{ "ticker": { "uuid": "f30a8a10-9a7e-4631-a859-b6566bc1648b", "symbol": "ASRT", "name": "Assertio Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/f30a8a10-9a7e-4631-a859-b6566bc1648b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f30a8a10-9a7e-4631-a859-b6566bc1648b/" }, "ticker_metadata": { "id": 4875, "uuid": "f30a8a10-9a7e-4631-a859-b6566bc1648b", "symbol": "ASRT", "name": "Assertio Therapeutics Inc", "asset_type": "equity", "market_cap": 151474000, "stock_exchange_id": 2, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Assertio Holdings, Inc., a commercial pharmaceutical company, provides medications in the areas of neurology, hospital, and pain and inflammation. The company is headquartered in Lake Forest, Illinois.", "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": "f30a8a10-9a7e-4631-a859-b6566bc1648b", "symbol": "ASRT", "name": "Assertio Therapeutics Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/f30a8a10-9a7e-4631-a859-b6566bc1648b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f30a8a10-9a7e-4631-a859-b6566bc1648b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.26, "quality": 0.07, "momentum": 0.94, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 23.44, "market_cap": 150812960, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0244, "shareholder_yield": 0, "roe": -0.4719, "piotroski_f_score": 2, "momentum_12_1": 1.2665, "volatility_252d": 0.667 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:11.773124+00:00", "batch_id": "" }, "size": { "price_close": 23.44, "market_cap": 150812960, "market_cap_usd": 150812960, "enterprise_value": 156564960, "shares_outstanding": 6434000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.994, "ptbv_ratio": 4.6364, "ps_ratio": 1.4763, "pcf_ratio": null, "pfcf_ratio": -21.2983, "ev_ebitda": 40.932, "ev_ebit": -6.8814, "ev_sales": 1.5326, "ev_fcf": -22.1106, "earnings_yield": null, "fcf_yield": -0.0452, "price_to_sales": 1.4763, "price_to_book": 1.994, "price_to_cashflow": null, "ebitda_to_ev": 0.0244, "sales_yield": 0.6525 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4432, "operating_margin": -0.2227, "net_margin": -0.3494, "ebitda_margin": 0.0374, "fcf_margin": -0.0693, "roe": -0.4719, "roa": -0.1689, "roic": -0.2097, "roc_greenblatt": null, "asset_turnover": 0.4835, "cash_conversion": 0.1984, "accruals_ratio": -0.1354, "sbc_to_revenue": 0.0301, "piotroski_f_score": 2, "altman_z_score": -3.5634, "earnings_stability_5y": 1.1732, "revenue_stability_5y": 0.2982, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2143, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7938, "net_debt_to_ebitda": 1.5038, "debt_to_assets": 0.1868, "interest_coverage": -7.375, "current_ratio": 1.8221, "quick_ratio": 1.5708, "net_debt": 5752000, "local_beta": -0.0019, "volatility_252d": 0.667, "volatility_60d": 1.6417, "max_drawdown_12m": -0.33, "risk_adjusted_momentum": 1.8988 }, "growth": { "revenue_growth_1y": -0.1416, "revenue_growth_3y_cagr": -0.0875, "revenue_growth_5y_cagr": 0.019, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.113, "book_value_growth_1y": -0.2303, "revenue_growth": -0.1416, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0418, "price_return_3m": 1, "price_return_6m": 1.036, "price_return_9m": 0.9587, "price_return_12m": 1.3612, "price_return_12m_ex1m": 1.2665, "momentum_6m": 1.036, "momentum_12m": 1.3612, "momentum_12_1": 1.2665, "distance_from_52w_high": 0, "distance_from_52w_low": 1.5646, "relative_strength": 1.2033 }, "raw_ttm": { "revenue_ttm": 102156000, "gross_profit_ttm": 45271000, "ebit_ttm": -22752000, "ebitda_ttm": 3825000, "net_income_ttm": -35691000, "eps_diluted_ttm": -5.5472, "operating_cash_flow_ttm": -7081000, "capital_expenditure_ttm": 0, "fcf_ttm": -7081000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3085000, "cash_and_equivalents": 33713000, "total_current_assets": 166855000, "total_current_liabilities": 91573000, "net_ppe": null, "total_assets": 211299000, "total_debt": 39465000, "total_equity": 75632000, "net_working_capital": 41789000, "book_value_per_share": 11.7551, "retained_earnings": -722355000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32528000, "tangible_book_per_share": 5.0556 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 66, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 91, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 51, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8 }, "composites": { "value_composite": 74, "quality_composite": 93, "momentum_composite": 6, "growth_composite": 86, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.1349, "os_score": 0.27, "value_percentile": 0.26, "quality_percentile": 0.07, "momentum_percentile": 0.94, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 72, "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": 303, "ticker_id": 4875, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:11.773124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.44, "market_cap": 150812960, "market_cap_usd": 150812960, "enterprise_value": 156564960, "shares_outstanding": 6434000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.99403639, "ptbv_ratio": 4.63640433, "ps_ratio": 1.47630056, "pcf_ratio": null, "pfcf_ratio": -21.29825731, "ev_ebitda": 40.93201569, "ev_ebit": -6.88137131, "ev_sales": 1.5326066, "ev_fcf": -22.11057195, "earnings_yield": null, "fcf_yield": -0.04522723, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44315557, "operating_margin": -0.2227182, "net_margin": -0.34937742, "ebitda_margin": 0.03744273, "fcf_margin": -0.06931556, "roe": -0.47190343, "roa": -0.1689123, "roic": -0.20967266, "roc_greenblatt": null, "asset_turnover": 0.48346656, "cash_conversion": 0.19839736, "accruals_ratio": -0.13540055, "sbc_to_revenue": 0.03013039, "debt_to_equity": 1.79377777, "net_debt_to_ebitda": 1.50379085, "debt_to_assets": 0.18677325, "interest_coverage": -7.37504052, "current_ratio": 1.82209822, "quick_ratio": 1.57082328, "net_debt": 5752000, "revenue_growth_1y": -0.14155343, "revenue_growth_3y_cagr": -0.08748311, "revenue_growth_5y_cagr": 0.01895407, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.11301478, "book_value_growth_1y": -0.23030974, "piotroski_f_score": 2, "altman_z_score": -3.56343881, "earnings_stability_5y": 1.173221, "revenue_stability_5y": 0.298211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04177778, "price_return_3m": 1, "price_return_6m": 1.03604777, "price_return_9m": 0.95871981, "price_return_12m": 1.36123703, "price_return_12m_ex1m": 1.26654578, "distance_from_52w_high": 0, "distance_from_52w_low": 1.56455142, "relative_strength": 1.20329598, "local_beta": -0.0019, "volatility_252d": 0.66701, "volatility_60d": 1.641711, "max_drawdown_12m": -0.33003482, "revenue_ttm": 102156000, "gross_profit_ttm": 45271000, "ebit_ttm": -22752000, "ebitda_ttm": 3825000, "net_income_ttm": -35691000, "eps_diluted_ttm": -5.54724899, "operating_cash_flow_ttm": -7081000, "capital_expenditure_ttm": 0, "fcf_ttm": -7081000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3085000, "cash_and_equivalents": 33713000, "total_current_assets": 166855000, "total_current_liabilities": 91573000, "net_ppe": null, "total_assets": 211299000, "total_debt": 39465000, "total_equity": 75632000, "net_working_capital": 41789000, "book_value_per_share": 11.75505129, "retained_earnings": -722355000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32528000, "tangible_book_per_share": 5.0556419, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 66, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 91, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 51, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8, "value_composite": 74, "quality_composite": 93, "momentum_composite": 6, "growth_composite": 86, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 72, "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": 23.44, "os": 0.27, "value": 0.26, "quality": 0.07, "momentum": 0.94, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4719, "momentum_12_1": 1.2665, "complete_fields": { "id": 303, "ticker_id": 4875, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:11.773124+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.44, "market_cap": 150812960, "market_cap_usd": 150812960, "enterprise_value": 156564960, "shares_outstanding": 6434000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.99403639, "ptbv_ratio": 4.63640433, "ps_ratio": 1.47630056, "pcf_ratio": null, "pfcf_ratio": -21.29825731, "ev_ebitda": 40.93201569, "ev_ebit": -6.88137131, "ev_sales": 1.5326066, "ev_fcf": -22.11057195, "earnings_yield": null, "fcf_yield": -0.04522723, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.44315557, "operating_margin": -0.2227182, "net_margin": -0.34937742, "ebitda_margin": 0.03744273, "fcf_margin": -0.06931556, "roe": -0.47190343, "roa": -0.1689123, "roic": -0.20967266, "roc_greenblatt": null, "asset_turnover": 0.48346656, "cash_conversion": 0.19839736, "accruals_ratio": -0.13540055, "sbc_to_revenue": 0.03013039, "debt_to_equity": 1.79377777, "net_debt_to_ebitda": 1.50379085, "debt_to_assets": 0.18677325, "interest_coverage": -7.37504052, "current_ratio": 1.82209822, "quick_ratio": 1.57082328, "net_debt": 5752000, "revenue_growth_1y": -0.14155343, "revenue_growth_3y_cagr": -0.08748311, "revenue_growth_5y_cagr": 0.01895407, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.11301478, "book_value_growth_1y": -0.23030974, "piotroski_f_score": 2, "altman_z_score": -3.56343881, "earnings_stability_5y": 1.173221, "revenue_stability_5y": 0.298211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04177778, "price_return_3m": 1, "price_return_6m": 1.03604777, "price_return_9m": 0.95871981, "price_return_12m": 1.36123703, "price_return_12m_ex1m": 1.26654578, "distance_from_52w_high": 0, "distance_from_52w_low": 1.56455142, "relative_strength": 1.20329598, "local_beta": -0.0019, "volatility_252d": 0.66701, "volatility_60d": 1.641711, "max_drawdown_12m": -0.33003482, "revenue_ttm": 102156000, "gross_profit_ttm": 45271000, "ebit_ttm": -22752000, "ebitda_ttm": 3825000, "net_income_ttm": -35691000, "eps_diluted_ttm": -5.54724899, "operating_cash_flow_ttm": -7081000, "capital_expenditure_ttm": 0, "fcf_ttm": -7081000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3085000, "cash_and_equivalents": 33713000, "total_current_assets": 166855000, "total_current_liabilities": 91573000, "net_ppe": null, "total_assets": 211299000, "total_debt": 39465000, "total_equity": 75632000, "net_working_capital": 41789000, "book_value_per_share": 11.75505129, "retained_earnings": -722355000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32528000, "tangible_book_per_share": 5.0556419, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 49, "rank_ptbv": 66, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 91, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 91, "rank_dividend_yield": 61, "rank_shareholder_yield": 61, "rank_total_yield": 61, "rank_roe": 91, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 51, "rank_fcf_margin": 89, "rank_piotroski": 95, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 8, "value_composite": 74, "quality_composite": 93, "momentum_composite": 6, "growth_composite": 86, "yield_composite": 74, "svqf_composite": 38, "vc1_composite": 73, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 72, "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 118713000, "cost_of_revenue": 65388000, "gross_profit": 53325000, "ebit": -17223000, "ebitda": 12782000, "pretax_income": -29940000, "tax_provision": 435000, "net_income": -30375000, "net_income_to_common": -30375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10229000, "total_current_assets": 216646000, "total_assets": 266970000, "short_term_debt": null, "long_term_debt": 39120000, "total_debt": 39120000, "total_liabilities": 173018000, "total_equity": 93952000, "shares_outstanding": 6403000, "goodwill_and_intangibles": 48908000 }, "cash_flow": { "operating_cash_flow": -28182000, "capital_expenditure": 0, "free_cash_flow": -28182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20720, "ticker_id": 4875, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17223000", "ebitda": "12782000", "netIncome": "-30375000", "grossProfit": "53325000", "depreciation": "None", "totalRevenue": "118713000", "costOfRevenue": "65388000", "interestIncome": "2665000", "incomeBeforeTax": "-29940000", "interestExpense": "3075000", "operatingIncome": "-17223000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "435000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "70548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30005000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-30375000" }, "balance": { "goodwill": "None", "inventory": "24120000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "266970000", "longTermDebt": "39120000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48908000", "reportedCurrency": "USD", "retainedEarnings": "-703499000", "totalLiabilities": "173018000", "otherCurrentAssets": "9011000", "totalCurrentAssets": "216646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53176000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50324000", "currentAccountsPayable": "9014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39124000", "totalShareholderEquity": "93952000", "capitalLeaseObligations": "889000", "otherCurrentLiabilities": "118499000", "totalCurrentLiabilities": "127513000", "otherNonCurrentLiabilities": "3074000", "totalNonCurrentLiabilities": "45505000", "cashAndShortTermInvestments": "10229000", "commonStockSharesOutstanding": "6403000", "intangibleAssetsExcludingGoodwill": "48908000", "cashAndCashEquivalentsAtCarryingValue": "10229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9678000", "operatingCashflow": "-28182000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "-11988000", "stockBasedCompensation": "3454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118713000, "cost_of_revenue": 65388000, "gross_profit": 53325000, "research_and_development": 1690000, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17223000, "depreciation_amortisation": 30005000, "ebitda": 12782000, "interest_expense": 3075000, "interest_income": null, "other_non_operating": null, "pretax_income": -29940000, "tax_provision": 435000, "effective_tax_rate": null, "net_income": -30375000, "net_income_continuing_ops": -30375000, "net_income_to_common": -30375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10229000, "short_term_investments": 53176000, "net_receivables": 120110000, "inventory": 24120000, "other_current_assets": null, "total_current_assets": 216646000, "net_ppe": null, "goodwill": null, "intangible_assets": 48908000, "goodwill_and_intangibles": 48908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50324000, "total_assets": 266970000, "short_term_debt": null, "accounts_payable": 9014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127513000, "long_term_debt": 39120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45505000, "total_liabilities": 173018000, "total_debt": 39120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703499000, "total_equity": 93952000, "shares_outstanding": 6403000, "operating_cash_flow": -28182000, "stock_based_compensation": 3454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11988000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000, "free_cash_flow": -28182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17223000", "ebitda": "12782000", "netIncome": "-30375000", "grossProfit": "53325000", "depreciation": "None", "totalRevenue": "118713000", "costOfRevenue": "65388000", "interestIncome": "2665000", "incomeBeforeTax": "-29940000", "interestExpense": "3075000", "operatingIncome": "-17223000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "435000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "70548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30005000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-30375000" }, "balance": { "goodwill": "None", "inventory": "24120000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "266970000", "longTermDebt": "39120000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48908000", "reportedCurrency": "USD", "retainedEarnings": "-703499000", "totalLiabilities": "173018000", "otherCurrentAssets": "9011000", "totalCurrentAssets": "216646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53176000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50324000", "currentAccountsPayable": "9014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39124000", "totalShareholderEquity": "93952000", "capitalLeaseObligations": "889000", "otherCurrentLiabilities": "118499000", "totalCurrentLiabilities": "127513000", "otherNonCurrentLiabilities": "3074000", "totalNonCurrentLiabilities": "45505000", "cashAndShortTermInvestments": "10229000", "commonStockSharesOutstanding": "6403000", "intangibleAssetsExcludingGoodwill": "48908000", "cashAndCashEquivalentsAtCarryingValue": "10229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30375000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9678000", "operatingCashflow": "-28182000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "-11988000", "stockBasedCompensation": "3454000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30005000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 