": "-27049000", "interestExpense": "122000", "operatingIncome": "-18784000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1413000", "reportedCurrency": "USD", "netInterestIncome": "-122000", "nonInterestIncome": "None", "operatingExpenses": "378132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34637000", "otherNonOperatingIncome": "-10736000", "costofGoodsAndServicesSold": "100607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28477000", "sellingGeneralAndAdministrative": "85607000", "netIncomeFromContinuingOperations": "-28462000" }, "balance": { "goodwill": "71177000", "inventory": "82397000", "commonStock": "1902000", "currentDebt": "None", "investments": "None", "totalAssets": "495620000", "longTermDebt": "None", "shortTermDebt": "2198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "54139000", "reportedCurrency": "USD", "retainedEarnings": "57749000", "totalLiabilities": "167989000", "otherCurrentAssets": "21632000", "totalCurrentAssets": "260553000", "currentLongTermDebt": "None", "longTermInvestments": "219000", "shortTermInvestments": "None", "currentNetReceivables": "86805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235067000", "currentAccountsPayable": "19886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62727000", "shortLongTermDebtTotal": "22846000", "totalShareholderEquity": "327631000", "capitalLeaseObligations": "22846000", "otherCurrentLiabilities": "58778000", "totalCurrentLiabilities": "84883000", "otherNonCurrentLiabilities": "83106000", "totalNonCurrentLiabilities": "83106000", "cashAndShortTermInvestments": "69719000", "commonStockSharesOutstanding": "18903289", "intangibleAssetsExcludingGoodwill": "54139000", "cashAndCashEquivalentsAtCarryingValue": "69719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28462000", "profitLoss": "None", "dividendPayout": "5193000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5712000", "operatingCashflow": "32033000", "capitalExpenditures": "20524000", "changeInReceivables": "-11037000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10688000", "cashflowFromInvestment": "-22924000", "stockBasedCompensation": "21540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1579000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24699000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459955000, "cost_of_revenue": 100607000, "gross_profit": 359348000, "research_and_development": 34637000, "selling_general_admin": 85607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26927000, "depreciation_amortisation": 28477000, "ebitda": 1550000, "interest_expense": 122000, "interest_income": null, "other_non_operating": null, "pretax_income": -27049000, "tax_provision": 1413000, "effective_tax_rate": null, "net_income": -28462000, "net_income_continuing_ops": -28462000, "net_income_to_common": -28462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69719000, "short_term_investments": null, "net_receivables": 86805000, "inventory": 82397000, "other_current_assets": null, "total_current_assets": 260553000, "net_ppe": null, "goodwill": 71177000, "intangible_assets": 54139000, "goodwill_and_intangibles": 125316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 235067000, "total_assets": 495620000, "short_term_debt": 2198000, "accounts_payable": 19886000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84883000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83106000, "total_liabilities": 167989000, "total_debt": 2198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57749000, "total_equity": 327631000, "shares_outstanding": 18903289, "operating_cash_flow": 32033000, "stock_based_compensation": 21540000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22924000, "dividends_paid": 5193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10688000, "free_cash_flow": 52557000, "net_change_in_cash": -1579000 }, "raw_data": { "income": { "ebit": "-26927000", "ebitda": "1550000", "netIncome": "-28462000", "grossProfit": "359348000", "depreciation": "None", "totalRevenue": "459955000", "costOfRevenue": "100607000", "interestIncome": "122000", "incomeBeforeTax": "-27049000", "interestExpense": "122000", "operatingIncome": "-18784000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1413000", "reportedCurrency": "USD", "netInterestIncome": "-122000", "nonInterestIncome": "None", "operatingExpenses": "378132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34637000", "otherNonOperatingIncome": "-10736000", "costofGoodsAndServicesSold": "100607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28477000", "sellingGeneralAndAdministrative": "85607000", "netIncomeFromContinuingOperations": "-28462000" }, "balance": { "goodwill": "71177000", "inventory": "82397000", "commonStock": "1902000", "currentDebt": "None", "investments": "None", "totalAssets": "495620000", "longTermDebt": "None", "shortTermDebt": "2198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "54139000", "reportedCurrency": "USD", "retainedEarnings": "57749000", "totalLiabilities": "167989000", "otherCurrentAssets": "21632000", "totalCurrentAssets": "260553000", "currentLongTermDebt": "None", "longTermInvestments": "219000", "shortTermInvestments": "None", "currentNetReceivables": "86805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "235067000", "currentAccountsPayable": "19886000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62727000", "shortLongTermDebtTotal": "22846000", "totalShareholderEquity": "327631000", "capitalLeaseObligations": "22846000", "otherCurrentLiabilities": "58778000", "totalCurrentLiabilities": "84883000", "otherNonCurrentLiabilities": "83106000", "totalNonCurrentLiabilities": "83106000", "cashAndShortTermInvestments": "69719000", "commonStockSharesOutstanding": "18903289", "intangibleAssetsExcludingGoodwill": "54139000", "cashAndCashEquivalentsAtCarryingValue": "69719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28462000", "profitLoss": "None", "dividendPayout": "5193000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5712000", "operatingCashflow": "32033000", "capitalExpenditures": "20524000", "changeInReceivables": "-11037000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10688000", "cashflowFromInvestment": "-22924000", "stockBasedCompensation": "21540000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1579000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24699000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 453042000, "cost_of_revenue": 96628000, "gross_profit": 356414000, "ebit": 22885000, "ebitda": 41544000, "pretax_income": 22885000, "tax_provision": 9074000, "net_income": 13811000, "net_income_to_common": 13811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69623000, "total_current_assets": 244639000, "total_assets": 466641000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 131244000, "total_equity": 335397000, "shares_outstanding": 18911610, "goodwill_and_intangibles": 124298000 }, "cash_flow": { "operating_cash_flow": 49918000, "capital_expenditure": 15256000, "free_cash_flow": 65174000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137668, "ticker_id": 7476, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22885000", "ebitda": "41544000", "netIncome": "13811000", "grossProfit": "356414000", "depreciation": "None", "totalRevenue": "453042000", "costOfRevenue": "96628000", "interestIncome": "828000", "incomeBeforeTax": "22885000", "interestExpense": "828000", "operatingIncome": "30094000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9074000", "reportedCurrency": "USD", "netInterestIncome": "-828000", "nonInterestIncome": "None", "operatingExpenses": "323251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33218000", "otherNonOperatingIncome": "-4611000", "costofGoodsAndServicesSold": "96628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18659000", "sellingGeneralAndAdministrative": "84506000", "netIncomeFromContinuingOperations": "13811000" }, "balance": { "goodwill": "72401000", "inventory": "76847000", "commonStock": "1858000", "currentDebt": "None", "investments": "None", "totalAssets": "466641000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51897000", "reportedCurrency": "USD", "retainedEarnings": "87078000", "totalLiabilities": "131244000", "otherCurrentAssets": "20422000", "totalCurrentAssets": "244639000", "currentLongTermDebt": "0", "longTermInvestments": "219000", "shortTermInvestments": "0", "currentNetReceivables": "77747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222002000", "currentAccountsPayable": "17989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42835000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "335397000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64281000", "totalCurrentLiabilities": "85908000", "otherNonCurrentLiabilities": "45336000", "totalNonCurrentLiabilities": "45336000", "cashAndShortTermInvestments": "69623000", "commonStockSharesOutstanding": "18911610", "intangibleAssetsExcludingGoodwill": "51897000", "cashAndCashEquivalentsAtCarryingValue": "69623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13811000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9698000", "operatingCashflow": "49918000", "capitalExpenditures": "15256000", "changeInReceivables": "-3706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2993000", "cashflowFromInvestment": "-60998000", "stockBasedCompensation": "18930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453042000, "cost_of_revenue": 96628000, "gross_profit": 356414000, "research_and_development": 33218000, "selling_general_admin": 84506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22885000, "depreciation_amortisation": 18659000, "ebitda": 41544000, "interest_expense": 828000, "interest_income": null, "other_non_operating": null, "pretax_income": 22885000, "tax_provision": 9074000, "effective_tax_rate": null, "net_income": 13811000, "net_income_continuing_ops": 13811000, "net_income_to_common": 13811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69623000, "short_term_investments": 0, "net_receivables": 77747000, "inventory": 76847000, "other_current_assets": null, "total_current_assets": 244639000, "net_ppe": null, "goodwill": 72401000, "intangible_assets": 51897000, "goodwill_and_intangibles": 124298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222002000, "total_assets": 466641000, "short_term_debt": 0, "accounts_payable": 17989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85908000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45336000, "total_liabilities": 131244000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87078000, "total_equity": 335397000, "shares_outstanding": 18911610, "operating_cash_flow": 49918000, "stock_based_compensation": 18930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60998000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2993000, "free_cash_flow": 65174000, "net_change_in_cash": -8087000 }, "raw_data": { "income": { "ebit": "22885000", "ebitda": "41544000", "netIncome": "13811000", "grossProfit": "356414000", "depreciation": "None", "totalRevenue": "453042000", "costOfRevenue": "96628000", "interestIncome": "828000", "incomeBeforeTax": "22885000", "interestExpense": "828000", "operatingIncome": "30094000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9074000", "reportedCurrency": "USD", "netInterestIncome": "-828000", "nonInterestIncome": "None", "operatingExpenses": "323251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33218000", "otherNonOperatingIncome": "-4611000", "costofGoodsAndServicesSold": "96628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18659000", "sellingGeneralAndAdministrative": "84506000", "netIncomeFromContinuingOperations": "13811000" }, "balance": { "goodwill": "72401000", "inventory": "76847000", "commonStock": "1858000", "currentDebt": "None", "investments": "None", "totalAssets": "466641000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "51897000", "reportedCurrency": "USD", "retainedEarnings": "87078000", "totalLiabilities": "131244000", "otherCurrentAssets": "20422000", "totalCurrentAssets": "244639000", "currentLongTermDebt": "0", "longTermInvestments": "219000", "shortTermInvestments": "0", "currentNetReceivables": "77747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222002000", "currentAccountsPayable": "17989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42835000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "335397000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64281000", "totalCurrentLiabilities": "85908000", "otherNonCurrentLiabilities": "45336000", "totalNonCurrentLiabilities": "45336000", "cashAndShortTermInvestments": "69623000", "commonStockSharesOutstanding": "18911610", "intangibleAssetsExcludingGoodwill": "51897000", "cashAndCashEquivalentsAtCarryingValue": "69623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13811000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9698000", "operatingCashflow": "49918000", "capitalExpenditures": "15256000", "changeInReceivables": "-3706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2993000", "cashflowFromInvestment": "-60998000", "stockBasedCompensation": "18930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3425000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18659000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 196708000, "cost_of_revenue": 57162000, "gross_profit": 139546000, "ebit": -13686000, "ebitda": -193000, "pretax_income": -20834000, "tax_provision": 74000, "net_income": -20908000, "net_income_to_common": -20908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120278000, "total_current_assets": 461520000, "total_assets": 886601000, "short_term_debt": 115000, "long_term_debt": 221335000, "total_debt": 221450000, "total_liabilities": 451415000, "total_equity": 435186000, "shares_outstanding": 40450000, "goodwill_and_intangibles": 264270000 }, "cash_flow": { "operating_cash_flow": -17610000, "capital_expenditure": 10661000, "free_cash_flow": -6949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137631, "ticker_id": 7476, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13686000", "ebitda": "-193000", "netIncome": "-20908000", "grossProfit": "139546000", "depreciation": "None", "totalRevenue": "196708000", "costOfRevenue": "57162000", "interestIncome": "None", "incomeBeforeTax": "-20834000", "interestExpense": "5664000", "operatingIncome": "-13686000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-5664000", "nonInterestIncome": "None", "operatingExpenses": "153232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13493000", "sellingGeneralAndAdministrative": "134911000", "netIncomeFromContinuingOperations": "-20908000" }, "balance": { "goodwill": "194934000", "inventory": "177818000", "commonStock": "4038000", "currentDebt": "None", "investments": "None", "totalAssets": "886601000", "longTermDebt": "221335000", "shortTermDebt": "115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "69336000", "reportedCurrency": "USD", "retainedEarnings": "-389241000", "totalLiabilities": "451415000", "otherCurrentAssets": "25649000", "totalCurrentAssets": "461520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425081000", "currentAccountsPayable": "54686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "234387000", "totalShareholderEquity": "435186000", "capitalLeaseObligations": "40920000", "otherCurrentLiabilities": "106232000", "totalCurrentLiabilities": "161033000", "otherNonCurrentLiabilities": "31350000", "totalNonCurrentLiabilities": "290382000", "cashAndShortTermInvestments": "120278000", "commonStockSharesOutstanding": "40450000", "intangibleAssetsExcludingGoodwill": "69336000", "cashAndCashEquivalentsAtCarryingValue": "120278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8845000", "operatingCashflow": "-17610000", "capitalExpenditures": "10661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63970000", "cashflowFromInvestment": "-10515000", "stockBasedCompensation": "6533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196708000, "cost_of_revenue": 57162000, "gross_profit": 139546000, "research_and_development": 15320000, "selling_general_admin": 134911000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13686000, "depreciation_amortisation": 13493000, "ebitda": -193000, "interest_expense": 5664000, "interest_income": null, "other_non_operating": null, "pretax_income": -20834000, "tax_provision": 74000, "effective_tax_rate": null, "net_income": -20908000, "net_income_continuing_ops": -20908000, "net_income_to_common": -20908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120278000, "short_term_investments": null, "net_receivables": 137775000, "inventory": 177818000, "other_current_assets": null, "total_current_assets": 461520000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 69336000, "goodwill_and_intangibles": 264270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425081000, "total_assets": 886601000, "short_term_debt": 115000, "accounts_payable": 54686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161033000, "long_term_debt": 221335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290382000, "total_liabilities": 451415000, "total_debt": 221450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -389241000, "total_equity": 435186000, "shares_outstanding": 40450000, "operating_cash_flow": -17610000, "stock_based_compensation": 6533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63970000, "free_cash_flow": -6949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13686000", "ebitda": "-193000", "netIncome": "-20908000", "grossProfit": "139546000", "depreciation": "None", "totalRevenue": "196708000", "costOfRevenue": "57162000", "interestIncome": "None", "incomeBeforeTax": "-20834000", "interestExpense": "5664000", "operatingIncome": "-13686000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "74000", "reportedCurrency": "USD", "netInterestIncome": "-5664000", "nonInterestIncome": "None", "operatingExpenses": "153232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13493000", "sellingGeneralAndAdministrative": "134911000", "netIncomeFromContinuingOperations": "-20908000" }, "balance": { "goodwill": "194934000", "inventory": "177818000", "commonStock": "4038000", "currentDebt": "None", "investments": "None", "totalAssets": "886601000", "longTermDebt": "221335000", "shortTermDebt": "115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "69336000", "reportedCurrency": "USD", "retainedEarnings": "-389241000", "totalLiabilities": "451415000", "otherCurrentAssets": "25649000", "totalCurrentAssets": "461520000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425081000", "currentAccountsPayable": "54686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "234387000", "totalShareholderEquity": "435186000", "capitalLeaseObligations": "40920000", "otherCurrentLiabilities": "106232000", "totalCurrentLiabilities": "161033000", "otherNonCurrentLiabilities": "31350000", "totalNonCurrentLiabilities": "290382000", "cashAndShortTermInvestments": "120278000", "commonStockSharesOutstanding": "40450000", "intangibleAssetsExcludingGoodwill": "69336000", "cashAndCashEquivalentsAtCarryingValue": "120278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-8845000", "operatingCashflow": "-17610000", "capitalExpenditures": "10661000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63970000", "cashflowFromInvestment": "-10515000", "stockBasedCompensation": "6533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14551000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 219911000, "cost_of_revenue": 77881000, "gross_profit": 142030000, "ebit": 2159000, "ebitda": 91520000, "pretax_income": -2192000, "tax_provision": 30000, "net_income": -2222000, "net_income_to_common": -2222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82025000, "total_current_assets": 416847000, "total_assets": 850647000, "short_term_debt": 3984000, "long_term_debt": 157391000, "total_debt": 161375000, "total_liabilities": 400610000, "total_equity": 450037000, "shares_outstanding": 40000000, "goodwill_and_intangibles": 267699000 }, "cash_flow": { "operating_cash_flow": 28481293, "capital_expenditure": 10867383, "free_cash_flow": 39348676, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137632, "ticker_id": 7476, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2159000", "ebitda": "91520000", "netIncome": "-2222000", "grossProfit": "142030000", "depreciation": "None", "totalRevenue": "219911000", "costOfRevenue": "77881000", "interestIncome": "None", "incomeBeforeTax": "-2192000", "interestExpense": "4351000", "operatingIncome": "13451000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "128579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89361000", "sellingGeneralAndAdministrative": "136753000", "netIncomeFromContinuingOperations": "-2222000" }, "balance": { "goodwill": "194934000", "inventory": "172319000", "commonStock": "3983000", "currentDebt": "None", "investments": "None", "totalAssets": "850647000", "longTermDebt": "157391000", "shortTermDebt": "3984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "72765000", "reportedCurrency": "USD", "retainedEarnings": "-368333000", "totalLiabilities": "400610000", "otherCurrentAssets": "26757000", "totalCurrentAssets": "416847000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433800000", "currentAccountsPayable": "58392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229261000", "totalShareholderEquity": "450037000", "capitalLeaseObligations": "21044000", "otherCurrentLiabilities": "108106000", "totalCurrentLiabilities": "170482000", "otherNonCurrentLiabilities": "55677000", "totalNonCurrentLiabilities": "230128000", "cashAndShortTermInvestments": "82025000", "commonStockSharesOutstanding": "40000000", "intangibleAssetsExcludingGoodwill": "72765000", "cashAndCashEquivalentsAtCarryingValue": "82025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5197000", "operatingCashflow": "28481293", "capitalExpenditures": "10867383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2498124", "cashflowFromInvestment": "-10871000", "stockBasedCompensation": "20762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219911000, "cost_of_revenue": 77881000, "gross_profit": 142030000, "research_and_development": 15373000, "selling_general_admin": 136753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2159000, "depreciation_amortisation": 89361000, "ebitda": 91520000, "interest_expense": 