124961000, "cost_of_revenue": 39227000, "gross_profit": 85734000, "ebit": -20683000, "ebitda": 5146000, "pretax_income": -21529000, "tax_provision": 52000, "net_income": -21581000, "net_income_to_common": -21581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50588000, "total_current_assets": 202549000, "total_assets": 284732000, "short_term_debt": 331000, "long_term_debt": 38645000, "total_debt": 38976000, "total_liabilities": 163651000, "total_equity": 121081000, "shares_outstanding": 6351400, "goodwill_and_intangibles": 80471000 }, "cash_flow": { "operating_cash_flow": 26408000, "capital_expenditure": 0, "free_cash_flow": 26408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20725, "ticker_id": 4875, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20683000", "ebitda": "5146000", "netIncome": "-21581000", "grossProfit": "85734000", "depreciation": "None", "totalRevenue": "124961000", "costOfRevenue": "39227000", "interestIncome": "3221000", "incomeBeforeTax": "-21529000", "interestExpense": "3039000", "operatingIncome": "-24476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "182000", "nonInterestIncome": "None", "operatingExpenses": "110210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25829000", "sellingGeneralAndAdministrative": "75151000", "netIncomeFromContinuingOperations": "-21581000" }, "balance": { "goodwill": "None", "inventory": "38308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284732000", "longTermDebt": "38645000", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80471000", "reportedCurrency": "USD", "retainedEarnings": "-673124000", "totalLiabilities": "163651000", "otherCurrentAssets": "10067000", "totalCurrentAssets": "202549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49466000", "currentNetReceivables": "54120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82183000", "currentAccountsPayable": "14736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40266000", "totalShareholderEquity": "121081000", "capitalLeaseObligations": "1122000", "otherCurrentLiabilities": "99621000", "totalCurrentLiabilities": "114688000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "48963000", "cashAndShortTermInvestments": "50588000", "commonStockSharesOutstanding": "6351400", "intangibleAssetsExcludingGoodwill": "80471000", "cashAndCashEquivalentsAtCarryingValue": "50588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9583000", "operatingCashflow": "26408000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350000", "cashflowFromInvestment": "-48911000", "stockBasedCompensation": "5009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124961000, "cost_of_revenue": 39227000, "gross_profit": 85734000, "research_and_development": 3822000, "selling_general_admin": 75151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20683000, "depreciation_amortisation": 25829000, "ebitda": 5146000, "interest_expense": 3039000, "interest_income": null, "other_non_operating": null, "pretax_income": -21529000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": -21581000, "net_income_continuing_ops": -21581000, "net_income_to_common": -21581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50588000, "short_term_investments": 49466000, "net_receivables": 54120000, "inventory": 38308000, "other_current_assets": null, "total_current_assets": 202549000, "net_ppe": null, "goodwill": null, "intangible_assets": 80471000, "goodwill_and_intangibles": 80471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82183000, "total_assets": 284732000, "short_term_debt": 331000, "accounts_payable": 14736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114688000, "long_term_debt": 38645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48963000, "total_liabilities": 163651000, "total_debt": 38976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -673124000, "total_equity": 121081000, "shares_outstanding": 6351400, "operating_cash_flow": 26408000, "stock_based_compensation": 5009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350000, "free_cash_flow": 26408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20683000", "ebitda": "5146000", "netIncome": "-21581000", "grossProfit": "85734000", "depreciation": "None", "totalRevenue": "124961000", "costOfRevenue": "39227000", "interestIncome": "3221000", "incomeBeforeTax": "-21529000", "interestExpense": "3039000", "operatingIncome": "-24476000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "182000", "nonInterestIncome": "None", "operatingExpenses": "110210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3822000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25829000", "sellingGeneralAndAdministrative": "75151000", "netIncomeFromContinuingOperations": "-21581000" }, "balance": { "goodwill": "None", "inventory": "38308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284732000", "longTermDebt": "38645000", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80471000", "reportedCurrency": "USD", "retainedEarnings": "-673124000", "totalLiabilities": "163651000", "otherCurrentAssets": "10067000", "totalCurrentAssets": "202549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49466000", "currentNetReceivables": "54120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82183000", "currentAccountsPayable": "14736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40266000", "totalShareholderEquity": "121081000", "capitalLeaseObligations": "1122000", "otherCurrentLiabilities": "99621000", "totalCurrentLiabilities": "114688000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "48963000", "cashAndShortTermInvestments": "50588000", "commonStockSharesOutstanding": "6351400", "intangibleAssetsExcludingGoodwill": "80471000", "cashAndCashEquivalentsAtCarryingValue": "50588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21581000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9583000", "operatingCashflow": "26408000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350000", "cashflowFromInvestment": "-48911000", "stockBasedCompensation": "5009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25829000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 152069000, "cost_of_revenue": 27020000, "gross_profit": 125049000, "ebit": 24941000, "ebitda": 53170000, "pretax_income": -254054000, "tax_provision": 77888000, "net_income": -331942000, "net_income_to_common": -331942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73441000, "total_current_assets": 171062000, "total_assets": 286419000, "short_term_debt": 1856000, "long_term_debt": 38206000, "total_debt": 40062000, "total_liabilities": 148416000, "total_equity": 138003000, "shares_outstanding": 4735400, "goodwill_and_intangibles": 111332000 }, "cash_flow": { "operating_cash_flow": 49604000, "capital_expenditure": 628000, "free_cash_flow": 50232000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20730, "ticker_id": 4875, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24941000", "ebitda": "53170000", "netIncome": "-331942000", "grossProfit": "125049000", "depreciation": "None", "totalRevenue": "152069000", "costOfRevenue": "27020000", "interestIncome": "2403000", "incomeBeforeTax": "-254054000", "interestExpense": "3380000", "operatingIncome": "-243536000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "77888000", "reportedCurrency": "USD", "netInterestIncome": "-13298000", "nonInterestIncome": "None", "operatingExpenses": "368585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28229000", "sellingGeneralAndAdministrative": "65338000", "netIncomeFromContinuingOperations": "-331942000" }, "balance": { "goodwill": "None", "inventory": "37686000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286419000", "longTermDebt": "38206000", "shortTermDebt": "1856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "111332000", "reportedCurrency": "USD", "retainedEarnings": "-651543000", "totalLiabilities": "148416000", "otherCurrentAssets": "12272000", "totalCurrentAssets": "171062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115357000", "currentAccountsPayable": "13439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39676000", "totalShareholderEquity": "138003000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "80004000", "totalCurrentLiabilities": "93443000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "54973000", "cashAndShortTermInvestments": "73441000", "commonStockSharesOutstanding": "4735400", "intangibleAssetsExcludingGoodwill": "111332000", "cashAndCashEquivalentsAtCarryingValue": "73441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-331942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4973000", "operatingCashflow": "49604000", "capitalExpenditures": "628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44201000", "cashflowFromInvestment": "3097000", "stockBasedCompensation": "9158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152069000, "cost_of_revenue": 27020000, "gross_profit": 125049000, "research_and_development": 2843000, "selling_general_admin": 65338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24941000, "depreciation_amortisation": 28229000, "ebitda": 53170000, "interest_expense": 3380000, "interest_income": null, "other_non_operating": null, "pretax_income": -254054000, "tax_provision": 77888000, "effective_tax_rate": null, "net_income": -331942000, "net_income_continuing_ops": -331942000, "net_income_to_common": -331942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73441000, "short_term_investments": 0, "net_receivables": 47663000, "inventory": 37686000, "other_current_assets": null, "total_current_assets": 171062000, "net_ppe": null, "goodwill": null, "intangible_assets": 111332000, "goodwill_and_intangibles": 111332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115357000, "total_assets": 286419000, "short_term_debt": 1856000, "accounts_payable": 13439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93443000, "long_term_debt": 38206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54973000, "total_liabilities": 148416000, "total_debt": 40062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651543000, "total_equity": 138003000, "shares_outstanding": 4735400, "operating_cash_flow": 49604000, "stock_based_compensation": 9158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44201000, "free_cash_flow": 50232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24941000", "ebitda": "53170000", "netIncome": "-331942000", "grossProfit": "125049000", "depreciation": "None", "totalRevenue": "152069000", "costOfRevenue": "27020000", "interestIncome": "2403000", "incomeBeforeTax": "-254054000", "interestExpense": "3380000", "operatingIncome": "-243536000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "77888000", "reportedCurrency": "USD", "netInterestIncome": "-13298000", "nonInterestIncome": "None", "operatingExpenses": "368585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2843000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28229000", "sellingGeneralAndAdministrative": "65338000", "netIncomeFromContinuingOperations": "-331942000" }, "balance": { "goodwill": "None", "inventory": "37686000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286419000", "longTermDebt": "38206000", "shortTermDebt": "1856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "111332000", "reportedCurrency": "USD", "retainedEarnings": "-651543000", "totalLiabilities": "148416000", "otherCurrentAssets": "12272000", "totalCurrentAssets": "171062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115357000", "currentAccountsPayable": "13439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39676000", "totalShareholderEquity": "138003000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "80004000", "totalCurrentLiabilities": "93443000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "54973000", "cashAndShortTermInvestments": "73441000", "commonStockSharesOutstanding": "4735400", "intangibleAssetsExcludingGoodwill": "111332000", "cashAndCashEquivalentsAtCarryingValue": "73441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-331942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4973000", "operatingCashflow": "49604000", "capitalExpenditures": "628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44201000", "cashflowFromInvestment": "3097000", "stockBasedCompensation": "9158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28229000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 156234000, "cost_of_revenue": 18748000, "gross_profit": 137486000, "ebit": 56774000, "ebitda": 90170000, "pretax_income": 31166000, "tax_provision": -78459000, "net_income": 109625000, "net_income_to_common": 109625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64941000, "total_current_assets": 132262000, "total_assets": 413913000, "short_term_debt": 470000, "long_term_debt": 66403000, "total_debt": 66873000, "total_liabilities": 188188000, "total_equity": 225725000, "shares_outstanding": 3644600, "goodwill_and_intangibles": 197996000 }, "cash_flow": { "operating_cash_flow": 78598000, "capital_expenditure": 274000, "free_cash_flow": 78872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20735, "ticker_id": 4875, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56774000", "ebitda": "90170000", "netIncome": "109625000", "grossProfit": "137486000", "depreciation": "None", "totalRevenue": "156234000", "costOfRevenue": "18748000", "interestIncome": "None", "incomeBeforeTax": "31166000", "interestExpense": "7961000", "operatingIncome": "39405000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-78459000", "reportedCurrency": "USD", "netInterestIncome": "-7961000", "nonInterestIncome": "None", "operatingExpenses": "98081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33396000", "sellingGeneralAndAdministrative": "44704000", "netIncomeFromContinuingOperations": "109625000" }, "balance": { "goodwill": "None", "inventory": "13696000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "413913000", "longTermDebt": "66403000", "shortTermDebt": "470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197996000", "reportedCurrency": "USD", "retainedEarnings": "-319601000", "totalLiabilities": "188188000", "otherCurrentAssets": "8268000", "totalCurrentAssets": "132262000", "currentLongTermDebt": "470000", "longTermInvestments": "268000", "shortTermInvestments": "None", "currentNetReceivables": "45357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281651000", "currentAccountsPayable": "5991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "881000", "shortLongTermDebtTotal": "66873000", "totalShareholderEquity": "225725000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "88855000", "totalCurrentLiabilities": "95316000", "otherNonCurrentLiabilities": "26469000", "totalNonCurrentLiabilities": "92872000", "cashAndShortTermInvestments": "64941000", "commonStockSharesOutstanding": "3644600", "intangibleAssetsExcludingGoodwill": "197996000", "cashAndCashEquivalentsAtCarryingValue": "64941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6593000", "operatingCashflow": "78598000", "capitalExpenditures": "274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7794000", "cashflowFromInvestment": "-42673000", "stockBasedCompensation": "7504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156234000, "cost_of_revenue": 18748000, "gross_profit": 137486000, "research_and_development": 0, "selling_general_admin": 44704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56774000, "depreciation_amortisation": 33396000, "ebitda": 90170000, "interest_expense": 7961000, "interest_income": null, "other_non_operating": null, "pretax_income": 31166000, "tax_provision": -78459000, "effective_tax_rate": null, "net_income": 109625000, "net_income_continuing_ops": 109625000, "net_income_to_common": 109625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64941000, "short_term_investments": null, "net_receivables": 45357000, "inventory": 13696000, "other_current_assets": null, "total_current_assets": 132262000, "net_ppe": null, "goodwill": null, "intangible_assets": 197996000, "goodwill_and_intangibles": 197996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 281651000, "total_assets": 413913000, "short_term_debt": 470000, "accounts_payable": 5991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95316000, "long_term_debt": 66403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92872000, "total_liabilities": 188188000, "total_debt": 66873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -319601000, "total_equity": 225725000, "shares_outstanding": 3644600, "operating_cash_flow": 78598000, "stock_based_compensation": 7504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42673000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7794000, "free_cash_flow": 78872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56774000", "ebitda": "90170000", "netIncome": "109625000", "grossProfit": "137486000", "depreciation": "None", "totalRevenue": "156234000", "costOfRevenue": "18748000", "interestIncome": "None", "incomeBeforeTax": "31166000", "interestExpense": "7961000", "operatingIncome": "39405000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-78459000", "reportedCurrency": "USD", "netInterestIncome": "-7961000", "nonInterestIncome": "None", "operatingExpenses": "98081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33396000", "sellingGeneralAndAdministrative": "44704000", "netIncomeFromContinuingOperations": "109625000" }, "balance": { "goodwill": "None", "inventory": "13696000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "413913000", "longTermDebt": "66403000", "shortTermDebt": "470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197996000", "reportedCurrency": "USD", "retainedEarnings": "-319601000", "totalLiabilities": "188188000", "otherCurrentAssets": "8268000", "totalCurrentAssets": "132262000", "currentLongTermDebt": "470000", "longTermInvestments": "268000", "shortTermInvestments": "None", "currentNetReceivables": "45357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "281651000", "currentAccountsPayable": "5991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "881000", "shortLongTermDebtTotal": "66873000", "totalShareholderEquity": "225725000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "88855000", "totalCurrentLiabilities": "95316000", "otherNonCurrentLiabilities": "26469000", "totalNonCurrentLiabilities": "92872000", "cashAndShortTermInvestments": "64941000", "commonStockSharesOutstanding": "3644600", "intangibleAssetsExcludingGoodwill": "197996000", "cashAndCashEquivalentsAtCarryingValue": "64941000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109625000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6593000", "operatingCashflow": "78598000", "capitalExpenditures": "274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7794000", "cashflowFromInvestment": "-42673000", "stockBasedCompensation": "7504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33396000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 111014000, "cost_of_revenue": 15832000, "gross_profit": 95182000, "ebit": 9667000, "ebitda": 38781000, "pretax_income": -553000, "tax_provision": 728000, "net_income": -1281000, "net_income_to_common": -1281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36810000, "total_current_assets": 103498000, "total_assets": 326547000, "short_term_debt": 14152000, "long_term_debt": 61319000, "total_debt": 75471000, "total_liabilities": 224133000, "total_equity": 102414000, "shares_outstanding": 2877933, "goodwill_and_intangibles": 216054000 }, "cash_flow": { "operating_cash_flow": 5523000, "capital_expenditure": 53000, "free_cash_flow": 5576000, "dividends_paid": 193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20740, "ticker_id": 4875, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9667000", "ebitda": "38781000", "netIncome": "-1281000", "grossProfit": "95182000", "depreciation": "None", "totalRevenue": "111014000", "costOfRevenue": "15832000", "interestIncome": "None", "incomeBeforeTax": "-553000", "interestExpense": "10220000", "operatingIncome": "9424000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "728000", "reportedCurrency": "USD", "netInterestIncome": "-10220000", "nonInterestIncome": "None", "operatingExpenses": "85758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29114000", "sellingGeneralAndAdministrative": "54755000", "netIncomeFromContinuingOperations": "-1281000" }, "balance": { "goodwill": "None", "inventory": "7489000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "326547000", "longTermDebt": "61319000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "216054000", "reportedCurrency": "USD", "retainedEarnings": "-429226000", "totalLiabilities": "224133000", "otherCurrentAssets": "15446000", "totalCurrentAssets": "103498000", "currentLongTermDebt": "12174000", "longTermInvestments": "1579000", "shortTermInvestments": "None", "currentNetReceivables": "43753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223049000", "currentAccountsPayable": "6685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1527000", "shortLongTermDebtTotal": "75868000", "totalShareholderEquity": "102414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114182000", "totalCurrentLiabilities": "135019000", "otherNonCurrentLiabilities": "27795000", "totalNonCurrentLiabilities": "89114000", "cashAndShortTermInvestments": "36810000", "commonStockSharesOutstanding": "2877933", "intangibleAssetsExcludingGoodwill": "216054000", "cashAndCashEquivalentsAtCarryingValue": "36810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1281000", "profitLoss": "None", "dividendPayout": "193000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4268000", "operatingCashflow": "5523000", "capitalExpenditures": "53000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29026000", "cashflowFromInvestment": "-18525000", "stockBasedCompensation": "3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111014000, "cost_of_revenue": 15832000, "gross_profit": 95182000, "research_and_development": 0, "selling_general_admin": 54755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9667000, "depreciation_amortisation": 29114000, "ebitda": 38781000, "interest_expense": 10220000, "interest_income": null, "other_non_operating": null, "pretax_income": -553000, "tax_provision": 728000, "effective_tax_rate": null, "net_income": -1281000, "net_income_continuing_ops": -1281000, "net_income_to_common": -1281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36810000, "short_term_investments": null, "net_receivables": 43753000, "inventory": 7489000, "other_current_assets": null, "total_current_assets": 103498000, "net_ppe": null, "goodwill": null, "intangible_assets": 216054000, "goodwill_and_intangibles": 216054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223049000, "total_assets": 326547000, "short_term_debt": 14152000, "accounts_payable": 6685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135019000, "long_term_debt": 61319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89114000, "total_liabilities": 224133000, "total_debt": 75471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429226000, "total_equity": 102414000, "shares_outstanding": 2877933, "operating_cash_flow": 5523000, "stock_based_compensation": 3545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18525000, "dividends_paid": 193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29026000, "free_cash_flow": 5576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9667000", "ebitda": "38781000", "netIncome": "-1281000", "grossProfit": "95182000", "depreciation": "None", "totalRevenue": "111014000", "costOfRevenue": "15832000", "interestIncome": "None", "incomeBeforeTax": "-553000", "interestExpense": "10220000", "operatingIncome": "9424000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "728000", "reportedCurrency": "USD", "netInterestIncome": "-10220000", "nonInterestIncome": "None", "operatingExpenses": "85758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29114000", "sellingGeneralAndAdministrative": "54755000", "netIncomeFromContinuingOperations": "-1281000" }, "balance": { "goodwill": "None", "inventory": "7489000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "326547000", "longTermDebt": "61319000", "shortTermDebt": "14152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "216054000", "reportedCurrency": "USD", "retainedEarnings": "-429226000", "totalLiabilities": "224133000", "otherCurrentAssets": "15446000", "totalCurrentAssets": "103498000", "currentLongTermDebt": "12174000", "longTermInvestments": "1579000", "shortTermInvestments": "None", "currentNetReceivables": "43753000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223049000", "currentAccountsPayable": "6685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1527000", "shortLongTermDebtTotal": "75868000", "totalShareholderEquity": "102414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "114182000", "totalCurrentLiabilities": "135019000", "otherNonCurrentLiabilities": "27795000", "totalNonCurrentLiabilities": "89114000", "cashAndShortTermInvestments": "36810000", "commonStockSharesOutstanding": "2877933", "intangibleAssetsExcludingGoodwill": "216054000", "cashAndCashEquivalentsAtCarryingValue": "36810000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1281000", "profitLoss": "None", "dividendPayout": "193000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "4268000", "operatingCashflow": "5523000", "capitalExpenditures": "53000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29026000", "cashflowFromInvestment": "-18525000", "stockBasedCompensation": "3545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29077000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 108075000, "cost_of_revenue": 15772000, "gross_profit": 92303000, "ebit": -42708000, "ebitda": -16277000, "pretax_income": -10775001, "tax_provision": 17368999, "net_income": -28144000, "net_income_to_common": -28144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20786000, "total_current_assets": 94254000, "total_assets": 303274000, "short_term_debt": 14625000, "long_term_debt": 72160000, "total_debt": 86785000, "total_liabilities": 247760000, "total_equity": 55514000, "shares_outstanding": 1747250, "goodwill_and_intangibles": 200082000 }, "cash_flow": { "operating_cash_flow": -65572000, "capital_expenditure": 10000, "free_cash_flow": -65562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20745, "ticker_id": 4875, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42708000", "ebitda": "-16277000", "netIncome": "-28144000", "grossProfit": "92303000", "depreciation": "None", "totalRevenue": "108075000", "costOfRevenue": "15772000", "interestIncome": "None", "incomeBeforeTax": "-10775001", "interestExpense": "15926000", "operatingIncome": "-82155000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17368999", "reportedCurrency": "USD", "netInterestIncome": "-15926000", "nonInterestIncome": "None", "operatingExpenses": "174458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4213000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26431000", "sellingGeneralAndAdministrative": "103815000", "netIncomeFromContinuingOperations": "-28144000" }, "balance": { "goodwill": "None", "inventory": "11712000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "303274000", "longTermDebt": "72160000", "shortTermDebt": "14625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "200082000", "reportedCurrency": "USD", "retainedEarnings": "-427945000", "totalLiabilities": "247760000", "otherCurrentAssets": "17406000", "totalCurrentAssets": "94254000", "currentLongTermDebt": "11942000", "longTermInvestments": "1579000", "shortTermInvestments": "1579000", "currentNetReceivables": "44350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209020000", "currentAccountsPayable": "14808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4784000", "shortLongTermDebtTotal": "89600000", "totalShareholderEquity": "55514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103253000", "totalCurrentLiabilities": "132686000", "otherNonCurrentLiabilities": "42914000", "totalNonCurrentLiabilities": "115074000", "cashAndShortTermInvestments": "20786000", "commonStockSharesOutstanding": "1747250", "intangibleAssetsExcludingGoodwill": "200082000", "cashAndCashEquivalentsAtCarryingValue": "20786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-291000", "operatingCashflow": "-65572000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-468550000", "cashflowFromInvestment": "512801000", "stockBasedCompensation": "10924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26431000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108075000, "cost_of_revenue": 15772000, "gross_profit": 92303000, "research_and_development": 4213000, "selling_general_admin": 103815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42708000, "depreciation_amortisation": 26431000, "ebitda": -16277000, "interest_expense": 15926000, "interest_income": null, "other_non_operating": null, "pretax_income": -10775001, "tax_provision": 17368999, "effective_tax_rate": null, "net_income": -28144000, "net_income_continuing_ops": -28144000, "net_income_to_common": -28144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20786000, "short_term_investments": 1579000, "net_receivables": 44350000, "inventory": 11712000, "other_current_assets": null, "total_current_assets": 94254000, "net_ppe": null, "goodwill": null, "intangible_assets": 200082000, "goodwill_and_intangibles": 200082000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 209020000, "total_assets": 303274000, "short_term_debt": 14625000, "accounts_payable": 14808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132686000, "long_term_debt": 72160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115074000, "total_liabilities": 247760000, "total_debt": 86785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -427945000, "total_equity": 55514000, "shares_outstanding": 1747250, "operating_cash_flow": -65572000, "stock_based_compensation": 10924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 512801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -468550000, "free_cash_flow": -65562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42708000", "ebitda": "-16277000", "netIncome": "-28144000", "grossProfit": "92303000", "depreciation": "None", "totalRevenue": "108075000", "costOfRevenue": "15772000", "interestIncome": "None", "incomeBeforeTax": "-10775001", "interestExpense": "15926000", "operatingIncome": "-82155000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17368999", "reportedCurrency": "USD", "netInterestIncome": "-15926000", "nonInterestIncome": "None", "operatingExpenses": "174458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4213000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26431000", "sellingGeneralAndAdministrative": "103815000", "netIncomeFromContinuingOperations": "-28144000" }, "balance": { "goodwill": "None", "inventory": "11712000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "303274000", "longTermDebt": "72160000", "shortTermDebt": "14625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "200082000", "reportedCurrency": "USD", "retainedEarnings": "-427945000", "totalLiabilities": "247760000", "otherCurrentAssets": "17406000", "totalCurrentAssets": "94254000", "currentLongTermDebt": "11942000", "longTermInvestments": "1579000", "shortTermInvestments": "1579000", "currentNetReceivables": "44350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209020000", "currentAccountsPayable": "14808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4784000", "shortLongTermDebtTotal": "89600000", "totalShareholderEquity": "55514000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103253000", "totalCurrentLiabilities": "132686000", "otherNonCurrentLiabilities": "42914000", "totalNonCurrentLiabilities": "115074000", "cashAndShortTermInvestments": "20786000", "commonStockSharesOutstanding": "1747250", "intangibleAssetsExcludingGoodwill": "200082000", "cashAndCashEquivalentsAtCarryingValue": "20786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28144000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-291000", "operatingCashflow": "-65572000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-468550000", "cashflowFromInvestment": "512801000", "stockBasedCompensation": "10924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26431000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 229526000, "cost_of_revenue": 9505000, "gross_profit": 220021000, "ebit": -5112000, "ebitda": 97834000, "pretax_income": -211918000, "tax_provision": 5283000, "net_income": -217201000, "net_income_to_common": -217201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42107000, "total_current_assets": 103951000, "total_assets": 527170000, "short_term_debt": 82094000, "long_term_debt": 271258000, "total_debt": 353352000, "total_liabilities": 469212000, "total_equity": 57958000, "shares_outstanding": 1178600, "goodwill_and_intangibles": 400535000 }, "cash_flow": { "operating_cash_flow": 90475000, "capital_expenditure": 1481000, "free_cash_flow": 91956000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20750, "ticker_id": 4875, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5112000", "ebitda": "97834000", "netIncome": "-217201000", "grossProfit": "220021000", "depreciation": "None", "totalRevenue": "229526000", "costOfRevenue": "9505000", "interestIncome": "54441000", "incomeBeforeTax": "-211918000", "interestExpense": "58389000", "operatingIncome": "-194428000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5283000", "reportedCurrency": "USD", "netInterestIncome": "-58389000", "nonInterestIncome": "None", "operatingExpenses": "414449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10106000", "otherNonOperatingIncome": "30333000", "costofGoodsAndServicesSold": "9505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102946000", "sellingGeneralAndAdministrative": "109640000", "netIncomeFromContinuingOperations": "-217184000" }, "balance": { "goodwill": "None", "inventory": "3412000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "527170000", "longTermDebt": "271258000", "shortTermDebt": "82094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "400535000", "reportedCurrency": "USD", "retainedEarnings": "-399801000", "totalLiabilities": "469212000", "otherCurrentAssets": "15688000", "totalCurrentAssets": "103951000", "currentLongTermDebt": "80000000", "longTermInvestments": "13064000", "shortTermInvestments": "None", "currentNetReceivables": "42744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423219000", "currentAccountsPayable": "16193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3497000", "shortLongTermDebtTotal": "358172000", "totalShareholderEquity": "57958000", "capitalLeaseObligations": "6914000", "otherCurrentLiabilities": "86266000", "totalCurrentLiabilities": "184553000", "otherNonCurrentLiabilities": "13401000", "totalNonCurrentLiabilities": "284659000", "cashAndShortTermInvestments": "42107000", "commonStockSharesOutstanding": "1178600", "intangibleAssetsExcludingGoodwill": "400535000", "cashAndCashEquivalentsAtCarryingValue": "42107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-316000", "operatingCashflow": "90475000", "capitalExpenditures": "1481000", "changeInReceivables": "-5533000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157836000", "cashflowFromInvestment": "-1481000", "stockBasedCompensation": "10596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229526000, "cost_of_revenue": 