4351000, "interest_income": null, "other_non_operating": null, "pretax_income": -2192000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -2222000, "net_income_continuing_ops": -2222000, "net_income_to_common": -2222000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82025000, "short_term_investments": null, "net_receivables": 135746000, "inventory": 172319000, "other_current_assets": null, "total_current_assets": 416847000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 72765000, "goodwill_and_intangibles": 267699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433800000, "total_assets": 850647000, "short_term_debt": 3984000, "accounts_payable": 58392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170482000, "long_term_debt": 157391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230128000, "total_liabilities": 400610000, "total_debt": 161375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -368333000, "total_equity": 450037000, "shares_outstanding": 40000000, "operating_cash_flow": 28481293, "stock_based_compensation": 20762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10867383, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2498124, "free_cash_flow": 39348676, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2159000", "ebitda": "91520000", "netIncome": "-2222000", "grossProfit": "142030000", "depreciation": "None", "totalRevenue": "219911000", "costOfRevenue": "77881000", "interestIncome": "None", "incomeBeforeTax": "-2192000", "interestExpense": "4351000", "operatingIncome": "13451000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-4351000", "nonInterestIncome": "None", "operatingExpenses": "128579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15373000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89361000", "sellingGeneralAndAdministrative": "136753000", "netIncomeFromContinuingOperations": "-2222000" }, "balance": { "goodwill": "194934000", "inventory": "172319000", "commonStock": "3983000", "currentDebt": "None", "investments": "None", "totalAssets": "850647000", "longTermDebt": "157391000", "shortTermDebt": "3984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "72765000", "reportedCurrency": "USD", "retainedEarnings": "-368333000", "totalLiabilities": "400610000", "otherCurrentAssets": "26757000", "totalCurrentAssets": "416847000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135746000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433800000", "currentAccountsPayable": "58392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "229261000", "totalShareholderEquity": "450037000", "capitalLeaseObligations": "21044000", "otherCurrentLiabilities": "108106000", "totalCurrentLiabilities": "170482000", "otherNonCurrentLiabilities": "55677000", "totalNonCurrentLiabilities": "230128000", "cashAndShortTermInvestments": "82025000", "commonStockSharesOutstanding": "40000000", "intangibleAssetsExcludingGoodwill": "72765000", "cashAndCashEquivalentsAtCarryingValue": "82025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5197000", "operatingCashflow": "28481293", "capitalExpenditures": "10867383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2498124", "cashflowFromInvestment": "-10871000", "stockBasedCompensation": "20762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89361000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 205634000, "cost_of_revenue": 57111000, "gross_profit": 148523000, "ebit": -17581000, "ebitda": -3058000, "pretax_income": -22262000, "tax_provision": 533000, "net_income": -22795000, "net_income_to_common": -22795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65946000, "total_current_assets": 394170000, "total_assets": 832610000, "short_term_debt": 3969000, "long_term_debt": 157219000, "total_debt": 161188000, "total_liabilities": 390124000, "total_equity": 442486000, "shares_outstanding": 39766000, "goodwill_and_intangibles": 270575000 }, "cash_flow": { "operating_cash_flow": 12402000, "capital_expenditure": 9904000, "free_cash_flow": 22306000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137634, "ticker_id": 7476, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17581000", "ebitda": "-3058000", "netIncome": "-22795000", "grossProfit": "148523000", "depreciation": "None", "totalRevenue": "205634000", "costOfRevenue": "57111000", "interestIncome": "None", "incomeBeforeTax": "-22262000", "interestExpense": "4681000", "operatingIncome": "-17046000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "533000", "reportedCurrency": "USD", "netInterestIncome": "-4681000", "nonInterestIncome": "None", "operatingExpenses": "165569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "148102000", "netIncomeFromContinuingOperations": "-22795000" }, "balance": { "goodwill": "194934000", "inventory": "174042000", "commonStock": "3952000", "currentDebt": "None", "investments": "None", "totalAssets": "832610000", "longTermDebt": "157219000", "shortTermDebt": "3969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75641000", "reportedCurrency": "USD", "retainedEarnings": "-366111000", "totalLiabilities": "390124000", "otherCurrentAssets": "23374000", "totalCurrentAssets": "394170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438440000", "currentAccountsPayable": "50459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204482000", "totalShareholderEquity": "442486000", "capitalLeaseObligations": "47263000", "otherCurrentLiabilities": "105419000", "totalCurrentLiabilities": "159847000", "otherNonCurrentLiabilities": "29764000", "totalNonCurrentLiabilities": "230277000", "cashAndShortTermInvestments": "65946000", "commonStockSharesOutstanding": "39766000", "intangibleAssetsExcludingGoodwill": "75641000", "cashAndCashEquivalentsAtCarryingValue": "65946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3579000", "operatingCashflow": "12402000", "capitalExpenditures": "9904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5152000", "cashflowFromInvestment": "-9894000", "stockBasedCompensation": "7181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205634000, "cost_of_revenue": 57111000, "gross_profit": 148523000, "research_and_development": 14774000, "selling_general_admin": 148102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17581000, "depreciation_amortisation": 14523000, "ebitda": -3058000, "interest_expense": 4681000, "interest_income": null, "other_non_operating": null, "pretax_income": -22262000, "tax_provision": 533000, "effective_tax_rate": null, "net_income": -22795000, "net_income_continuing_ops": -22795000, "net_income_to_common": -22795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65946000, "short_term_investments": null, "net_receivables": 130808000, "inventory": 174042000, "other_current_assets": null, "total_current_assets": 394170000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 75641000, "goodwill_and_intangibles": 270575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438440000, "total_assets": 832610000, "short_term_debt": 3969000, "accounts_payable": 50459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159847000, "long_term_debt": 157219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230277000, "total_liabilities": 390124000, "total_debt": 161188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366111000, "total_equity": 442486000, "shares_outstanding": 39766000, "operating_cash_flow": 12402000, "stock_based_compensation": 7181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5152000, "free_cash_flow": 22306000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17581000", "ebitda": "-3058000", "netIncome": "-22795000", "grossProfit": "148523000", "depreciation": "None", "totalRevenue": "205634000", "costOfRevenue": "57111000", "interestIncome": "None", "incomeBeforeTax": "-22262000", "interestExpense": "4681000", "operatingIncome": "-17046000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "533000", "reportedCurrency": "USD", "netInterestIncome": "-4681000", "nonInterestIncome": "None", "operatingExpenses": "165569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "148102000", "netIncomeFromContinuingOperations": "-22795000" }, "balance": { "goodwill": "194934000", "inventory": "174042000", "commonStock": "3952000", "currentDebt": "None", "investments": "None", "totalAssets": "832610000", "longTermDebt": "157219000", "shortTermDebt": "3969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "75641000", "reportedCurrency": "USD", "retainedEarnings": "-366111000", "totalLiabilities": "390124000", "otherCurrentAssets": "23374000", "totalCurrentAssets": "394170000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438440000", "currentAccountsPayable": "50459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204482000", "totalShareholderEquity": "442486000", "capitalLeaseObligations": "47263000", "otherCurrentLiabilities": "105419000", "totalCurrentLiabilities": "159847000", "otherNonCurrentLiabilities": "29764000", "totalNonCurrentLiabilities": "230277000", "cashAndShortTermInvestments": "65946000", "commonStockSharesOutstanding": "39766000", "intangibleAssetsExcludingGoodwill": "75641000", "cashAndCashEquivalentsAtCarryingValue": "65946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22795000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3579000", "operatingCashflow": "12402000", "capitalExpenditures": "9904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5152000", "cashflowFromInvestment": "-9894000", "stockBasedCompensation": "7181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 203121000, "cost_of_revenue": 63588000, "gross_profit": 139533000, "ebit": -10273000, "ebitda": 7724000, "pretax_income": -14223000, "tax_provision": -142000, "net_income": -14081000, "net_income_to_common": -14081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65606000, "total_current_assets": 395830000, "total_assets": 837157000, "short_term_debt": 3845000, "long_term_debt": 157047000, "total_debt": 160892000, "total_liabilities": 378810000, "total_equity": 458347000, "shares_outstanding": 39500000, "goodwill_and_intangibles": 273802000 }, "cash_flow": { "operating_cash_flow": 11639000, "capital_expenditure": 7109000, "free_cash_flow": 18748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137635, "ticker_id": 7476, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10273000", "ebitda": "7724000", "netIncome": "-14081000", "grossProfit": "139533000", "depreciation": "None", "totalRevenue": "203121000", "costOfRevenue": "63588000", "interestIncome": "None", "incomeBeforeTax": "-14223000", "interestExpense": "3950000", "operatingIncome": "-16003000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-3950000", "nonInterestIncome": "None", "operatingExpenses": "155536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17997000", "sellingGeneralAndAdministrative": "136493000", "netIncomeFromContinuingOperations": "-14081000" }, "balance": { "goodwill": "194934000", "inventory": "172993000", "commonStock": "3948000", "currentDebt": "None", "investments": "None", "totalAssets": "837157000", "longTermDebt": "157047000", "shortTermDebt": "3845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78868000", "reportedCurrency": "USD", "retainedEarnings": "-343316000", "totalLiabilities": "378810000", "otherCurrentAssets": "27675000", "totalCurrentAssets": "395830000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441327000", "currentAccountsPayable": "45098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204738000", "totalShareholderEquity": "458347000", "capitalLeaseObligations": "47691000", "otherCurrentLiabilities": "99438000", "totalCurrentLiabilities": "148381000", "otherNonCurrentLiabilities": "29536000", "totalNonCurrentLiabilities": "230429000", "cashAndShortTermInvestments": "65606000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "78868000", "cashAndCashEquivalentsAtCarryingValue": "65606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6583000", "operatingCashflow": "11639000", "capitalExpenditures": "7109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2640000", "cashflowFromInvestment": "-7097000", "stockBasedCompensation": "7824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203121000, "cost_of_revenue": 63588000, "gross_profit": 139533000, "research_and_development": 15934000, "selling_general_admin": 136493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10273000, "depreciation_amortisation": 17997000, "ebitda": 7724000, "interest_expense": 3950000, "interest_income": null, "other_non_operating": null, "pretax_income": -14223000, "tax_provision": -142000, "effective_tax_rate": null, "net_income": -14081000, "net_income_continuing_ops": -14081000, "net_income_to_common": -14081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65606000, "short_term_investments": null, "net_receivables": 129556000, "inventory": 172993000, "other_current_assets": null, "total_current_assets": 395830000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 78868000, "goodwill_and_intangibles": 273802000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 441327000, "total_assets": 837157000, "short_term_debt": 3845000, "accounts_payable": 45098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148381000, "long_term_debt": 157047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230429000, "total_liabilities": 378810000, "total_debt": 160892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -343316000, "total_equity": 458347000, "shares_outstanding": 39500000, "operating_cash_flow": 11639000, "stock_based_compensation": 7824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2640000, "free_cash_flow": 18748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10273000", "ebitda": "7724000", "netIncome": "-14081000", "grossProfit": "139533000", "depreciation": "None", "totalRevenue": "203121000", "costOfRevenue": "63588000", "interestIncome": "None", "incomeBeforeTax": "-14223000", "interestExpense": "3950000", "operatingIncome": "-16003000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-3950000", "nonInterestIncome": "None", "operatingExpenses": "155536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15934000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17997000", "sellingGeneralAndAdministrative": "136493000", "netIncomeFromContinuingOperations": "-14081000" }, "balance": { "goodwill": "194934000", "inventory": "172993000", "commonStock": "3948000", "currentDebt": "None", "investments": "None", "totalAssets": "837157000", "longTermDebt": "157047000", "shortTermDebt": "3845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "78868000", "reportedCurrency": "USD", "retainedEarnings": "-343316000", "totalLiabilities": "378810000", "otherCurrentAssets": "27675000", "totalCurrentAssets": "395830000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "441327000", "currentAccountsPayable": "45098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "204738000", "totalShareholderEquity": "458347000", "capitalLeaseObligations": "47691000", "otherCurrentLiabilities": "99438000", "totalCurrentLiabilities": "148381000", "otherNonCurrentLiabilities": "29536000", "totalNonCurrentLiabilities": "230429000", "cashAndShortTermInvestments": "65606000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "78868000", "cashAndCashEquivalentsAtCarryingValue": "65606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6583000", "operatingCashflow": "11639000", "capitalExpenditures": "7109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2640000", "cashflowFromInvestment": "-7097000", "stockBasedCompensation": "7824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17997000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 193646000, "cost_of_revenue": 72027000, "gross_profit": 121619000, "ebit": -47627000, "ebitda": -11945000, "pretax_income": -52133000, "tax_provision": 961000, "net_income": -53094000, "net_income_to_common": -53094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57953000, "total_current_assets": 390310000, "total_assets": 823144000, "short_term_debt": 4972000, "long_term_debt": 156885000, "total_debt": 161857000, "total_liabilities": 364850000, "total_equity": 458294000, "shares_outstanding": 39200000, "goodwill_and_intangibles": 276147000 }, "cash_flow": { "operating_cash_flow": -18391000, "capital_expenditure": 6736000, "free_cash_flow": -11655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137636, "ticker_id": 7476, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47627000", "ebitda": "-11945000", "netIncome": "-53094000", "grossProfit": "121619000", "depreciation": "None", "totalRevenue": "193646000", "costOfRevenue": "72027000", "interestIncome": "None", "incomeBeforeTax": "-52133000", "interestExpense": "4506000", "operatingIncome": "-48873000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "961000", "reportedCurrency": "USD", "netInterestIncome": "-4506000", "nonInterestIncome": "None", "operatingExpenses": "170492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19766000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35682000", "sellingGeneralAndAdministrative": "132981000", "netIncomeFromContinuingOperations": "-53094000" }, "balance": { "goodwill": "194934000", "inventory": "174480000", "commonStock": "3910000", "currentDebt": "None", "investments": "None", "totalAssets": "823144000", "longTermDebt": "156885000", "shortTermDebt": "4972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81213000", "reportedCurrency": "USD", "retainedEarnings": "-329235000", "totalLiabilities": "364850000", "otherCurrentAssets": "26012000", "totalCurrentAssets": "390310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432834000", "currentAccountsPayable": "45176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192759000", "totalShareholderEquity": "458294000", "capitalLeaseObligations": "35874000", "otherCurrentLiabilities": "93968000", "totalCurrentLiabilities": "144116000", "otherNonCurrentLiabilities": "32947000", "totalNonCurrentLiabilities": "220734000", "cashAndShortTermInvestments": "57953000", "commonStockSharesOutstanding": "39200000", "intangibleAssetsExcludingGoodwill": "81213000", "cashAndCashEquivalentsAtCarryingValue": "57953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "693000", "operatingCashflow": "-18391000", "capitalExpenditures": "6736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-651000", "cashflowFromInvestment": "-6736000", "stockBasedCompensation": "6469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193646000, "cost_of_revenue": 72027000, "gross_profit": 121619000, "research_and_development": 19766000, "selling_general_admin": 132981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47627000, "depreciation_amortisation": 35682000, "ebitda": -11945000, "interest_expense": 4506000, "interest_income": null, "other_non_operating": null, "pretax_income": -52133000, "tax_provision": 961000, "effective_tax_rate": null, "net_income": -53094000, "net_income_continuing_ops": -53094000, "net_income_to_common": -53094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57953000, "short_term_investments": null, "net_receivables": 131865000, "inventory": 174480000, "other_current_assets": null, "total_current_assets": 390310000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 81213000, "goodwill_and_intangibles": 276147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432834000, "total_assets": 823144000, "short_term_debt": 4972000, "accounts_payable": 45176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144116000, "long_term_debt": 156885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220734000, "total_liabilities": 364850000, "total_debt": 161857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -329235000, "total_equity": 458294000, "shares_outstanding": 39200000, "operating_cash_flow": -18391000, "stock_based_compensation": 6469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6736000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -651000, "free_cash_flow": -11655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47627000", "ebitda": "-11945000", "netIncome": "-53094000", "grossProfit": "121619000", "depreciation": "None", "totalRevenue": "193646000", "costOfRevenue": "72027000", "interestIncome": "None", "incomeBeforeTax": "-52133000", "interestExpense": "4506000", "operatingIncome": "-48873000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "961000", "reportedCurrency": "USD", "netInterestIncome": "-4506000", "nonInterestIncome": "None", "operatingExpenses": "170492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19766000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35682000", "sellingGeneralAndAdministrative": "132981000", "netIncomeFromContinuingOperations": "-53094000" }, "balance": { "goodwill": "194934000", "inventory": "174480000", "commonStock": "3910000", "currentDebt": "None", "investments": "None", "totalAssets": "823144000", "longTermDebt": "156885000", "shortTermDebt": "4972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "81213000", "reportedCurrency": "USD", "retainedEarnings": "-329235000", "totalLiabilities": "364850000", "otherCurrentAssets": "26012000", "totalCurrentAssets": "390310000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432834000", "currentAccountsPayable": "45176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192759000", "totalShareholderEquity": "458294000", "capitalLeaseObligations": "35874000", "otherCurrentLiabilities": "93968000", "totalCurrentLiabilities": "144116000", "otherNonCurrentLiabilities": "32947000", "totalNonCurrentLiabilities": "220734000", "cashAndShortTermInvestments": "57953000", "commonStockSharesOutstanding": "39200000", "intangibleAssetsExcludingGoodwill": "81213000", "cashAndCashEquivalentsAtCarryingValue": "57953000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "693000", "operatingCashflow": "-18391000", "capitalExpenditures": "6736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-651000", "cashflowFromInvestment": "-6736000", "stockBasedCompensation": "6469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35682000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 215657000, "cost_of_revenue": 66816000, "gross_profit": 148841000, "ebit": -14790000, "ebitda": 12543000, "pretax_income": -29710000, "tax_provision": -564000, "net_income": -29146000, "net_income_to_common": -29146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83238000, "total_current_assets": 433285000, "total_assets": 893294000, "short_term_debt": 4778000, "long_term_debt": 157015000, "total_debt": 161793000, "total_liabilities": 390170000, "total_equity": 503124000, "shares_outstanding": 38700000, "goodwill_and_intangibles": 293737000 }, "cash_flow": { "operating_cash_flow": 23730000, "capital_expenditure": 8531000, "free_cash_flow": 32261000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137637, "ticker_id": 7476, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14790000", "ebitda": "12543000", "netIncome": "-29146000", "grossProfit": "148841000", "depreciation": "None", "totalRevenue": "215657000", "costOfRevenue": "66816000", "interestIncome": "None", "incomeBeforeTax": "-29710000", "interestExpense": "14920000", "operatingIncome": "-11477000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-564000", "reportedCurrency": "USD", "netInterestIncome": "-14920000", "nonInterestIncome": "None", "operatingExpenses": "160318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27333000", "sellingGeneralAndAdministrative": "433322000", "netIncomeFromContinuingOperations": "-29146000" }, "balance": { "goodwill": "194934000", "inventory": "189452000", "commonStock": "3849000", "currentDebt": "None", "investments": "None", "totalAssets": "893294000", "longTermDebt": "157015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98803000", "reportedCurrency": "USD", "retainedEarnings": "-276141000", "totalLiabilities": "390170000", "otherCurrentAssets": "25882000", "totalCurrentAssets": "433285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460009000", "currentAccountsPayable": "48803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179628000", "totalShareholderEquity": "503124000", "capitalLeaseObligations": "22613000", "otherCurrentLiabilities": "106633000", "totalCurrentLiabilities": "168628000", "otherNonCurrentLiabilities": "46692000", "totalNonCurrentLiabilities": "221542000", "cashAndShortTermInvestments": "83238000", "commonStockSharesOutstanding": "38700000", "intangibleAssetsExcludingGoodwill": "98803000", "cashAndCashEquivalentsAtCarryingValue": "83238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4274000", "operatingCashflow": "23730000", "capitalExpenditures": "8531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31487000", "cashflowFromInvestment": "-1135000", "stockBasedCompensation": "7165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215657000, "cost_of_revenue": 66816000, "gross_profit": 148841000, "research_and_development": 18808000, "selling_general_admin": 433322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14790000, "depreciation_amortisation": 27333000, "ebitda": 12543000, "interest_expense": 14920000, "interest_income": null, "other_non_operating": null, "pretax_income": -29710000, "tax_provision": -564000, "effective_tax_rate": null, "net_income": -29146000, "net_income_continuing_ops": -29146000, "net_income_to_common": -29146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83238000, "short_term_investments": null, "net_receivables": 134713000, "inventory": 189452000, "other_current_assets": null, "total_current_assets": 433285000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 98803000, "goodwill_and_intangibles": 293737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 460009000, "total_assets": 893294000, "short_term_debt": 4778000, "accounts_payable": 48803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168628000, "long_term_debt": 157015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 221542000, "total_liabilities": 390170000, "total_debt": 161793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -276141000, "total_equity": 503124000, "shares_outstanding": 38700000, "operating_cash_flow": 23730000, "stock_based_compensation": 7165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1135000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31487000, "free_cash_flow": 32261000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14790000", "ebitda": "12543000", "netIncome": "-29146000", "grossProfit": "148841000", "depreciation": "None", "totalRevenue": "215657000", "costOfRevenue": "66816000", "interestIncome": "None", "incomeBeforeTax": "-29710000", "interestExpense": "14920000", "operatingIncome": "-11477000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-564000", "reportedCurrency": "USD", "netInterestIncome": "-14920000", "nonInterestIncome": "None", "operatingExpenses": "160318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18808000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27333000", "sellingGeneralAndAdministrative": "433322000", "netIncomeFromContinuingOperations": "-29146000" }, "balance": { "goodwill": "194934000", "inventory": "189452000", "commonStock": "3849000", "currentDebt": "None", "investments": "None", "totalAssets": "893294000", "longTermDebt": "157015000", "shortTermDebt": "4778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98803000", "reportedCurrency": "USD", "retainedEarnings": "-276141000", "totalLiabilities": "390170000", "otherCurrentAssets": "25882000", "totalCurrentAssets": "433285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "134713000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "460009000", "currentAccountsPayable": "48803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179628000", "totalShareholderEquity": "503124000", "capitalLeaseObligations": "22613000", "otherCurrentLiabilities": "106633000", "totalCurrentLiabilities": "168628000", "otherNonCurrentLiabilities": "46692000", "totalNonCurrentLiabilities": "221542000", "cashAndShortTermInvestments": "83238000", "commonStockSharesOutstanding": "38700000", "intangibleAssetsExcludingGoodwill": "98803000", "cashAndCashEquivalentsAtCarryingValue": "83238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4274000", "operatingCashflow": "23730000", "capitalExpenditures": "8531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31487000", "cashflowFromInvestment": "-1135000", "stockBasedCompensation": "7165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27333000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 196606000, "cost_of_revenue": 61553000, "gross_profit": 135053000, "ebit": -21427000, "ebitda": -4639000, "pretax_income": -26637000, "tax_provision": 751000, "net_income": -27388000, "net_income_to_common": -27388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30054000, "total_current_assets": 386214000, "total_assets": 867872000, "short_term_debt": 6993000, "long_term_debt": 112215000, "total_debt": 119208000, "total_liabilities": 341948000, "total_equity": 525924000, "shares_outstanding": 38488000, "goodwill_and_intangibles": 299480000 }, "cash_flow": { "operating_cash_flow": 11671000, "capital_expenditure": 5812000, "free_cash_flow": 17483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137639, "ticker_id": 7476, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21427000", "ebitda": "-4639000", "netIncome": "-27388000", "grossProfit": "135053000", "depreciation": "None", "totalRevenue": "196606000", "costOfRevenue": "61553000", "interestIncome": "None", "incomeBeforeTax": "-26637000", "interestExpense": "5210000", "operatingIncome": "-18899000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "751000", "reportedCurrency": "USD", "netInterestIncome": "-5210000", "nonInterestIncome": "None", "operatingExpenses": "153952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17294000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16788000", "sellingGeneralAndAdministrative": "33561000", "netIncomeFromContinuingOperations": "-27388000" }, "balance": { "goodwill": "194934000", "inventory": "205812000", "commonStock": "3821000", "currentDebt": "None", "investments": "None", "totalAssets": "867872000", "longTermDebt": "112215000", "shortTermDebt": "6993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "104546000", "reportedCurrency": "USD", "retainedEarnings": "-246995000", "totalLiabilities": "341948000", "otherCurrentAssets": "25503000", "totalCurrentAssets": "386214000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481658000", "currentAccountsPayable": "47060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137235000", "totalShareholderEquity": "525924000", "capitalLeaseObligations": "18770000", "otherCurrentLiabilities": "107845000", "totalCurrentLiabilities": "161898000", "otherNonCurrentLiabilities": "49808000", "totalNonCurrentLiabilities": "180050000", "cashAndShortTermInvestments": "30054000", "commonStockSharesOutstanding": "38488000", "intangibleAssetsExcludingGoodwill": "104546000", "cashAndCashEquivalentsAtCarryingValue": "30054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1249000", "operatingCashflow": "11671000", "capitalExpenditures": "5812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2456000", "cashflowFromInvestment": "-5862000", "stockBasedCompensation": "6531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16788000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196606000, "cost_of_revenue": 61553000, "gross_profit": 135053000, "research_and_development": 17294000, "selling_general_admin": 33561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21427000, "depreciation_amortisation": 16788000, "ebitda": -4639000, "interest_expense": 5210000, "interest_income": null, "other_non_operating": null, "pretax_income": -26637000, "tax_provision": 751000, "effective_tax_rate": null, "net_income": -27388000, "net_income_continuing_ops": -27388000, "net_income_to_common": -27388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30054000, "short_term_investments": null, "net_receivables": 124845000, "inventory": 205812000, "other_current_assets": null, "total_current_assets": 386214000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 104546000, "goodwill_and_intangibles": 299480000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 481658000, "total_assets": 867872000, "short_term_debt": 6993000, "accounts_payable": 47060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161898000, "long_term_debt": 112215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 180050000, "total_liabilities": 341948000, "total_debt": 119208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246995000, "total_equity": 525924000, "shares_outstanding": 38488000, "operating_cash_flow": 11671000, "stock_based_compensation": 6531000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5862000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2456000, "free_cash_flow": 