9505000, "gross_profit": 220021000, "research_and_development": 10106000, "selling_general_admin": 109640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5112000, "depreciation_amortisation": 102946000, "ebitda": 97834000, "interest_expense": 58389000, "interest_income": null, "other_non_operating": null, "pretax_income": -211918000, "tax_provision": 5283000, "effective_tax_rate": null, "net_income": -217201000, "net_income_continuing_ops": -217184000, "net_income_to_common": -217201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42107000, "short_term_investments": null, "net_receivables": 42744000, "inventory": 3412000, "other_current_assets": null, "total_current_assets": 103951000, "net_ppe": null, "goodwill": null, "intangible_assets": 400535000, "goodwill_and_intangibles": 400535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423219000, "total_assets": 527170000, "short_term_debt": 82094000, "accounts_payable": 16193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184553000, "long_term_debt": 271258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284659000, "total_liabilities": 469212000, "total_debt": 353352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399801000, "total_equity": 57958000, "shares_outstanding": 1178600, "operating_cash_flow": 90475000, "stock_based_compensation": 10596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157836000, "free_cash_flow": 91956000, "net_change_in_cash": -68842000 }, "raw_data": { "income": { "ebit": "-5112000", "ebitda": "97834000", "netIncome": "-217201000", "grossProfit": "220021000", "depreciation": "None", "totalRevenue": "229526000", "costOfRevenue": "9505000", "interestIncome": "54441000", "incomeBeforeTax": "-211918000", "interestExpense": "58389000", "operatingIncome": "-194428000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5283000", "reportedCurrency": "USD", "netInterestIncome": "-58389000", "nonInterestIncome": "None", "operatingExpenses": "414449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10106000", "otherNonOperatingIncome": "30333000", "costofGoodsAndServicesSold": "9505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102946000", "sellingGeneralAndAdministrative": "109640000", "netIncomeFromContinuingOperations": "-217184000" }, "balance": { "goodwill": "None", "inventory": "3412000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "527170000", "longTermDebt": "271258000", "shortTermDebt": "82094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "400535000", "reportedCurrency": "USD", "retainedEarnings": "-399801000", "totalLiabilities": "469212000", "otherCurrentAssets": "15688000", "totalCurrentAssets": "103951000", "currentLongTermDebt": "80000000", "longTermInvestments": "13064000", "shortTermInvestments": "None", "currentNetReceivables": "42744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423219000", "currentAccountsPayable": "16193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3497000", "shortLongTermDebtTotal": "358172000", "totalShareholderEquity": "57958000", "capitalLeaseObligations": "6914000", "otherCurrentLiabilities": "86266000", "totalCurrentLiabilities": "184553000", "otherNonCurrentLiabilities": "13401000", "totalNonCurrentLiabilities": "284659000", "cashAndShortTermInvestments": "42107000", "commonStockSharesOutstanding": "1178600", "intangibleAssetsExcludingGoodwill": "400535000", "cashAndCashEquivalentsAtCarryingValue": "42107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-217201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-316000", "operatingCashflow": "90475000", "capitalExpenditures": "1481000", "changeInReceivables": "-5533000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157836000", "cashflowFromInvestment": "-1481000", "stockBasedCompensation": "10596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68842000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102946000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 311770000, "cost_of_revenue": 18476000, "gross_profit": 293294000, "ebit": 106732000, "ebitda": 213158000, "pretax_income": 37975000, "tax_provision": 1067000, "net_income": 36908000, "net_income_to_common": 36908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110949000, "total_current_assets": 215919000, "total_assets": 932866000, "short_term_debt": 120000000, "long_term_debt": 446107000, "total_debt": 566107000, "total_liabilities": 712531000, "total_equity": 220335000, "shares_outstanding": 1070133, "goodwill_and_intangibles": 692099000 }, "cash_flow": { "operating_cash_flow": 72497000, "capital_expenditure": 5507000, "free_cash_flow": 78004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20755, "ticker_id": 4875, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106732000", "ebitda": "213158000", "netIncome": "36908000", "grossProfit": "293294000", "depreciation": "None", "totalRevenue": "311770000", "costOfRevenue": "18476000", "interestIncome": "1197000", "incomeBeforeTax": "37975000", "interestExpense": "68757000", "operatingIncome": "43659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1067000", "reportedCurrency": "USD", "netInterestIncome": "-67684000", "nonInterestIncome": "None", "operatingExpenses": "229034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8042000", "otherNonOperatingIncome": "1197000", "costofGoodsAndServicesSold": "18476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106426000", "sellingGeneralAndAdministrative": "118418000", "netIncomeFromContinuingOperations": "36908000" }, "balance": { "goodwill": "None", "inventory": "3396000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "932866000", "longTermDebt": "446107000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "692099000", "reportedCurrency": "USD", "retainedEarnings": "-182600000", "totalLiabilities": "712531000", "otherCurrentAssets": "56551000", "totalCurrentAssets": "215919000", "currentLongTermDebt": "120000000", "longTermInvestments": "11784000", "shortTermInvestments": "0", "currentNetReceivables": "37211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716947000", "currentAccountsPayable": "6138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13064000", "shortLongTermDebtTotal": "566107000", "totalShareholderEquity": "220335000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119898000", "totalCurrentLiabilities": "124903000", "otherNonCurrentLiabilities": "20388000", "totalNonCurrentLiabilities": "587628000", "cashAndShortTermInvestments": "110949000", "commonStockSharesOutstanding": "1070133", "intangibleAssetsExcludingGoodwill": "692099000", "cashAndCashEquivalentsAtCarryingValue": "110949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9048000", "operatingCashflow": "72497000", "capitalExpenditures": "5507000", "changeInReceivables": "35271000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81350000", "cashflowFromInvestment": "-7082000", "stockBasedCompensation": "12585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15935000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311770000, "cost_of_revenue": 18476000, "gross_profit": 293294000, "research_and_development": 8042000, "selling_general_admin": 118418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106732000, "depreciation_amortisation": 106426000, "ebitda": 213158000, "interest_expense": 68757000, "interest_income": null, "other_non_operating": null, "pretax_income": 37975000, "tax_provision": 1067000, "effective_tax_rate": null, "net_income": 36908000, "net_income_continuing_ops": 36908000, "net_income_to_common": 36908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110949000, "short_term_investments": 0, "net_receivables": 37211000, "inventory": 3396000, "other_current_assets": null, "total_current_assets": 215919000, "net_ppe": null, "goodwill": null, "intangible_assets": 692099000, "goodwill_and_intangibles": 692099000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716947000, "total_assets": 932866000, "short_term_debt": 120000000, "accounts_payable": 6138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124903000, "long_term_debt": 446107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587628000, "total_liabilities": 712531000, "total_debt": 566107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -182600000, "total_equity": 220335000, "shares_outstanding": 1070133, "operating_cash_flow": 72497000, "stock_based_compensation": 12585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7082000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81350000, "free_cash_flow": 78004000, "net_change_in_cash": -15935000 }, "raw_data": { "income": { "ebit": "106732000", "ebitda": "213158000", "netIncome": "36908000", "grossProfit": "293294000", "depreciation": "None", "totalRevenue": "311770000", "costOfRevenue": "18476000", "interestIncome": "1197000", "incomeBeforeTax": "37975000", "interestExpense": "68757000", "operatingIncome": "43659000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1067000", "reportedCurrency": "USD", "netInterestIncome": "-67684000", "nonInterestIncome": "None", "operatingExpenses": "229034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8042000", "otherNonOperatingIncome": "1197000", "costofGoodsAndServicesSold": "18476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106426000", "sellingGeneralAndAdministrative": "118418000", "netIncomeFromContinuingOperations": "36908000" }, "balance": { "goodwill": "None", "inventory": "3396000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "932866000", "longTermDebt": "446107000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "692099000", "reportedCurrency": "USD", "retainedEarnings": "-182600000", "totalLiabilities": "712531000", "otherCurrentAssets": "56551000", "totalCurrentAssets": "215919000", "currentLongTermDebt": "120000000", "longTermInvestments": "11784000", "shortTermInvestments": "0", "currentNetReceivables": "37211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716947000", "currentAccountsPayable": "6138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13064000", "shortLongTermDebtTotal": "566107000", "totalShareholderEquity": "220335000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "119898000", "totalCurrentLiabilities": "124903000", "otherNonCurrentLiabilities": "20388000", "totalNonCurrentLiabilities": "587628000", "cashAndShortTermInvestments": "110949000", "commonStockSharesOutstanding": "1070133", "intangibleAssetsExcludingGoodwill": "692099000", "cashAndCashEquivalentsAtCarryingValue": "110949000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9048000", "operatingCashflow": "72497000", "capitalExpenditures": "5507000", "changeInReceivables": "35271000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81350000", "cashflowFromInvestment": "-7082000", "stockBasedCompensation": "12585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15935000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106426000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 9933000, "cost_of_revenue": 8551000, "gross_profit": 1382000, "ebit": -18470000, "ebitda": -12630000, "pretax_income": -18811000, "tax_provision": 45000, "net_income": -18856000, "net_income_to_common": -18856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33713000, "total_current_assets": 166855000, "total_assets": 211299000, "short_term_debt": 220000, "long_term_debt": 39245000, "total_debt": 39465000, "total_liabilities": 135667000, "total_equity": 75632000, "shares_outstanding": 6434000, "goodwill_and_intangibles": 43104000 }, "cash_flow": { "operating_cash_flow": 8563000, "capital_expenditure": 0, "free_cash_flow": 8563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20718, "ticker_id": 4875, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18470000", "ebitda": "-12630000", "netIncome": "-18856000", "grossProfit": "1382000", "depreciation": "None", "totalRevenue": "9933000", "costOfRevenue": "8551000", "interestIncome": "469000", "incomeBeforeTax": "-18811000", "interestExpense": "775000", "operatingIncome": "-18470000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-306000", "nonInterestIncome": "None", "operatingExpenses": "19852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "454000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5840000", "sellingGeneralAndAdministrative": "19434000", "netIncomeFromContinuingOperations": "-18856000" }, "balance": { "goodwill": "None", "inventory": "23010000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "211299000", "longTermDebt": "39245000", "shortTermDebt": "220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43104000", "reportedCurrency": "USD", "retainedEarnings": "-722355000", "totalLiabilities": "135667000", "otherCurrentAssets": "10749000", "totalCurrentAssets": "166855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37856000", "currentNetReceivables": "61527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44444000", "currentAccountsPayable": "5913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40313000", "totalShareholderEquity": "75632000", "capitalLeaseObligations": "844000", "otherCurrentLiabilities": "85440000", "totalCurrentLiabilities": "91573000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "44094000", "cashAndShortTermInvestments": "33713000", "commonStockSharesOutstanding": "6434000", "intangibleAssetsExcludingGoodwill": "43104000", "cashAndCashEquivalentsAtCarryingValue": "33713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "912000", "operatingCashflow": "8563000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "15110000", "stockBasedCompensation": "725000", "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": "5840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9933000, "cost_of_revenue": 8551000, "gross_profit": 1382000, "research_and_development": 454000, "selling_general_admin": 19434000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18470000, "depreciation_amortisation": 5840000, "ebitda": -12630000, "interest_expense": 775000, "interest_income": null, "other_non_operating": null, "pretax_income": -18811000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": -18856000, "net_income_continuing_ops": -18856000, "net_income_to_common": -18856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33713000, "short_term_investments": 37856000, "net_receivables": 61527000, "inventory": 23010000, "other_current_assets": null, "total_current_assets": 166855000, "net_ppe": null, "goodwill": null, "intangible_assets": 43104000, "goodwill_and_intangibles": 43104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44444000, "total_assets": 211299000, "short_term_debt": 220000, "accounts_payable": 5913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91573000, "long_term_debt": 39245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44094000, "total_liabilities": 135667000, "total_debt": 39465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -722355000, "total_equity": 75632000, "shares_outstanding": 6434000, "operating_cash_flow": 8563000, "stock_based_compensation": 725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15110000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000, "free_cash_flow": 8563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18470000", "ebitda": "-12630000", "netIncome": "-18856000", "grossProfit": "1382000", "depreciation": "None", "totalRevenue": "9933000", "costOfRevenue": "8551000", "interestIncome": "469000", "incomeBeforeTax": "-18811000", "interestExpense": "775000", "operatingIncome": "-18470000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-306000", "nonInterestIncome": "None", "operatingExpenses": "19852000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "454000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5840000", "sellingGeneralAndAdministrative": "19434000", "netIncomeFromContinuingOperations": "-18856000" }, "balance": { "goodwill": "None", "inventory": "23010000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "211299000", "longTermDebt": "39245000", "shortTermDebt": "220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43104000", "reportedCurrency": "USD", "retainedEarnings": "-722355000", "totalLiabilities": "135667000", "otherCurrentAssets": "10749000", "totalCurrentAssets": "166855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37856000", "currentNetReceivables": "61527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44444000", "currentAccountsPayable": "5913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40313000", "totalShareholderEquity": "75632000", "capitalLeaseObligations": "844000", "otherCurrentLiabilities": "85440000", "totalCurrentLiabilities": "91573000", "otherNonCurrentLiabilities": "1537000", "totalNonCurrentLiabilities": "44094000", "cashAndShortTermInvestments": "33713000", "commonStockSharesOutstanding": "6434000", "intangibleAssetsExcludingGoodwill": "43104000", "cashAndCashEquivalentsAtCarryingValue": "33713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "912000", "operatingCashflow": "8563000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000", "cashflowFromInvestment": "15110000", "stockBasedCompensation": "725000", "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": "5840000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 13542000, "cost_of_revenue": 9105000, "gross_profit": 4437000, "ebit": -9149000, "ebitda": -3310000, "pretax_income": -11747000, "tax_provision": 181000, "net_income": -11928000, "net_income_to_common": -11928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10229000, "total_current_assets": 216646000, "total_assets": 266970000, "short_term_debt": null, "long_term_debt": 39120000, "total_debt": 39120000, "total_liabilities": 173018000, "total_equity": 93952000, "shares_outstanding": 6420000, "goodwill_and_intangibles": 48908000 }, "cash_flow": { "operating_cash_flow": -29968000, "capital_expenditure": 0, "free_cash_flow": -29968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20719, "ticker_id": 4875, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9149000", "ebitda": "-3310000", "netIncome": "-11928000", "grossProfit": "4437000", "depreciation": "None", "totalRevenue": "13542000", "costOfRevenue": "9105000", "interestIncome": "606000", "incomeBeforeTax": "-11747000", "interestExpense": "772000", "operatingIncome": "-9149000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-166000", "nonInterestIncome": "None", "operatingExpenses": "13586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5839000", "sellingGeneralAndAdministrative": "13135000", "netIncomeFromContinuingOperations": "-11927000" }, "balance": { "goodwill": "None", "inventory": "24120000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "266970000", "longTermDebt": "39120000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48908000", "reportedCurrency": "USD", "retainedEarnings": "-703499000", "totalLiabilities": "173018000", "otherCurrentAssets": "9011000", "totalCurrentAssets": "216646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53176000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50324000", "currentAccountsPayable": "9014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39124000", "totalShareholderEquity": "93952000", "capitalLeaseObligations": "889000", "otherCurrentLiabilities": "118499000", "totalCurrentLiabilities": "127513000", "otherNonCurrentLiabilities": "3074000", "totalNonCurrentLiabilities": "45505000", "cashAndShortTermInvestments": "10229000", "commonStockSharesOutstanding": "6420000", "intangibleAssetsExcludingGoodwill": "48908000", "cashAndCashEquivalentsAtCarryingValue": "10229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-670000", "operatingCashflow": "-29968000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000", "cashflowFromInvestment": "1699000", "stockBasedCompensation": "97000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13542000, "cost_of_revenue": 9105000, "gross_profit": 4437000, "research_and_development": 486000, "selling_general_admin": 13135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9149000, "depreciation_amortisation": 5839000, "ebitda": -3310000, "interest_expense": 772000, "interest_income": null, "other_non_operating": null, "pretax_income": -11747000, "tax_provision": 181000, "effective_tax_rate": null, "net_income": -11928000, "net_income_continuing_ops": -11927000, "net_income_to_common": -11928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10229000, "short_term_investments": 53176000, "net_receivables": 120110000, "inventory": 24120000, "other_current_assets": null, "total_current_assets": 216646000, "net_ppe": null, "goodwill": null, "intangible_assets": 48908000, "goodwill_and_intangibles": 48908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50324000, "total_assets": 266970000, "short_term_debt": null, "accounts_payable": 9014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 127513000, "long_term_debt": 39120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45505000, "total_liabilities": 173018000, "total_debt": 39120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703499000, "total_equity": 93952000, "shares_outstanding": 6420000, "operating_cash_flow": -29968000, "stock_based_compensation": 97000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2000, "free_cash_flow": -29968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9149000", "ebitda": "-3310000", "netIncome": "-11928000", "grossProfit": "4437000", "depreciation": "None", "totalRevenue": "13542000", "costOfRevenue": "9105000", "interestIncome": "606000", "incomeBeforeTax": "-11747000", "interestExpense": "772000", "operatingIncome": "-9149000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "181000", "reportedCurrency": "USD", "netInterestIncome": "-166000", "nonInterestIncome": "None", "operatingExpenses": "13586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5839000", "sellingGeneralAndAdministrative": "13135000", "netIncomeFromContinuingOperations": "-11927000" }, "balance": { "goodwill": "None", "inventory": "24120000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "266970000", "longTermDebt": "39120000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48908000", "reportedCurrency": "USD", "retainedEarnings": "-703499000", "totalLiabilities": "173018000", "otherCurrentAssets": "9011000", "totalCurrentAssets": "216646000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53176000", "currentNetReceivables": "120110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50324000", "currentAccountsPayable": "9014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39124000", "totalShareholderEquity": "93952000", "capitalLeaseObligations": "889000", "otherCurrentLiabilities": "118499000", "totalCurrentLiabilities": "127513000", "otherNonCurrentLiabilities": "3074000", "totalNonCurrentLiabilities": "45505000", "cashAndShortTermInvestments": "10229000", "commonStockSharesOutstanding": "6420000", "intangibleAssetsExcludingGoodwill": "48908000", "cashAndCashEquivalentsAtCarryingValue": "10229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11927000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-670000", "operatingCashflow": "-29968000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000", "cashflowFromInvestment": "1699000", "stockBasedCompensation": "97000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5839000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 49459000, "cost_of_revenue": 19284000, "gross_profit": 30175000, "ebit": 12902000, "ebitda": 18532000, "pretax_income": 11398000, "tax_provision": -47000, "net_income": 11445000, "net_income_to_common": 11445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38500000, "total_current_assets": 263572999, "total_assets": 319775000, "short_term_debt": null, "long_term_debt": 38998000, "total_debt": 38998000, "total_liabilities": 213972000, "total_equity": 105803000, "shares_outstanding": 7100933, "goodwill_and_intangibles": 54711000 }, "cash_flow": { "operating_cash_flow": -4767000, "capital_expenditure": 0, "free_cash_flow": -4767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20721, "ticker_id": 4875, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12902000", "ebitda": "18532000", "netIncome": "11445000", "grossProfit": "30175000", "depreciation": "None", "totalRevenue": "49459000", "costOfRevenue": "19284000", "interestIncome": "664000", "incomeBeforeTax": "11398000", "interestExpense": "770000", "operatingIncome": "12902000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-106000", "nonInterestIncome": "None", "operatingExpenses": "17273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5630000", "sellingGeneralAndAdministrative": "16930000", "netIncomeFromContinuingOperations": "11445000" }, "balance": { "goodwill": "None", "inventory": "24763000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "319775000", "longTermDebt": "38998000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54711000", "reportedCurrency": "USD", "retainedEarnings": "-691572000", "totalLiabilities": "213972000", "otherCurrentAssets": "4075999", "totalCurrentAssets": "263572999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "54927000", "currentNetReceivables": "141307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56202000", "currentAccountsPayable": "14664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39166000", "totalShareholderEquity": "105803000", "capitalLeaseObligations": "930000", "otherCurrentLiabilities": "152119000", "totalCurrentLiabilities": "166783000", "otherNonCurrentLiabilities": "4612000", "totalNonCurrentLiabilities": "47189000", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "7100933", "intangibleAssetsExcludingGoodwill": "54711000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7595000", "operatingCashflow": "-4767000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000", "cashflowFromInvestment": "-3812000", "stockBasedCompensation": "1067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49459000, "cost_of_revenue": 19284000, "gross_profit": 30175000, "research_and_development": 379000, "selling_general_admin": 16930000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12902000, "depreciation_amortisation": 5630000, "ebitda": 18532000, "interest_expense": 770000, "interest_income": null, "other_non_operating": null, "pretax_income": 11398000, "tax_provision": -47000, "effective_tax_rate": null, "net_income": 11445000, "net_income_continuing_ops": 11445000, "net_income_to_common": 11445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38500000, "short_term_investments": 54927000, "net_receivables": 141307000, "inventory": 24763000, "other_current_assets": null, "total_current_assets": 263572999, "net_ppe": null, "goodwill": null, "intangible_assets": 54711000, "goodwill_and_intangibles": 54711000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 56202000, "total_assets": 319775000, "short_term_debt": null, "accounts_payable": 14664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166783000, "long_term_debt": 38998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47189000, "total_liabilities": 213972000, "total_debt": 38998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691572000, "total_equity": 105803000, "shares_outstanding": 7100933, "operating_cash_flow": -4767000, "stock_based_compensation": 1067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000, "free_cash_flow": -4767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12902000", "ebitda": "18532000", "netIncome": "11445000", "grossProfit": "30175000", "depreciation": "None", "totalRevenue": "49459000", "costOfRevenue": "19284000", "interestIncome": "664000", "incomeBeforeTax": "11398000", "interestExpense": "770000", "operatingIncome": "12902000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-47000", "reportedCurrency": "USD", "netInterestIncome": "-106000", "nonInterestIncome": "None", "operatingExpenses": "17273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19284000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5630000", "sellingGeneralAndAdministrative": "16930000", "netIncomeFromContinuingOperations": "11445000" }, "balance": { "goodwill": "None", "inventory": "24763000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "319775000", "longTermDebt": "38998000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "54711000", "reportedCurrency": "USD", "retainedEarnings": "-691572000", "totalLiabilities": "213972000", "otherCurrentAssets": "4075999", "totalCurrentAssets": "263572999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "54927000", "currentNetReceivables": "141307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56202000", "currentAccountsPayable": "14664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39166000", "totalShareholderEquity": "105803000", "capitalLeaseObligations": "930000", "otherCurrentLiabilities": "152119000", "totalCurrentLiabilities": "166783000", "otherNonCurrentLiabilities": "4612000", "totalNonCurrentLiabilities": "47189000", "cashAndShortTermInvestments": "38500000", "commonStockSharesOutstanding": "7100933", "intangibleAssetsExcludingGoodwill": "54711000", "cashAndCashEquivalentsAtCarryingValue": "38500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7595000", "operatingCashflow": "-4767000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000", "cashflowFromInvestment": "-3812000", "stockBasedCompensation": "1067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5750000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 29222000, "cost_of_revenue": 19945000, "gross_profit": 9277000, "ebit": -8035000, "ebitda": 1233000, "pretax_income": -16296000, "tax_provision": 56000, "net_income": -16352000, "net_income_to_common": -16352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47086000, "total_current_assets": 210209000, "total_assets": 273780000, "short_term_debt": 266000, "long_term_debt": 38878000, "total_debt": 39144000, "total_liabilities": 180482000, "total_equity": 93298000, "shares_outstanding": 6398000, "goodwill_and_intangibles": 62006000 }, "cash_flow": { "operating_cash_flow": 19091000, "capital_expenditure": 0, "free_cash_flow": 19091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20722, "ticker_id": 4875, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8035000", "ebitda": "1233000", "netIncome": "-16352000", "grossProfit": "9277000", "depreciation": "None", "totalRevenue": "29222000", "costOfRevenue": "19945000", "interestIncome": "675000", "incomeBeforeTax": "-16296000", "interestExpense": "768000", "operatingIncome": "-8035000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-93000", "nonInterestIncome": "None", "operatingExpenses": "17312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "387000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9268000", "sellingGeneralAndAdministrative": "16960000", "netIncomeFromContinuingOperations": "-16352000" }, "balance": { "goodwill": "None", "inventory": "32880000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "273780000", "longTermDebt": "38878000", "shortTermDebt": "266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "62006000", "reportedCurrency": "USD", "retainedEarnings": "-703017000", "totalLiabilities": "180482000", "otherCurrentAssets": "4856000", "totalCurrentAssets": "210209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "51097000", "currentNetReceivables": "74290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63570000", "currentAccountsPayable": "10854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39873000", "totalShareholderEquity": "93298000", "capitalLeaseObligations": "995000", "otherCurrentLiabilities": "121675000", "totalCurrentLiabilities": "132529000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "47953000", "cashAndShortTermInvestments": "47086000", "commonStockSharesOutstanding": "6398000", "intangibleAssetsExcludingGoodwill": "62006000", "cashAndCashEquivalentsAtCarryingValue": "47086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4386000", "operatingCashflow": "19091000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000", "cashflowFromInvestment": "-6940000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9267000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29222000, "cost_of_revenue": 19945000, "gross_profit": 9277000, "research_and_development": 387000, "selling_general_admin": 16960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8035000, "depreciation_amortisation": 9268000, "ebitda": 1233000, "interest_expense": 768000, "interest_income": null, "other_non_operating": null, "pretax_income": -16296000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": -16352000, "net_income_continuing_ops": -16352000, "net_income_to_common": -16352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47086000, "short_term_investments": 51097000, "net_receivables": 74290000, "inventory": 32880000, "other_current_assets": null, "total_current_assets": 210209000, "net_ppe": null, "goodwill": null, "intangible_assets": 62006000, "goodwill_and_intangibles": 62006000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63570000, "total_assets": 273780000, "short_term_debt": 266000, "accounts_payable": 10854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132529000, "long_term_debt": 38878000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47953000, "total_liabilities": 180482000, "total_debt": 39144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -703017000, "total_equity": 93298000, "shares_outstanding": 6398000, "operating_cash_flow": 