17483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21427000", "ebitda": "-4639000", "netIncome": "-27388000", "grossProfit": "135053000", "depreciation": "None", "totalRevenue": "196606000", "costOfRevenue": "61553000", "interestIncome": "None", "incomeBeforeTax": "-26637000", "interestExpense": "5210000", "operatingIncome": "-18899000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "751000", "reportedCurrency": "USD", "netInterestIncome": "-5210000", "nonInterestIncome": "None", "operatingExpenses": "153952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17294000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16788000", "sellingGeneralAndAdministrative": "33561000", "netIncomeFromContinuingOperations": "-27388000" }, "balance": { "goodwill": "194934000", "inventory": "205812000", "commonStock": "3821000", "currentDebt": "None", "investments": "None", "totalAssets": "867872000", "longTermDebt": "112215000", "shortTermDebt": "6993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "104546000", "reportedCurrency": "USD", "retainedEarnings": "-246995000", "totalLiabilities": "341948000", "otherCurrentAssets": "25503000", "totalCurrentAssets": "386214000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481658000", "currentAccountsPayable": "47060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137235000", "totalShareholderEquity": "525924000", "capitalLeaseObligations": "18770000", "otherCurrentLiabilities": "107845000", "totalCurrentLiabilities": "161898000", "otherNonCurrentLiabilities": "49808000", "totalNonCurrentLiabilities": "180050000", "cashAndShortTermInvestments": "30054000", "commonStockSharesOutstanding": "38488000", "intangibleAssetsExcludingGoodwill": "104546000", "cashAndCashEquivalentsAtCarryingValue": "30054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27388000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1249000", "operatingCashflow": "11671000", "capitalExpenditures": "5812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2456000", "cashflowFromInvestment": "-5862000", "stockBasedCompensation": "6531000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16788000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 198620000, "cost_of_revenue": 63871000, "gross_profit": 134749000, "ebit": -27416000, "ebitda": -11876000, "pretax_income": -32359000, "tax_provision": 1084000, "net_income": -33443000, "net_income_to_common": -33443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26366000, "total_current_assets": 386065000, "total_assets": 881998000, "short_term_debt": 5422000, "long_term_debt": 113315000, "total_debt": 118737000, "total_liabilities": 335994000, "total_equity": 546004000, "shares_outstanding": 38020000, "goodwill_and_intangibles": 303244000 }, "cash_flow": { "operating_cash_flow": 8984000, "capital_expenditure": 9716000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137640, "ticker_id": 7476, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27416000", "ebitda": "-11876000", "netIncome": "-33443000", "grossProfit": "134749000", "depreciation": "None", "totalRevenue": "198620000", "costOfRevenue": "63871000", "interestIncome": "None", "incomeBeforeTax": "-32359000", "interestExpense": "4943000", "operatingIncome": "-24906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1084000", "reportedCurrency": "USD", "netInterestIncome": "-4943000", "nonInterestIncome": "None", "operatingExpenses": "159655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18049000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15540000", "sellingGeneralAndAdministrative": "33994000", "netIncomeFromContinuingOperations": "-33443000" }, "balance": { "goodwill": "194934000", "inventory": "210040000", "commonStock": "3804000", "currentDebt": "None", "investments": "None", "totalAssets": "881998000", "longTermDebt": "113315000", "shortTermDebt": "5422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "108310000", "reportedCurrency": "USD", "retainedEarnings": "-219607000", "totalLiabilities": "335994000", "otherCurrentAssets": "24298000", "totalCurrentAssets": "386065000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495933000", "currentAccountsPayable": "50362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136897000", "totalShareholderEquity": "546004000", "capitalLeaseObligations": "18894000", "otherCurrentLiabilities": "100183000", "totalCurrentLiabilities": "155967000", "otherNonCurrentLiabilities": "48552000", "totalNonCurrentLiabilities": "180027000", "cashAndShortTermInvestments": "26366000", "commonStockSharesOutstanding": "38020000", "intangibleAssetsExcludingGoodwill": "108310000", "cashAndCashEquivalentsAtCarryingValue": "26366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1635000", "operatingCashflow": "8984000", "capitalExpenditures": "9716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225000", "cashflowFromInvestment": "-9716000", "stockBasedCompensation": "9959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198620000, "cost_of_revenue": 63871000, "gross_profit": 134749000, "research_and_development": 18049000, "selling_general_admin": 33994000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27416000, "depreciation_amortisation": 15540000, "ebitda": -11876000, "interest_expense": 4943000, "interest_income": null, "other_non_operating": null, "pretax_income": -32359000, "tax_provision": 1084000, "effective_tax_rate": null, "net_income": -33443000, "net_income_continuing_ops": -33443000, "net_income_to_common": -33443000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26366000, "short_term_investments": null, "net_receivables": 125361000, "inventory": 210040000, "other_current_assets": null, "total_current_assets": 386065000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 108310000, "goodwill_and_intangibles": 303244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 495933000, "total_assets": 881998000, "short_term_debt": 5422000, "accounts_payable": 50362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155967000, "long_term_debt": 113315000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 180027000, "total_liabilities": 335994000, "total_debt": 118737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219607000, "total_equity": 546004000, "shares_outstanding": 38020000, "operating_cash_flow": 8984000, "stock_based_compensation": 9959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9716000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9716000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 225000, "free_cash_flow": 18700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27416000", "ebitda": "-11876000", "netIncome": "-33443000", "grossProfit": "134749000", "depreciation": "None", "totalRevenue": "198620000", "costOfRevenue": "63871000", "interestIncome": "None", "incomeBeforeTax": "-32359000", "interestExpense": "4943000", "operatingIncome": "-24906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1084000", "reportedCurrency": "USD", "netInterestIncome": "-4943000", "nonInterestIncome": "None", "operatingExpenses": "159655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18049000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15540000", "sellingGeneralAndAdministrative": "33994000", "netIncomeFromContinuingOperations": "-33443000" }, "balance": { "goodwill": "194934000", "inventory": "210040000", "commonStock": "3804000", "currentDebt": "None", "investments": "None", "totalAssets": "881998000", "longTermDebt": "113315000", "shortTermDebt": "5422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "108310000", "reportedCurrency": "USD", "retainedEarnings": "-219607000", "totalLiabilities": "335994000", "otherCurrentAssets": "24298000", "totalCurrentAssets": "386065000", "currentLongTermDebt": "4688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "495933000", "currentAccountsPayable": "50362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136897000", "totalShareholderEquity": "546004000", "capitalLeaseObligations": "18894000", "otherCurrentLiabilities": "100183000", "totalCurrentLiabilities": "155967000", "otherNonCurrentLiabilities": "48552000", "totalNonCurrentLiabilities": "180027000", "cashAndShortTermInvestments": "26366000", "commonStockSharesOutstanding": "38020000", "intangibleAssetsExcludingGoodwill": "108310000", "cashAndCashEquivalentsAtCarryingValue": "26366000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33443000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1635000", "operatingCashflow": "8984000", "capitalExpenditures": "9716000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "225000", "cashflowFromInvestment": "-9716000", "stockBasedCompensation": "9959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15540000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 188608000, "cost_of_revenue": 61366000, "gross_profit": 127242000, "ebit": -30611000, "ebitda": -14271000, "pretax_income": -35169000, "tax_provision": 851000, "net_income": -36020000, "net_income_to_common": -36020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26964000, "total_current_assets": 398978000, "total_assets": 906050000, "short_term_debt": 3849000, "long_term_debt": 115071000, "total_debt": 118920000, "total_liabilities": 335735000, "total_equity": 570315000, "shares_outstanding": 37741000, "goodwill_and_intangibles": 307695000 }, "cash_flow": { "operating_cash_flow": -18595000, "capital_expenditure": 10817000, "free_cash_flow": -7778000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137641, "ticker_id": 7476, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30611000", "ebitda": "-14271000", "netIncome": "-36020000", "grossProfit": "127242000", "depreciation": "None", "totalRevenue": "188608000", "costOfRevenue": "61366000", "interestIncome": "None", "incomeBeforeTax": "-35169000", "interestExpense": "4558000", "operatingIncome": "-29337000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "851000", "reportedCurrency": "USD", "netInterestIncome": "-4558000", "nonInterestIncome": "None", "operatingExpenses": "156579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16340000", "sellingGeneralAndAdministrative": "31648000", "netIncomeFromContinuingOperations": "-36020000" }, "balance": { "goodwill": "194934000", "inventory": "219076000", "commonStock": "3741000", "currentDebt": "None", "investments": "None", "totalAssets": "906050000", "longTermDebt": "115071000", "shortTermDebt": "3849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112761000", "reportedCurrency": "USD", "retainedEarnings": "-186164000", "totalLiabilities": "335735000", "otherCurrentAssets": "27321000", "totalCurrentAssets": "398978000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "1331000", "currentNetReceivables": "125617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507072000", "currentAccountsPayable": "57147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137265000", "totalShareholderEquity": "570315000", "capitalLeaseObligations": "19069000", "otherCurrentLiabilities": "89625000", "totalCurrentLiabilities": "150621000", "otherNonCurrentLiabilities": "51698000", "totalNonCurrentLiabilities": "185114000", "cashAndShortTermInvestments": "26964000", "commonStockSharesOutstanding": "37741000", "intangibleAssetsExcludingGoodwill": "112761000", "cashAndCashEquivalentsAtCarryingValue": "26964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6936000", "operatingCashflow": "-18595000", "capitalExpenditures": "10817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21453000", "cashflowFromInvestment": "-10867000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188608000, "cost_of_revenue": 61366000, "gross_profit": 127242000, "research_and_development": 19492000, "selling_general_admin": 31648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30611000, "depreciation_amortisation": 16340000, "ebitda": -14271000, "interest_expense": 4558000, "interest_income": null, "other_non_operating": null, "pretax_income": -35169000, "tax_provision": 851000, "effective_tax_rate": null, "net_income": -36020000, "net_income_continuing_ops": -36020000, "net_income_to_common": -36020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26964000, "short_term_investments": 1331000, "net_receivables": 125617000, "inventory": 219076000, "other_current_assets": null, "total_current_assets": 398978000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 112761000, "goodwill_and_intangibles": 307695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507072000, "total_assets": 906050000, "short_term_debt": 3849000, "accounts_payable": 57147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150621000, "long_term_debt": 115071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185114000, "total_liabilities": 335735000, "total_debt": 118920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -186164000, "total_equity": 570315000, "shares_outstanding": 37741000, "operating_cash_flow": -18595000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21453000, "free_cash_flow": -7778000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30611000", "ebitda": "-14271000", "netIncome": "-36020000", "grossProfit": "127242000", "depreciation": "None", "totalRevenue": "188608000", "costOfRevenue": "61366000", "interestIncome": "None", "incomeBeforeTax": "-35169000", "interestExpense": "4558000", "operatingIncome": "-29337000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "851000", "reportedCurrency": "USD", "netInterestIncome": "-4558000", "nonInterestIncome": "None", "operatingExpenses": "156579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16340000", "sellingGeneralAndAdministrative": "31648000", "netIncomeFromContinuingOperations": "-36020000" }, "balance": { "goodwill": "194934000", "inventory": "219076000", "commonStock": "3741000", "currentDebt": "None", "investments": "None", "totalAssets": "906050000", "longTermDebt": "115071000", "shortTermDebt": "3849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112761000", "reportedCurrency": "USD", "retainedEarnings": "-186164000", "totalLiabilities": "335735000", "otherCurrentAssets": "27321000", "totalCurrentAssets": "398978000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "1331000", "currentNetReceivables": "125617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507072000", "currentAccountsPayable": "57147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137265000", "totalShareholderEquity": "570315000", "capitalLeaseObligations": "19069000", "otherCurrentLiabilities": "89625000", "totalCurrentLiabilities": "150621000", "otherNonCurrentLiabilities": "51698000", "totalNonCurrentLiabilities": "185114000", "cashAndShortTermInvestments": "26964000", "commonStockSharesOutstanding": "37741000", "intangibleAssetsExcludingGoodwill": "112761000", "cashAndCashEquivalentsAtCarryingValue": "26964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6936000", "operatingCashflow": "-18595000", "capitalExpenditures": "10817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21453000", "cashflowFromInvestment": "-10867000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16340000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 200415000, "cost_of_revenue": 63785000, "gross_profit": 136630000, "ebit": -17549000, "ebitda": -551000, "pretax_income": -22049000, "tax_provision": 125000, "net_income": -22174000, "net_income_to_common": -22174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33107000, "total_current_assets": 420443000, "total_assets": 925315000, "short_term_debt": 5435000, "long_term_debt": 93107000, "total_debt": 98542000, "total_liabilities": 326585000, "total_equity": 598730000, "shares_outstanding": 37235129, "goodwill_and_intangibles": 312424000 }, "cash_flow": { "operating_cash_flow": -6694000, "capital_expenditure": 16355000, "free_cash_flow": 9661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137642, "ticker_id": 7476, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17549000", "ebitda": "-551000", "netIncome": "-22174000", "grossProfit": "136630000", "depreciation": "None", "totalRevenue": "200415000", "costOfRevenue": "63785000", "interestIncome": "None", "incomeBeforeTax": "-22049000", "interestExpense": "4500000", "operatingIncome": "-18315000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-4500000", "nonInterestIncome": "None", "operatingExpenses": "154945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16998000", "sellingGeneralAndAdministrative": "34535000", "netIncomeFromContinuingOperations": "-22174000" }, "balance": { "goodwill": "194934000", "inventory": "222166000", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "925315000", "longTermDebt": "93107000", "shortTermDebt": "5435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117490000", "reportedCurrency": "USD", "retainedEarnings": "-150144000", "totalLiabilities": "326585000", "otherCurrentAssets": "37072000", "totalCurrentAssets": "420443000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504872000", "currentAccountsPayable": "58357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117074000", "totalShareholderEquity": "598730000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "93846000", "totalCurrentLiabilities": "165223000", "otherNonCurrentLiabilities": "49723000", "totalNonCurrentLiabilities": "161362000", "cashAndShortTermInvestments": "33107000", "commonStockSharesOutstanding": "37235129", "intangibleAssetsExcludingGoodwill": "117490000", "cashAndCashEquivalentsAtCarryingValue": "33107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9257201", "operatingCashflow": "-6694000", "capitalExpenditures": "16355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25280000", "cashflowFromInvestment": "-15053000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200415000, "cost_of_revenue": 63785000, "gross_profit": 136630000, "research_and_development": 18941000, "selling_general_admin": 34535000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17549000, "depreciation_amortisation": 16998000, "ebitda": -551000, "interest_expense": 4500000, "interest_income": null, "other_non_operating": null, "pretax_income": -22049000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -22174000, "net_income_continuing_ops": -22174000, "net_income_to_common": -22174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33107000, "short_term_investments": null, "net_receivables": 128098000, "inventory": 222166000, "other_current_assets": null, "total_current_assets": 420443000, "net_ppe": null, "goodwill": 194934000, "intangible_assets": 117490000, "goodwill_and_intangibles": 312424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504872000, "total_assets": 925315000, "short_term_debt": 5435000, "accounts_payable": 58357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165223000, "long_term_debt": 93107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161362000, "total_liabilities": 326585000, "total_debt": 98542000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150144000, "total_equity": 598730000, "shares_outstanding": 37235129, "operating_cash_flow": -6694000, "stock_based_compensation": 3167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25280000, "free_cash_flow": 9661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17549000", "ebitda": "-551000", "netIncome": "-22174000", "grossProfit": "136630000", "depreciation": "None", "totalRevenue": "200415000", "costOfRevenue": "63785000", "interestIncome": "None", "incomeBeforeTax": "-22049000", "interestExpense": "4500000", "operatingIncome": "-18315000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-4500000", "nonInterestIncome": "None", "operatingExpenses": "154945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18941000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16998000", "sellingGeneralAndAdministrative": "34535000", "netIncomeFromContinuingOperations": "-22174000" }, "balance": { "goodwill": "194934000", "inventory": "222166000", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "925315000", "longTermDebt": "93107000", "shortTermDebt": "5435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117490000", "reportedCurrency": "USD", "retainedEarnings": "-150144000", "totalLiabilities": "326585000", "otherCurrentAssets": "37072000", "totalCurrentAssets": "420443000", "currentLongTermDebt": "1250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504872000", "currentAccountsPayable": "58357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117074000", "totalShareholderEquity": "598730000", "capitalLeaseObligations": "22717000", "otherCurrentLiabilities": "93846000", "totalCurrentLiabilities": "165223000", "otherNonCurrentLiabilities": "49723000", "totalNonCurrentLiabilities": "161362000", "cashAndShortTermInvestments": "33107000", "commonStockSharesOutstanding": "37235129", "intangibleAssetsExcludingGoodwill": "117490000", "cashAndCashEquivalentsAtCarryingValue": "33107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22174000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9257201", "operatingCashflow": "-6694000", "capitalExpenditures": "16355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25280000", "cashflowFromInvestment": "-15053000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13969000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 184006000, "cost_of_revenue": 64243000, "gross_profit": 119763000, "ebit": -26809000, "ebitda": -12525000, "pretax_income": -28385000, "tax_provision": 472000, "net_income": -28857000, "net_income_to_common": -28857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33663000, "total_current_assets": 393696000, "total_assets": 905652000, "short_term_debt": 693000, "long_term_debt": 70000000, "total_debt": 70693000, "total_liabilities": 290169000, "total_equity": 615483000, "shares_outstanding": 37249000, "goodwill_and_intangibles": 315788000 }, "cash_flow": { "operating_cash_flow": 477000, "capital_expenditure": 22343000, "free_cash_flow": 22820000, "dividends_paid": 168069.26, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137644, "ticker_id": 7476, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26809000", "ebitda": "-12525000", "netIncome": "-28857000", "grossProfit": "119763000", "depreciation": "None", "totalRevenue": "184006000", "costOfRevenue": "64243000", "interestIncome": "None", "incomeBeforeTax": "-28385000", "interestExpense": "1576000", "operatingIncome": "-24449000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "472000", "reportedCurrency": "USD", "netInterestIncome": "-1576000", "nonInterestIncome": "None", "operatingExpenses": "144212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14284000", "sellingGeneralAndAdministrative": "27136000", "netIncomeFromContinuingOperations": "-28857000" }, "balance": { "goodwill": "194767000", "inventory": "221745000", "commonStock": "3675000", "currentDebt": "None", "investments": "None", "totalAssets": "905652000", "longTermDebt": "70000000", "shortTermDebt": "693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "121021000", "reportedCurrency": "USD", "retainedEarnings": "-127970000", "totalLiabilities": "290169000", "otherCurrentAssets": "24170000", "totalCurrentAssets": "393696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511956000", "currentAccountsPayable": "53261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89408000", "totalShareholderEquity": "615483000", "capitalLeaseObligations": "19408000", "otherCurrentLiabilities": "98576000", "totalCurrentLiabilities": "152530000", "otherNonCurrentLiabilities": "48924000", "totalNonCurrentLiabilities": "137639000", "cashAndShortTermInvestments": "33663000", "commonStockSharesOutstanding": "37249000", "intangibleAssetsExcludingGoodwill": "121021000", "cashAndCashEquivalentsAtCarryingValue": "33663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28857000", "profitLoss": "None", "dividendPayout": "168069.26", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14996000", "operatingCashflow": "477000", "capitalExpenditures": "22343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18251000", "cashflowFromInvestment": "-22343000", "stockBasedCompensation": "6274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168069.26", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184006000, "cost_of_revenue": 