19091000, "stock_based_compensation": 1189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69000, "free_cash_flow": 19091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8035000", "ebitda": "1233000", "netIncome": "-16352000", "grossProfit": "9277000", "depreciation": "None", "totalRevenue": "29222000", "costOfRevenue": "19945000", "interestIncome": "675000", "incomeBeforeTax": "-16296000", "interestExpense": "768000", "operatingIncome": "-8035000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-93000", "nonInterestIncome": "None", "operatingExpenses": "17312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "387000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9268000", "sellingGeneralAndAdministrative": "16960000", "netIncomeFromContinuingOperations": "-16352000" }, "balance": { "goodwill": "None", "inventory": "32880000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "273780000", "longTermDebt": "38878000", "shortTermDebt": "266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "62006000", "reportedCurrency": "USD", "retainedEarnings": "-703017000", "totalLiabilities": "180482000", "otherCurrentAssets": "4856000", "totalCurrentAssets": "210209000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "51097000", "currentNetReceivables": "74290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63570000", "currentAccountsPayable": "10854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39873000", "totalShareholderEquity": "93298000", "capitalLeaseObligations": "995000", "otherCurrentLiabilities": "121675000", "totalCurrentLiabilities": "132529000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "47953000", "cashAndShortTermInvestments": "47086000", "commonStockSharesOutstanding": "6398000", "intangibleAssetsExcludingGoodwill": "62006000", "cashAndCashEquivalentsAtCarryingValue": "47086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "4386000", "operatingCashflow": "19091000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000", "cashflowFromInvestment": "-6940000", "stockBasedCompensation": "1189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9267000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 26488000, "cost_of_revenue": 17055000, "gross_profit": 9433000, "ebit": -12944000, "ebitda": -3675000, "pretax_income": -13296000, "tax_provision": 245000, "net_income": -13541000, "net_income_to_common": -13541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35004000, "total_current_assets": 213550000, "total_assets": 286426000, "short_term_debt": 298000, "long_term_debt": 38760000, "total_debt": 39058000, "total_liabilities": 177896000, "total_equity": 108530000, "shares_outstanding": 6378467, "goodwill_and_intangibles": 71238000 }, "cash_flow": { "operating_cash_flow": -12538000, "capital_expenditure": 0, "free_cash_flow": -12538000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20723, "ticker_id": 4875, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12944000", "ebitda": "-3675000", "netIncome": "-13541000", "grossProfit": "9433000", "depreciation": "None", "totalRevenue": "26488000", "costOfRevenue": "17055000", "interestIncome": "720000", "incomeBeforeTax": "-13296000", "interestExpense": "765000", "operatingIncome": "-12944000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "245000", "reportedCurrency": "USD", "netInterestIncome": "-45000", "nonInterestIncome": "None", "operatingExpenses": "22377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9269000", "sellingGeneralAndAdministrative": "21975000", "netIncomeFromContinuingOperations": "-13541000" }, "balance": { "goodwill": "None", "inventory": "39403000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286426000", "longTermDebt": "38760000", "shortTermDebt": "298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "71238000", "reportedCurrency": "USD", "retainedEarnings": "-686665000", "totalLiabilities": "177896000", "otherCurrentAssets": "20530000", "totalCurrentAssets": "213550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52321000", "currentNetReceivables": "66292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72876000", "currentAccountsPayable": "8896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40286000", "totalShareholderEquity": "108530000", "capitalLeaseObligations": "1059000", "otherCurrentLiabilities": "119638000", "totalCurrentLiabilities": "128832000", "otherNonCurrentLiabilities": "5480000", "totalNonCurrentLiabilities": "49064000", "cashAndShortTermInvestments": "35004000", "commonStockSharesOutstanding": "6378467", "intangibleAssetsExcludingGoodwill": "71238000", "cashAndCashEquivalentsAtCarryingValue": "35004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1633000", "operatingCashflow": "-12538000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000", "cashflowFromInvestment": "-2935000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26488000, "cost_of_revenue": 17055000, "gross_profit": 9433000, "research_and_development": 438000, "selling_general_admin": 21975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12944000, "depreciation_amortisation": 9269000, "ebitda": -3675000, "interest_expense": 765000, "interest_income": null, "other_non_operating": null, "pretax_income": -13296000, "tax_provision": 245000, "effective_tax_rate": null, "net_income": -13541000, "net_income_continuing_ops": -13541000, "net_income_to_common": -13541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35004000, "short_term_investments": 52321000, "net_receivables": 66292000, "inventory": 39403000, "other_current_assets": null, "total_current_assets": 213550000, "net_ppe": null, "goodwill": null, "intangible_assets": 71238000, "goodwill_and_intangibles": 71238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72876000, "total_assets": 286426000, "short_term_debt": 298000, "accounts_payable": 8896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128832000, "long_term_debt": 38760000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49064000, "total_liabilities": 177896000, "total_debt": 39058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686665000, "total_equity": 108530000, "shares_outstanding": 6378467, "operating_cash_flow": -12538000, "stock_based_compensation": 1101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111000, "free_cash_flow": -12538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12944000", "ebitda": "-3675000", "netIncome": "-13541000", "grossProfit": "9433000", "depreciation": "None", "totalRevenue": "26488000", "costOfRevenue": "17055000", "interestIncome": "720000", "incomeBeforeTax": "-13296000", "interestExpense": "765000", "operatingIncome": "-12944000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "245000", "reportedCurrency": "USD", "netInterestIncome": "-45000", "nonInterestIncome": "None", "operatingExpenses": "22377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9269000", "sellingGeneralAndAdministrative": "21975000", "netIncomeFromContinuingOperations": "-13541000" }, "balance": { "goodwill": "None", "inventory": "39403000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286426000", "longTermDebt": "38760000", "shortTermDebt": "298000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "71238000", "reportedCurrency": "USD", "retainedEarnings": "-686665000", "totalLiabilities": "177896000", "otherCurrentAssets": "20530000", "totalCurrentAssets": "213550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "52321000", "currentNetReceivables": "66292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72876000", "currentAccountsPayable": "8896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40286000", "totalShareholderEquity": "108530000", "capitalLeaseObligations": "1059000", "otherCurrentLiabilities": "119638000", "totalCurrentLiabilities": "128832000", "otherNonCurrentLiabilities": "5480000", "totalNonCurrentLiabilities": "49064000", "cashAndShortTermInvestments": "35004000", "commonStockSharesOutstanding": "6378467", "intangibleAssetsExcludingGoodwill": "71238000", "cashAndCashEquivalentsAtCarryingValue": "35004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13541000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1633000", "operatingCashflow": "-12538000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111000", "cashflowFromInvestment": "-2935000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9269000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 32183000, "cost_of_revenue": 11611000, "gross_profit": 20572000, "ebit": -8801000, "ebitda": -2089999, "pretax_income": -10749000, "tax_provision": -273000, "net_income": -10476000, "net_income_to_common": -10476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50588000, "total_current_assets": 202549000, "total_assets": 284732000, "short_term_debt": 331000, "long_term_debt": 38645000, "total_debt": 38976000, "total_liabilities": 163651000, "total_equity": 121081000, "shares_outstanding": 6367267, "goodwill_and_intangibles": 80471000 }, "cash_flow": { "operating_cash_flow": 11548000, "capital_expenditure": 0, "free_cash_flow": 11548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20724, "ticker_id": 4875, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8801000", "ebitda": "-2089999", "netIncome": "-10476000", "grossProfit": "20572000", "depreciation": "None", "totalRevenue": "32183000", "costOfRevenue": "11611000", "interestIncome": "780000", "incomeBeforeTax": "-10749000", "interestExpense": "763000", "operatingIncome": "-13474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "17000", "nonInterestIncome": "None", "operatingExpenses": "34046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1286000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711001", "sellingGeneralAndAdministrative": "19616000", "netIncomeFromContinuingOperations": "-10476000" }, "balance": { "goodwill": "None", "inventory": "38308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284732000", "longTermDebt": "38645000", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80471000", "reportedCurrency": "USD", "retainedEarnings": "-673124000", "totalLiabilities": "163651000", "otherCurrentAssets": "10067000", "totalCurrentAssets": "202549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49466000", "currentNetReceivables": "54120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82183000", "currentAccountsPayable": "14736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40266000", "totalShareholderEquity": "121081000", "capitalLeaseObligations": "1122000", "otherCurrentLiabilities": "99621000", "totalCurrentLiabilities": "114688000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "48963000", "cashAndShortTermInvestments": "50588000", "commonStockSharesOutstanding": "6367267", "intangibleAssetsExcludingGoodwill": "80471000", "cashAndCashEquivalentsAtCarryingValue": "50588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2499000", "operatingCashflow": "11548000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59000", "cashflowFromInvestment": "1118000", "stockBasedCompensation": "1098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32183000, "cost_of_revenue": 11611000, "gross_profit": 20572000, "research_and_development": 1286000, "selling_general_admin": 19616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8801000, "depreciation_amortisation": 6711001, "ebitda": -2089999, "interest_expense": 763000, "interest_income": null, "other_non_operating": null, "pretax_income": -10749000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": -10476000, "net_income_continuing_ops": -10476000, "net_income_to_common": -10476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50588000, "short_term_investments": 49466000, "net_receivables": 54120000, "inventory": 38308000, "other_current_assets": null, "total_current_assets": 202549000, "net_ppe": null, "goodwill": null, "intangible_assets": 80471000, "goodwill_and_intangibles": 80471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82183000, "total_assets": 284732000, "short_term_debt": 331000, "accounts_payable": 14736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114688000, "long_term_debt": 38645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 48963000, "total_liabilities": 163651000, "total_debt": 38976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -673124000, "total_equity": 121081000, "shares_outstanding": 6367267, "operating_cash_flow": 11548000, "stock_based_compensation": 1098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59000, "free_cash_flow": 11548000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8801000", "ebitda": "-2089999", "netIncome": "-10476000", "grossProfit": "20572000", "depreciation": "None", "totalRevenue": "32183000", "costOfRevenue": "11611000", "interestIncome": "780000", "incomeBeforeTax": "-10749000", "interestExpense": "763000", "operatingIncome": "-13474000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "17000", "nonInterestIncome": "None", "operatingExpenses": "34046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1286000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711001", "sellingGeneralAndAdministrative": "19616000", "netIncomeFromContinuingOperations": "-10476000" }, "balance": { "goodwill": "None", "inventory": "38308000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "284732000", "longTermDebt": "38645000", "shortTermDebt": "331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "80471000", "reportedCurrency": "USD", "retainedEarnings": "-673124000", "totalLiabilities": "163651000", "otherCurrentAssets": "10067000", "totalCurrentAssets": "202549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49466000", "currentNetReceivables": "54120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82183000", "currentAccountsPayable": "14736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40266000", "totalShareholderEquity": "121081000", "capitalLeaseObligations": "1122000", "otherCurrentLiabilities": "99621000", "totalCurrentLiabilities": "114688000", "otherNonCurrentLiabilities": "5479000", "totalNonCurrentLiabilities": "48963000", "cashAndShortTermInvestments": "50588000", "commonStockSharesOutstanding": "6367267", "intangibleAssetsExcludingGoodwill": "80471000", "cashAndCashEquivalentsAtCarryingValue": "50588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2499000", "operatingCashflow": "11548000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59000", "cashflowFromInvestment": "1118000", "stockBasedCompensation": "1098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 29204000, "cost_of_revenue": 7550000, "gross_profit": 21654000, "ebit": -2227000, "ebitda": 4484000, "pretax_income": -2877000, "tax_provision": 44000, "net_income": -2921000, "net_income_to_common": -2921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37981000, "total_current_assets": 181156000, "total_assets": 275999000, "short_term_debt": 505000, "long_term_debt": 38532000, "total_debt": 39037000, "total_liabilities": 145481000, "total_equity": 130518000, "shares_outstanding": 6356800, "goodwill_and_intangibles": 92359000 }, "cash_flow": { "operating_cash_flow": -35000, "capital_expenditure": 0, "free_cash_flow": -35000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20726, "ticker_id": 4875, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2227000", "ebitda": "4484000", "netIncome": "-2921000", "grossProfit": "21654000", "depreciation": "None", "totalRevenue": "29204000", "costOfRevenue": "7550000", "interestIncome": "887000", "incomeBeforeTax": "-2877000", "interestExpense": "650000", "operatingIncome": "-3048000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "126000", "nonInterestIncome": "None", "operatingExpenses": "24702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1005000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711000", "sellingGeneralAndAdministrative": "16726000", "netIncomeFromContinuingOperations": "-2921000" }, "balance": { "goodwill": "None", "inventory": "39788000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "275999000", "longTermDebt": "38532000", "shortTermDebt": "505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92359000", "reportedCurrency": "USD", "retainedEarnings": "-662648000", "totalLiabilities": "145481000", "otherCurrentAssets": "7845000", "totalCurrentAssets": "181156000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50598000", "currentNetReceivables": "44944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94843000", "currentAccountsPayable": "13153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39714000", "totalShareholderEquity": "130518000", "capitalLeaseObligations": "1182000", "otherCurrentLiabilities": "76951000", "totalCurrentLiabilities": "90104000", "otherNonCurrentLiabilities": "9388000", "totalNonCurrentLiabilities": "55377000", "cashAndShortTermInvestments": "37981000", "commonStockSharesOutstanding": "6356800", "intangibleAssetsExcludingGoodwill": "92359000", "cashAndCashEquivalentsAtCarryingValue": "37981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "-35000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000", "cashflowFromInvestment": "-6709000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29204000, "cost_of_revenue": 7550000, "gross_profit": 21654000, "research_and_development": 1005000, "selling_general_admin": 16726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2227000, "depreciation_amortisation": 6711000, "ebitda": 4484000, "interest_expense": 650000, "interest_income": null, "other_non_operating": null, "pretax_income": -2877000, "tax_provision": 44000, "effective_tax_rate": null, "net_income": -2921000, "net_income_continuing_ops": -2921000, "net_income_to_common": -2921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37981000, "short_term_investments": 50598000, "net_receivables": 44944000, "inventory": 39788000, "other_current_assets": null, "total_current_assets": 181156000, "net_ppe": null, "goodwill": null, "intangible_assets": 92359000, "goodwill_and_intangibles": 92359000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 94843000, "total_assets": 275999000, "short_term_debt": 505000, "accounts_payable": 13153000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90104000, "long_term_debt": 38532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55377000, "total_liabilities": 145481000, "total_debt": 39037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662648000, "total_equity": 130518000, "shares_outstanding": 6356800, "operating_cash_flow": -35000, "stock_based_compensation": 1296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6709000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10000, "free_cash_flow": -35000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2227000", "ebitda": "4484000", "netIncome": "-2921000", "grossProfit": "21654000", "depreciation": "None", "totalRevenue": "29204000", "costOfRevenue": "7550000", "interestIncome": "887000", "incomeBeforeTax": "-2877000", "interestExpense": "650000", "operatingIncome": "-3048000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "44000", "reportedCurrency": "USD", "netInterestIncome": "126000", "nonInterestIncome": "None", "operatingExpenses": "24702000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1005000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7550000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711000", "sellingGeneralAndAdministrative": "16726000", "netIncomeFromContinuingOperations": "-2921000" }, "balance": { "goodwill": "None", "inventory": "39788000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "275999000", "longTermDebt": "38532000", "shortTermDebt": "505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92359000", "reportedCurrency": "USD", "retainedEarnings": "-662648000", "totalLiabilities": "145481000", "otherCurrentAssets": "7845000", "totalCurrentAssets": "181156000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50598000", "currentNetReceivables": "44944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94843000", "currentAccountsPayable": "13153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39714000", "totalShareholderEquity": "130518000", "capitalLeaseObligations": "1182000", "otherCurrentLiabilities": "76951000", "totalCurrentLiabilities": "90104000", "otherNonCurrentLiabilities": "9388000", "totalNonCurrentLiabilities": "55377000", "cashAndShortTermInvestments": "37981000", "commonStockSharesOutstanding": "6356800", "intangibleAssetsExcludingGoodwill": "92359000", "cashAndCashEquivalentsAtCarryingValue": "37981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "-35000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000", "cashflowFromInvestment": "-6709000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 31126000, "cost_of_revenue": 8889000, "gross_profit": 22237000, "ebit": -2767000, "ebitda": 3944000, "pretax_income": -3525000, "tax_provision": 149000, "net_income": -3674000, "net_income_to_common": -3674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44735000, "total_current_assets": 177852000, "total_assets": 279443000, "short_term_debt": 665000, "long_term_debt": 38729000, "total_debt": 39394000, "total_liabilities": 147290001, "total_equity": 132152999, "shares_outstanding": 6349333, "goodwill_and_intangibles": 99030000 }, "cash_flow": { "operating_cash_flow": 7387000, "capital_expenditure": 0, "free_cash_flow": 7387000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20727, "ticker_id": 4875, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2767000", "ebitda": "3944000", "netIncome": "-3674000", "grossProfit": "22237000", "depreciation": "None", "totalRevenue": "31126000", "costOfRevenue": "8889000", "interestIncome": "842000", "incomeBeforeTax": "-3525000", "interestExpense": "758000", "operatingIncome": "-3617000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "84000", "nonInterestIncome": "None", "operatingExpenses": "25854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "798000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711000", "sellingGeneralAndAdministrative": "18385000", "netIncomeFromContinuingOperations": "-3674000" }, "balance": { "goodwill": "None", "inventory": "39080000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "279443000", "longTermDebt": "38729000", "shortTermDebt": "665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99030000", "reportedCurrency": "USD", "retainedEarnings": "-659727000", "totalLiabilities": "147290001", "otherCurrentAssets": "10480000", "totalCurrentAssets": "177852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "43644000", "currentNetReceivables": "39913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101591000", "currentAccountsPayable": "15271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40648000", "totalShareholderEquity": "132152999", "capitalLeaseObligations": "1254000", "otherCurrentLiabilities": "76248000", "totalCurrentLiabilities": "92184000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "55106001", "cashAndShortTermInvestments": "44735000", "commonStockSharesOutstanding": "6349333", "intangibleAssetsExcludingGoodwill": "99030000", "cashAndCashEquivalentsAtCarryingValue": "44735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3674000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2927000", "operatingCashflow": "7387000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000", "cashflowFromInvestment": "-43320000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31126000, "cost_of_revenue": 8889000, "gross_profit": 22237000, "research_and_development": 798000, "selling_general_admin": 18385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2767000, "depreciation_amortisation": 6711000, "ebitda": 3944000, "interest_expense": 758000, "interest_income": null, "other_non_operating": null, "pretax_income": -3525000, "tax_provision": 149000, "effective_tax_rate": null, "net_income": -3674000, "net_income_continuing_ops": -3674000, "net_income_to_common": -3674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44735000, "short_term_investments": 43644000, "net_receivables": 39913000, "inventory": 39080000, "other_current_assets": null, "total_current_assets": 177852000, "net_ppe": null, "goodwill": null, "intangible_assets": 99030000, "goodwill_and_intangibles": 99030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101591000, "total_assets": 279443000, "short_term_debt": 665000, "accounts_payable": 15271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92184000, "long_term_debt": 38729000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55106001, "total_liabilities": 147290001, "total_debt": 39394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -659727000, "total_equity": 132152999, "shares_outstanding": 6349333, "operating_cash_flow": 7387000, "stock_based_compensation": 1408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43320000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75000, "free_cash_flow": 7387000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2767000", "ebitda": "3944000", "netIncome": "-3674000", "grossProfit": "22237000", "depreciation": "None", "totalRevenue": "31126000", "costOfRevenue": "8889000", "interestIncome": "842000", "incomeBeforeTax": "-3525000", "interestExpense": "758000", "operatingIncome": "-3617000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000", "reportedCurrency": "USD", "netInterestIncome": "84000", "nonInterestIncome": "None", "operatingExpenses": "25854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "798000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6711000", "sellingGeneralAndAdministrative": "18385000", "netIncomeFromContinuingOperations": "-3674000" }, "balance": { "goodwill": "None", "inventory": "39080000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "279443000", "longTermDebt": "38729000", "shortTermDebt": "665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "99030000", "reportedCurrency": "USD", "retainedEarnings": "-659727000", "totalLiabilities": "147290001", "otherCurrentAssets": "10480000", "totalCurrentAssets": "177852000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "43644000", "currentNetReceivables": "39913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101591000", "currentAccountsPayable": "15271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "40648000", "totalShareholderEquity": "132152999", "capitalLeaseObligations": "1254000", "otherCurrentLiabilities": "76248000", "totalCurrentLiabilities": "92184000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "55106001", "cashAndShortTermInvestments": "44735000", "commonStockSharesOutstanding": "6349333", "intangibleAssetsExcludingGoodwill": "99030000", "cashAndCashEquivalentsAtCarryingValue": "44735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3674000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2927000", "operatingCashflow": "7387000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000", "cashflowFromInvestment": "-43320000", "stockBasedCompensation": "1408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6711000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 32448000, "cost_of_revenue": 11177000, "gross_profit": 21271000, "ebit": -3617000, "ebitda": 2079000, "pretax_income": -4378000, "tax_provision": 132000, "net_income": -4510000, "net_income_to_common": -4510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80743000, "total_current_assets": 172474000, "total_assets": 281965000, "short_term_debt": 1594000, "long_term_debt": 38313000, "total_debt": 39907000, "total_liabilities": 147471000, "total_equity": 134494000, "shares_outstanding": 6332000, "goodwill_and_intangibles": 105701000 }, "cash_flow": { "operating_cash_flow": 7508000, "capital_expenditure": 0, "free_cash_flow": 7508000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20728, "ticker_id": 4875, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3617000", "ebitda": "2079000", "netIncome": "-4510000", "grossProfit": "21271000", "depreciation": "None", "totalRevenue": "32448000", "costOfRevenue": "11177000", "interestIncome": "711000", "incomeBeforeTax": "-4378000", "interestExpense": "757000", "operatingIncome": "-4337000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-757000", "nonInterestIncome": "None", "operatingExpenses": "25608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "733000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5696000", "sellingGeneralAndAdministrative": "18524000", "netIncomeFromContinuingOperations": "-4510000" }, "balance": { "goodwill": "None", "inventory": "38602000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "281965000", "longTermDebt": "38313000", "shortTermDebt": "1594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "105701000", "reportedCurrency": "USD", "retainedEarnings": "-656053000", "totalLiabilities": "147471000", "otherCurrentAssets": "10519000", "totalCurrentAssets": "172474000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109491000", "currentAccountsPayable": "15650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39663000", "totalShareholderEquity": "134494000", "capitalLeaseObligations": "1350000", "otherCurrentLiabilities": "76794000", "totalCurrentLiabilities": "92444000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "55027000", "cashAndShortTermInvestments": "80743000", "commonStockSharesOutstanding": "6332000", "intangibleAssetsExcludingGoodwill": "105701000", "cashAndCashEquivalentsAtCarryingValue": "80743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2344000", "operatingCashflow": "7508000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32448000, "cost_of_revenue": 11177000, "gross_profit": 21271000, "research_and_development": 733000, "selling_general_admin": 18524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3617000, "depreciation_amortisation": 5696000, "ebitda": 2079000, "interest_expense": 757000, "interest_income": null, "other_non_operating": null, "pretax_income": -4378000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": -4510000, "net_income_continuing_ops": -4510000, "net_income_to_common": -4510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80743000, "short_term_investments": null, "net_receivables": 42610000, "inventory": 38602000, "other_current_assets": null, "total_current_assets": 172474000, "net_ppe": null, "goodwill": null, "intangible_assets": 105701000, "goodwill_and_intangibles": 105701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 109491000, "total_assets": 281965000, "short_term_debt": 1594000, "accounts_payable": 15650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92444000, "long_term_debt": 38313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55027000, "total_liabilities": 147471000, "total_debt": 39907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -656053000, "total_equity": 134494000, "shares_outstanding": 6332000, "operating_cash_flow": 7508000, "stock_based_compensation": 1207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206000, "free_cash_flow": 7508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3617000", "ebitda": "2079000", "netIncome": "-4510000", "grossProfit": "21271000", "depreciation": "None", "totalRevenue": "32448000", "costOfRevenue": "11177000", "interestIncome": "711000", "incomeBeforeTax": "-4378000", "interestExpense": "757000", "operatingIncome": "-4337000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-757000", "nonInterestIncome": "None", "operatingExpenses": "25608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "733000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5696000", "sellingGeneralAndAdministrative": "18524000", "netIncomeFromContinuingOperations": "-4510000" }, "balance": { "goodwill": "None", "inventory": "38602000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "281965000", "longTermDebt": "38313000", "shortTermDebt": "1594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "105701000", "reportedCurrency": "USD", "retainedEarnings": "-656053000", "totalLiabilities": "147471000", "otherCurrentAssets": "10519000", "totalCurrentAssets": "172474000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "109491000", "currentAccountsPayable": "15650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39663000", "totalShareholderEquity": "134494000", "capitalLeaseObligations": "1350000", "otherCurrentLiabilities": "76794000", "totalCurrentLiabilities": "92444000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "55027000", "cashAndShortTermInvestments": "80743000", "commonStockSharesOutstanding": "6332000", "intangibleAssetsExcludingGoodwill": "105701000", "cashAndCashEquivalentsAtCarryingValue": "80743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2344000", "operatingCashflow": "7508000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-206000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5696000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 32985000, "cost_of_revenue": 9721000, "gross_profit": 23264000, "ebit": -6093000, "ebitda": -1185000, "pretax_income": -31905000, "tax_provision": 25479000, "net_income": -57384000, "net_income_to_common": -57384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73441000, "total_current_assets": 171062000, "total_assets": 286419000, "short_term_debt": 1856000, "long_term_debt": 38206000, "total_debt": 40062000, "total_liabilities": 148416000, "total_equity": 138003000, "shares_outstanding": 6311267, "goodwill_and_intangibles": 111332000 }, "cash_flow": { "operating_cash_flow": 5707000, "capital_expenditure": 180000, "free_cash_flow": 5887000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20729, "ticker_id": 4875, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6093000", "ebitda": "-1185000", "netIncome": "-57384000", "grossProfit": "23264000", "depreciation": "None", "totalRevenue": "32985000", "costOfRevenue": "9721000", "interestIncome": "None", "incomeBeforeTax": "-31905000", "interestExpense": "755000", "operatingIncome": "-32329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25479000", "reportedCurrency": "USD", "netInterestIncome": "-755000", "nonInterestIncome": "None", "operatingExpenses": "55593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1024000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4908000", "sellingGeneralAndAdministrative": "19158000", "netIncomeFromContinuingOperations": "-57384000" }, "balance": { "goodwill": "None", "inventory": "37686000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286419000", "longTermDebt": "38206000", "shortTermDebt": "1856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "111332000", "reportedCurrency": "USD", "retainedEarnings": "-651543000", "totalLiabilities": "148416000", "otherCurrentAssets": "12272000", "totalCurrentAssets": "171062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115357000", "currentAccountsPayable": "13439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39676000", "totalShareholderEquity": "138003000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "80004000", "totalCurrentLiabilities": "93443000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "54973000", "cashAndShortTermInvestments": "73441000", "commonStockSharesOutstanding": "6311267", "intangibleAssetsExcludingGoodwill": "111332000", "cashAndCashEquivalentsAtCarryingValue": "73441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3925000", "operatingCashflow": "5707000", "capitalExpenditures": "180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8915000", "cashflowFromInvestment": "-239000", "stockBasedCompensation": "2642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32985000, "cost_of_revenue": 9721000, "gross_profit": 23264000, "research_and_development": 1024000, "selling_general_admin": 19158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6093000, "depreciation_amortisation": 4908000, "ebitda": -1185000, "interest_expense": 755000, "interest_income": null, "other_non_operating": null, "pretax_income": -31905000, "tax_provision": 25479000, "effective_tax_rate": null, "net_income": -57384000, "net_income_continuing_ops": -57384000, "net_income_to_common": -57384000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73441000, "short_term_investments": 0, "net_receivables": 47663000, "inventory": 37686000, "other_current_assets": null, "total_current_assets": 171062000, "net_ppe": null, "goodwill": null, "intangible_assets": 111332000, "goodwill_and_intangibles": 111332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 115357000, "total_assets": 286419000, "short_term_debt": 1856000, "accounts_payable": 13439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93443000, "long_term_debt": 38206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 54973000, "total_liabilities": 148416000, "total_debt": 40062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651543000, "total_equity": 138003000, "shares_outstanding": 6311267, "operating_cash_flow": 5707000, "stock_based_compensation": 2642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8915000, "free_cash_flow": 5887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6093000", "ebitda": "-1185000", "netIncome": "-57384000", "grossProfit": "23264000", "depreciation": "None", "totalRevenue": "32985000", "costOfRevenue": "9721000", "interestIncome": "None", "incomeBeforeTax": "-31905000", "interestExpense": "755000", "operatingIncome": "-32329000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25479000", "reportedCurrency": "USD", "netInterestIncome": "-755000", "nonInterestIncome": "None", "operatingExpenses": "55593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1024000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4908000", "sellingGeneralAndAdministrative": "19158000", "netIncomeFromContinuingOperations": "-57384000" }, "balance": { "goodwill": "None", "inventory": "37686000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "286419000", "longTermDebt": "38206000", "shortTermDebt": "1856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "111332000", "reportedCurrency": "USD", "retainedEarnings": "-651543000", "totalLiabilities": "148416000", "otherCurrentAssets": "12272000", "totalCurrentAssets": "171062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "115357000", "currentAccountsPayable": "13439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39676000", "totalShareholderEquity": "138003000", "capitalLeaseObligations": "1470000", "otherCurrentLiabilities": "80004000", "totalCurrentLiabilities": "93443000", "otherNonCurrentLiabilities": "9224000", "totalNonCurrentLiabilities": "54973000", "cashAndShortTermInvestments": "73441000", "commonStockSharesOutstanding": "6311267", "intangibleAssetsExcludingGoodwill": "111332000", "cashAndCashEquivalentsAtCarryingValue": "73441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57384000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3925000", "operatingCashflow": "5707000", "capitalExpenditures": "180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8915000", "cashflowFromInvestment": "-239000", "stockBasedCompensation": "2642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4907000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 35627000, "cost_of_revenue": 7060000, "gross_profit": 28567000, "ebit": -1238000, "ebitda": 9119000, "pretax_income": -228885000, "tax_provision": 50659000, "net_income": -279544000, "net_income_to_common": -279544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76888000, "total_current_assets": 184960000, "total_assets": 380028000, "short_term_debt": 970000, "long_term_debt": 38866000, "total_debt": 39836000, "total_liabilities": 187155000, "total_equity": 192873000, "shares_outstanding": 5447533, "goodwill_and_intangibles": 190269000 }, "cash_flow": { "operating_cash_flow": 2579000, "capital_expenditure": 0, "free_cash_flow": 2579000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20731, "ticker_id": 4875, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1238000", "ebitda": "9119000", "netIncome": "-279544000", "grossProfit": "28567000", "depreciation": "None", "totalRevenue": "35627000", "costOfRevenue": "7060000", "interestIncome": "605000", "incomeBeforeTax": "-228885000", "interestExpense": "752000", "operatingIncome": "-228271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50659000", "reportedCurrency": "USD", "netInterestIncome": "-752000", "nonInterestIncome": "None", "operatingExpenses": "256838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10357000", "sellingGeneralAndAdministrative": "21005000", "netIncomeFromContinuingOperations": "-279544000" }, "balance": { "goodwill": "19856000", "inventory": "42710000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "380028000", "longTermDebt": "38866000", "shortTermDebt": "970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "170413000", "reportedCurrency": "USD", "retainedEarnings": "-594159000", "totalLiabilities": "187155000", "otherCurrentAssets": "2895000", "totalCurrentAssets": "184960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195068000", "currentAccountsPayable": "19004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41515000", "totalShareholderEquity": "192873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88542000", "totalCurrentLiabilities": "109869000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "77286000", "cashAndShortTermInvestments": "76888000", "commonStockSharesOutstanding": "5447533", "intangibleAssetsExcludingGoodwill": "170413000", "cashAndCashEquivalentsAtCarryingValue": "76888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2387000", "operatingCashflow": "2579000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000", "cashflowFromInvestment": "4144000", "stockBasedCompensation": "1865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35627000, "cost_of_revenue": 7060000, "gross_profit": 28567000, "research_and_development": 1316000, "selling_general_admin": 21005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1238000, "depreciation_amortisation": 10357000, "ebitda": 9119000, "interest_expense": 752000, "interest_income": null, "other_non_operating": null, "pretax_income": -228885000, "tax_provision": 50659000, "effective_tax_rate": null, "net_income": -279544000, "net_income_continuing_ops": -279544000, "net_income_to_common": -279544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76888000, "short_term_investments": null, "net_receivables": 62467000, "inventory": 42710000, "other_current_assets": null, "total_current_assets": 184960000, "net_ppe": null, "goodwill": 19856000, "intangible_assets": 170413000, "goodwill_and_intangibles": 190269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195068000, "total_assets": 380028000, "short_term_debt": 970000, "accounts_payable": 19004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109869000, "long_term_debt": 38866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77286000, "total_liabilities": 187155000, "total_debt": 39836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594159000, "total_equity": 192873000, "shares_outstanding": 5447533, "operating_cash_flow": 2579000, "stock_based_compensation": 1865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10000, "free_cash_flow": 2579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1238000", "ebitda": "9119000", "netIncome": "-279544000", "grossProfit": "28567000", "depreciation": "None", "totalRevenue": "35627000", "costOfRevenue": "7060000", "interestIncome": "605000", "incomeBeforeTax": "-228885000", "interestExpense": "752000", "operatingIncome": "-228271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50659000", "reportedCurrency": "USD", "netInterestIncome": "-752000", "nonInterestIncome": "None", "operatingExpenses": "256838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10357000", "sellingGeneralAndAdministrative": "21005000", "netIncomeFromContinuingOperations": "-279544000" }, "balance": { "goodwill": "19856000", "inventory": "42710000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "380028000", "longTermDebt": "38866000", "shortTermDebt": "970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "170413000", "reportedCurrency": "USD", "retainedEarnings": "-594159000", "totalLiabilities": "187155000", "otherCurrentAssets": "2895000", "totalCurrentAssets": "184960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195068000", "currentAccountsPayable": "19004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "41515000", "totalShareholderEquity": "192873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88542000", "totalCurrentLiabilities": "109869000", "otherNonCurrentLiabilities": "34000000", "totalNonCurrentLiabilities": "77286000", "cashAndShortTermInvestments": "76888000", "commonStockSharesOutstanding": "5447533", "intangibleAssetsExcludingGoodwill": "170413000", "cashAndCashEquivalentsAtCarryingValue": "76888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279544000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2387000", "operatingCashflow": "2579000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10000", "cashflowFromInvestment": "4144000", "stockBasedCompensation": "1865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10384000", "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": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "income_statement": { "revenue": 40991000, "cost_of_revenue": 4772000, "gross_profit": 36219000, "ebit": 16061000, "ebitda": 22541000, "pretax_income": 12330000, "tax_provision": 3860000, "net_income": 8470000, "net_income_to_common": 8470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70175000, "total_current_assets": 133549000, "total_assets": 405179000, "short_term_debt": 229000, "long_term_debt": 38251000, "total_debt": 38480000, "total_liabilities": 150908000, "total_equity": 254271000, "shares_outstanding": 4676267, "goodwill_and_intangibles": 185428000 }, "cash_flow": { "operating_cash_flow": 18601000, "capital_expenditure": 423000, "free_cash_flow": 19024000, "dividends_paid": 16326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20732, "ticker_id": 4875, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:34:37.985661+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16061000", "ebitda": "22541000", "netIncome": "8470000", "grossProfit": "36219000", "depreciation": "None", "totalRevenue": "40991000", "costOfRevenue": "4772000", "interestIncome": "650000", "incomeBeforeTax": "12330000", "interestExpense": "751000", "operatingIncome": "12420000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-751000", "nonInterestIncome": "None", "operatingExpenses": "23799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6480000", "sellingGeneralAndAdministrative": "16771000", "netIncomeFromContinuingOperations": "8470000" }, "balance": { "goodwill": "None", "inventory": "18817000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "405179000", "longTermDebt": "38251000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185428000", "reportedCurrency": "USD", "retainedEarnings": "-314615000", "totalLiabilities": "150908000", "otherCurrentAssets": "2949000", "totalCurrentAssets": "133549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271630000", "currentAccountsPayable": "11182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2206000", "shortLongTermDebtTotal": "39731000", "totalShareholderEquity": "254271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68067000", "totalCurrentLiabilities": "79478000", "otherNonCurrentLiabilities": "33179000", "totalNonCurrentLiabilities": "71430000", "cashAndShortTermInvestments": "70175000", "commonStockSharesOutstanding": "4676267", "intangibleAssetsExcludingGoodwill": "185428000", "cashAndCashEquivalentsAtCarryingValue": "70175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8470000", "profitLoss": "None", "dividendPayout": "16326000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2909000", "operatingCashflow": "18601000", "capitalExpenditures": "423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16326000", "cashflowFromInvestment": "-703000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40991000, "cost_of_revenue": 4772000, "gross_profit": 36219000, "research_and_development": 503000, "selling_general_admin": 16771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16061000, "depreciation_amortisation": 6480000, "ebitda": 22541000, "interest_expense": 751000, "interest_income": null, "other_non_operating": null, "pretax_income": 12330000, "tax_provision": 3860000, "effective_tax_rate": null, "net_income": 8470000, "net_income_continuing_ops": 8470000, "net_income_to_common": 8470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70175000, "short_term_investments": null, "net_receivables": 41608000, "inventory": 18817000, "other_current_assets": null, "total_current_assets": 133549000, "net_ppe": null, "goodwill": null, "intangible_assets": 185428000, "goodwill_and_intangibles": 185428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271630000, "total_assets": 405179000, "short_term_debt": 229000, "accounts_payable": 11182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79478000, "long_term_debt": 38251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71430000, "total_liabilities": 150908000, "total_debt": 38480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -314615000, "total_equity": 254271000, "shares_outstanding": 4676267, "operating_cash_flow": 18601000, "stock_based_compensation": 2205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -703000, "dividends_paid": 16326000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16326000, "free_cash_flow": 19024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16061000", "ebitda": "22541000", "netIncome": "8470000", "grossProfit": "36219000", "depreciation": "None", "totalRevenue": "40991000", "costOfRevenue": "4772000", "interestIncome": "650000", "incomeBeforeTax": "12330000", "interestExpense": "751000", "operatingIncome": "12420000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3860000", "reportedCurrency": "USD", "netInterestIncome": "-751000", "nonInterestIncome": "None", "operatingExpenses": "23799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "503000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6480000", "sellingGeneralAndAdministrative": "16771000", "netIncomeFromContinuingOperations": "8470000" }, "balance": { "goodwill": "None", "inventory": "18817000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "405179000", "longTermDebt": "38251000", "shortTermDebt": "229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185428000", "reportedCurrency": "USD", "retainedEarnings": "-314615000", "totalLiabilities": "150908000", "otherCurrentAssets": "2949000", "totalCurrentAssets": "133549000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271630000", "currentAccountsPayable": "11182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2206000", "shortLongTermDebtTotal": "39731000", "totalShareholderEquity": "254271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "68067000", "totalCurrentLiabilities": "79478000", "otherNonCurrentLiabilities": "33179000", "totalNonCurrentLiabilities": "71430000", "cashAndShortTermInvestments": "70175000", "commonStockSharesOutstanding": "4676267", "intangibleAssetsExcludingGoodwill": "185428000", "cashAndCashEquivalentsAtCarryingValue": "70175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8470000", "profitLoss": "None", "dividendPayout": "16326000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2909000", "operatingCashflow": "18601000", "capitalExpenditures": "423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16326000", "cashflowFromInvestment": "-703000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16326000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6484000", "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" ] } } }