64243000, "gross_profit": 119763000, "research_and_development": 18559000, "selling_general_admin": 27136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26809000, "depreciation_amortisation": 14284000, "ebitda": -12525000, "interest_expense": 1576000, "interest_income": null, "other_non_operating": null, "pretax_income": -28385000, "tax_provision": 472000, "effective_tax_rate": null, "net_income": -28857000, "net_income_continuing_ops": -28857000, "net_income_to_common": -28857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33663000, "short_term_investments": null, "net_receivables": 114118000, "inventory": 221745000, "other_current_assets": null, "total_current_assets": 393696000, "net_ppe": null, "goodwill": 194767000, "intangible_assets": 121021000, "goodwill_and_intangibles": 315788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 511956000, "total_assets": 905652000, "short_term_debt": 693000, "accounts_payable": 53261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152530000, "long_term_debt": 70000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137639000, "total_liabilities": 290169000, "total_debt": 70693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -127970000, "total_equity": 615483000, "shares_outstanding": 37249000, "operating_cash_flow": 477000, "stock_based_compensation": 6274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22343000, "dividends_paid": 168069.26, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18251000, "free_cash_flow": 22820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26809000", "ebitda": "-12525000", "netIncome": "-28857000", "grossProfit": "119763000", "depreciation": "None", "totalRevenue": "184006000", "costOfRevenue": "64243000", "interestIncome": "None", "incomeBeforeTax": "-28385000", "interestExpense": "1576000", "operatingIncome": "-24449000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "472000", "reportedCurrency": "USD", "netInterestIncome": "-1576000", "nonInterestIncome": "None", "operatingExpenses": "144212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18559000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14284000", "sellingGeneralAndAdministrative": "27136000", "netIncomeFromContinuingOperations": "-28857000" }, "balance": { "goodwill": "194767000", "inventory": "221745000", "commonStock": "3675000", "currentDebt": "None", "investments": "None", "totalAssets": "905652000", "longTermDebt": "70000000", "shortTermDebt": "693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "121021000", "reportedCurrency": "USD", "retainedEarnings": "-127970000", "totalLiabilities": "290169000", "otherCurrentAssets": "24170000", "totalCurrentAssets": "393696000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511956000", "currentAccountsPayable": "53261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89408000", "totalShareholderEquity": "615483000", "capitalLeaseObligations": "19408000", "otherCurrentLiabilities": "98576000", "totalCurrentLiabilities": "152530000", "otherNonCurrentLiabilities": "48924000", "totalNonCurrentLiabilities": "137639000", "cashAndShortTermInvestments": "33663000", "commonStockSharesOutstanding": "37249000", "intangibleAssetsExcludingGoodwill": "121021000", "cashAndCashEquivalentsAtCarryingValue": "33663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28857000", "profitLoss": "None", "dividendPayout": "168069.26", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14996000", "operatingCashflow": "477000", "capitalExpenditures": "22343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18251000", "cashflowFromInvestment": "-22343000", "stockBasedCompensation": "6274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168069.26", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14284000", "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": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "income_statement": { "revenue": 187016000, "cost_of_revenue": 67465000, "gross_profit": 119551000, "ebit": -36652000, "ebitda": -21702000, "pretax_income": -37918000, "tax_provision": 1508000, "net_income": -39426000, "net_income_to_common": -39426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37607000, "total_current_assets": 399348000, "total_assets": 901287000, "short_term_debt": 3837000, "long_term_debt": 51000000, "total_debt": 54837000, "total_liabilities": 261302000, "total_equity": 639985000, "shares_outstanding": 36762000, "goodwill_and_intangibles": 317727000 }, "cash_flow": { "operating_cash_flow": -5516000, "capital_expenditure": 12819000, "free_cash_flow": 7303000, "dividends_paid": 1209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 137645, "ticker_id": 7476, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:29:35.533109+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36652000", "ebitda": "-21702000", "netIncome": "-39426000", "grossProfit": "119551000", "depreciation": "None", "totalRevenue": "187016000", "costOfRevenue": "67465000", "interestIncome": "None", "incomeBeforeTax": "-37918000", "interestExpense": "1266000", "operatingIncome": "-36632000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1508000", "reportedCurrency": "USD", "netInterestIncome": "-1266000", "nonInterestIncome": "None", "operatingExpenses": "156183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14950000", "sellingGeneralAndAdministrative": "34177000", "netIncomeFromContinuingOperations": "-39426000" }, "balance": { "goodwill": "191727000", "inventory": "222474000", "commonStock": "3673000", "currentDebt": "None", "investments": "None", "totalAssets": "901287000", "longTermDebt": "51000000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126000000", "reportedCurrency": "USD", "retainedEarnings": "-99113000", "totalLiabilities": "261302000", "otherCurrentAssets": "26947000", "totalCurrentAssets": "399348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501939000", "currentAccountsPayable": "51349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140584000", "shortLongTermDebtTotal": "91517000", "totalShareholderEquity": "639985000", "capitalLeaseObligations": "40517000", "otherCurrentLiabilities": "86618000", "totalCurrentLiabilities": "141804000", "otherNonCurrentLiabilities": "31818000", "totalNonCurrentLiabilities": "119498000", "cashAndShortTermInvestments": "37607000", "commonStockSharesOutstanding": "36762000", "intangibleAssetsExcludingGoodwill": "126000000", "cashAndCashEquivalentsAtCarryingValue": "37607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39426000", "profitLoss": "None", "dividendPayout": "1209000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16387000", "operatingCashflow": "-5516000", "capitalExpenditures": "12819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5808000", "cashflowFromInvestment": "-12819000", "stockBasedCompensation": "13246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187016000, "cost_of_revenue": 67465000, "gross_profit": 119551000, "research_and_development": 19424000, "selling_general_admin": 34177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36652000, "depreciation_amortisation": 14950000, "ebitda": -21702000, "interest_expense": 1266000, "interest_income": null, "other_non_operating": null, "pretax_income": -37918000, "tax_provision": 1508000, "effective_tax_rate": null, "net_income": -39426000, "net_income_continuing_ops": -39426000, "net_income_to_common": -39426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37607000, "short_term_investments": null, "net_receivables": 112320000, "inventory": 222474000, "other_current_assets": null, "total_current_assets": 399348000, "net_ppe": null, "goodwill": 191727000, "intangible_assets": 126000000, "goodwill_and_intangibles": 317727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501939000, "total_assets": 901287000, "short_term_debt": 3837000, "accounts_payable": 51349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141804000, "long_term_debt": 51000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 119498000, "total_liabilities": 261302000, "total_debt": 54837000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -99113000, "total_equity": 639985000, "shares_outstanding": 36762000, "operating_cash_flow": -5516000, "stock_based_compensation": 13246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12819000, "dividends_paid": 1209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5808000, "free_cash_flow": 7303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-36652000", "ebitda": "-21702000", "netIncome": "-39426000", "grossProfit": "119551000", "depreciation": "None", "totalRevenue": "187016000", "costOfRevenue": "67465000", "interestIncome": "None", "incomeBeforeTax": "-37918000", "interestExpense": "1266000", "operatingIncome": "-36632000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1508000", "reportedCurrency": "USD", "netInterestIncome": "-1266000", "nonInterestIncome": "None", "operatingExpenses": "156183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14950000", "sellingGeneralAndAdministrative": "34177000", "netIncomeFromContinuingOperations": "-39426000" }, "balance": { "goodwill": "191727000", "inventory": "222474000", "commonStock": "3673000", "currentDebt": "None", "investments": "None", "totalAssets": "901287000", "longTermDebt": "51000000", "shortTermDebt": "3837000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126000000", "reportedCurrency": "USD", "retainedEarnings": "-99113000", "totalLiabilities": "261302000", "otherCurrentAssets": "26947000", "totalCurrentAssets": "399348000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501939000", "currentAccountsPayable": "51349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140584000", "shortLongTermDebtTotal": "91517000", "totalShareholderEquity": "639985000", "capitalLeaseObligations": "40517000", "otherCurrentLiabilities": "86618000", "totalCurrentLiabilities": "141804000", "otherNonCurrentLiabilities": "31818000", "totalNonCurrentLiabilities": "119498000", "cashAndShortTermInvestments": "37607000", "commonStockSharesOutstanding": "36762000", "intangibleAssetsExcludingGoodwill": "126000000", "cashAndCashEquivalentsAtCarryingValue": "37607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39426000", "profitLoss": "None", "dividendPayout": "1209000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16387000", "operatingCashflow": "-5516000", "capitalExpenditures": "12819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5808000", "cashflowFromInvestment": "-12819000", "stockBasedCompensation": "13246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }