{ "ticker": { "uuid": "f4673b11-7b48-4637-a220-6fd597278d79", "symbol": "VOYG", "name": "Voyager Technologies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/f4673b11-7b48-4637-a220-6fd597278d79/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4673b11-7b48-4637-a220-6fd597278d79/" }, "ticker_metadata": { "id": 4270, "uuid": "f4673b11-7b48-4637-a220-6fd597278d79", "symbol": "VOYG", "name": "Voyager Technologies, Inc.", "asset_type": "equity", "market_cap": 2935254000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Voyager Technologies, Inc. is a defense technology and space solutions company in the United States, Europe, the Middle East, and internationally. The company is headquartered in Denver, Colorado.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f4673b11-7b48-4637-a220-6fd597278d79", "symbol": "VOYG", "name": "Voyager Technologies, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/f4673b11-7b48-4637-a220-6fd597278d79/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4673b11-7b48-4637-a220-6fd597278d79/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 41.55, "market_cap": 2424006432.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0114, "roe": -0.3411, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 0.7416 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.310236+00:00", "batch_id": "" }, "size": { "price_close": 41.55, "market_cap": 2424006432.75, "market_cap_usd": 2424006432.75, "enterprise_value": 2449670432.75, "shares_outstanding": 58339505, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 6.7856, "ptbv_ratio": 23.1287, "ps_ratio": 14.5013, "pcf_ratio": null, "pfcf_ratio": 29.3755, "ev_ebitda": null, "ev_ebit": -20.7953, "ev_sales": 14.6548, "ev_fcf": 29.6865, "earnings_yield": null, "fcf_yield": 0.0337, "price_to_sales": 14.5013, "price_to_book": 6.7856, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0682 }, "yield": { "dividend_yield": 0.0114, "buyback_yield": 0, "shareholder_yield": 0.0114, "debt_paydown_yield": null, "total_yield": 0.0114 }, "quality": { "gross_margin": 0.0808, "operating_margin": -0.7047, "net_margin": -0.729, "ebitda_margin": -0.5829, "fcf_margin": 0.4937, "roe": -0.3411, "roa": -0.119, "roic": -0.2307, "roc_greenblatt": null, "asset_turnover": 0.1633, "cash_conversion": -0.6772, "accruals_ratio": -0.0347, "sbc_to_revenue": 0.1378, "piotroski_f_score": 3, "altman_z_score": 2.0102, "earnings_stability_5y": 0.3727, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0132, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7335, "net_debt_to_ebitda": -0.2634, "debt_to_assets": 0.4445, "interest_coverage": -18.9815, "current_ratio": 4.5725, "quick_ratio": 4.5211, "net_debt": 25664000, "local_beta": 0.0017, "volatility_252d": 0.7416, "volatility_60d": 1.7394, "max_drawdown_12m": -0.5555, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1542, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4638, "book_value_growth_1y": 15.0866, "revenue_growth": 0.1542, "earnings_growth": null }, "momentum": { "price_return_1m": 0.3971, "price_return_3m": 0.555, "price_return_6m": 0.7495, "price_return_9m": 0.4123, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.7495, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1611, "distance_from_52w_low": 1.0911, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 167158000, "gross_profit_ttm": 13513000, "ebit_ttm": -117799000, "ebitda_ttm": -97441000, "net_income_ttm": -121859000, "eps_diluted_ttm": -2.0888, "operating_cash_flow_ttm": -86301000, "capital_expenditure_ttm": 168819000, "fcf_ttm": 82518000, "dividends_paid_ttm": 27584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6206000, "cash_and_equivalents": 429361000, "total_current_assets": 508704000, "total_current_liabilities": 111253000, "net_ppe": null, "total_assets": 1023719000, "total_debt": 455025000, "total_equity": 357228000, "net_working_capital": -25153000, "book_value_per_share": 6.1233, "retained_earnings": -429910000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 104805000, "tangible_book_per_share": 1.7965 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "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": 5226, "ticker_id": 4270, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.310236+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.55, "market_cap": 2424006432.75, "market_cap_usd": 2424006432.75, "enterprise_value": 2449670432.75, "shares_outstanding": 58339505, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.78560032, "ptbv_ratio": 23.1287289, "ps_ratio": 14.5012888, "pcf_ratio": null, "pfcf_ratio": 29.37548696, "ev_ebitda": null, "ev_ebit": -20.79534149, "ev_sales": 14.65482019, "ev_fcf": 29.68649789, "earnings_yield": null, "fcf_yield": 0.03368535, "dividend_yield": 0.01137951, "buyback_yield": 0, "shareholder_yield": 0.01137951, "debt_paydown_yield": null, "total_yield": 0.01137951, "gross_margin": 0.08083968, "operating_margin": -0.7047165, "net_margin": -0.72900489, "ebitda_margin": -0.58292753, "fcf_margin": 0.49365271, "roe": -0.34112388, "roa": -0.11903559, "roic": -0.23074196, "roc_greenblatt": null, "asset_turnover": 0.16328504, "cash_conversion": -0.67715967, "accruals_ratio": -0.03473414, "sbc_to_revenue": 0.13776188, "debt_to_equity": 1.73347834, "net_debt_to_ebitda": -0.26337989, "debt_to_assets": 0.44448232, "interest_coverage": -18.98146955, "current_ratio": 4.57249692, "quick_ratio": 4.52108258, "net_debt": 25664000, "revenue_growth_1y": 0.15424469, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4637856, "book_value_growth_1y": 15.08663812, "piotroski_f_score": 3, "altman_z_score": 2.01018215, "earnings_stability_5y": 0.372656, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.39710827, "price_return_3m": 0.55501497, "price_return_6m": 0.74947368, "price_return_9m": 0.41230455, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.16111448, "distance_from_52w_low": 1.0910921, "relative_strength": null, "local_beta": 0.0017, "volatility_252d": 0.741578, "volatility_60d": 1.73936, "max_drawdown_12m": -0.55548098, "revenue_ttm": 167158000, "gross_profit_ttm": 13513000, "ebit_ttm": -117799000, "ebitda_ttm": -97441000, "net_income_ttm": -121859000, "eps_diluted_ttm": -2.08879043, "operating_cash_flow_ttm": -86301000, "capital_expenditure_ttm": 168819000, "fcf_ttm": 82518000, "dividends_paid_ttm": 27584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6206000, "cash_and_equivalents": 429361000, "total_current_assets": 508704000, "total_current_liabilities": 111253000, "net_ppe": null, "total_assets": 1023719000, "total_debt": 455025000, "total_equity": 357228000, "net_working_capital": -25153000, "book_value_per_share": 6.12326073, "retained_earnings": -429910000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 104805000, "tangible_book_per_share": 1.79646708, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "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": 41.55, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0114, "roe": -0.3411, "momentum_12_1": null, "complete_fields": { "id": 5226, "ticker_id": 4270, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:07.310236+00:00", "batch_id": "", "os_score_delta": null, "price_close": 41.55, "market_cap": 2424006432.75, "market_cap_usd": 2424006432.75, "enterprise_value": 2449670432.75, "shares_outstanding": 58339505, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 6.78560032, "ptbv_ratio": 23.1287289, "ps_ratio": 14.5012888, "pcf_ratio": null, "pfcf_ratio": 29.37548696, "ev_ebitda": null, "ev_ebit": -20.79534149, "ev_sales": 14.65482019, "ev_fcf": 29.68649789, "earnings_yield": null, "fcf_yield": 0.03368535, "dividend_yield": 0.01137951, "buyback_yield": 0, "shareholder_yield": 0.01137951, "debt_paydown_yield": null, "total_yield": 0.01137951, "gross_margin": 0.08083968, "operating_margin": -0.7047165, "net_margin": -0.72900489, "ebitda_margin": -0.58292753, "fcf_margin": 0.49365271, "roe": -0.34112388, "roa": -0.11903559, "roic": -0.23074196, "roc_greenblatt": null, "asset_turnover": 0.16328504, "cash_conversion": -0.67715967, "accruals_ratio": -0.03473414, "sbc_to_revenue": 0.13776188, "debt_to_equity": 1.73347834, "net_debt_to_ebitda": -0.26337989, "debt_to_assets": 0.44448232, "interest_coverage": -18.98146955, "current_ratio": 4.57249692, "quick_ratio": 4.52108258, "net_debt": 25664000, "revenue_growth_1y": 0.15424469, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4637856, "book_value_growth_1y": 15.08663812, "piotroski_f_score": 3, "altman_z_score": 2.01018215, "earnings_stability_5y": 0.372656, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.39710827, "price_return_3m": 0.55501497, "price_return_6m": 0.74947368, "price_return_9m": 0.41230455, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.16111448, "distance_from_52w_low": 1.0910921, "relative_strength": null, "local_beta": 0.0017, "volatility_252d": 0.741578, "volatility_60d": 1.73936, "max_drawdown_12m": -0.55548098, "revenue_ttm": 167158000, "gross_profit_ttm": 13513000, "ebit_ttm": -117799000, "ebitda_ttm": -97441000, "net_income_ttm": -121859000, "eps_diluted_ttm": -2.08879043, "operating_cash_flow_ttm": -86301000, "capital_expenditure_ttm": 168819000, "fcf_ttm": 82518000, "dividends_paid_ttm": 27584000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6206000, "cash_and_equivalents": 429361000, "total_current_assets": 508704000, "total_current_liabilities": 111253000, "net_ppe": null, "total_assets": 1023719000, "total_debt": 455025000, "total_equity": 357228000, "net_working_capital": -25153000, "book_value_per_share": 6.12326073, "retained_earnings": -429910000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 104805000, "tangible_book_per_share": 1.79646708, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 166419000, "cost_of_revenue": 145079000, "gross_profit": 21340000, "ebit": -103072000, "ebitda": -86680000, "pretax_income": -112772000, "tax_provision": -440000, "net_income": -104814000, "net_income_to_common": -104814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 491329000, "total_current_assets": 581300000, "total_assets": 1050454000, "short_term_debt": 5831000, "long_term_debt": 447634000, "total_debt": 453465000, "total_liabilities": 620921000, "total_equity": 383720000, "shares_outstanding": 58375107, "goodwill_and_intangibles": 256656000 }, "cash_flow": { "operating_cash_flow": -60943000, "capital_expenditure": 144673000, "free_cash_flow": 83730000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350994, "ticker_id": 4270, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-103072000", "ebitda": "-86680000", "netIncome": "-104814000", "grossProfit": "21340000", "depreciation": "None", "totalRevenue": "166419000", "costOfRevenue": "145079000", "interestIncome": "None", "incomeBeforeTax": "-112772000", "interestExpense": "6821000", "operatingIncome": "-103072000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-440000", "reportedCurrency": "USD", "netInterestIncome": "-6821000", "nonInterestIncome": "None", "operatingExpenses": "124412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16392000", "sellingGeneralAndAdministrative": "117085000", "netIncomeFromContinuingOperations": "-112332000" }, "balance": { "goodwill": "157674000", "inventory": "3825000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1050454000", "longTermDebt": "447634000", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "98982000", "reportedCurrency": "USD", "retainedEarnings": "-385927000", "totalLiabilities": "620921000", "otherCurrentAssets": "26541000", "totalCurrentAssets": "581300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469154000", "currentAccountsPayable": "27386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "466801000", "totalShareholderEquity": "383720000", "capitalLeaseObligations": "19167000", "otherCurrentLiabilities": "99810000", "totalCurrentLiabilities": "133027000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "487894000", "cashAndShortTermInvestments": "491329000", "commonStockSharesOutstanding": "58375107", "intangibleAssetsExcludingGoodwill": "98982000", "cashAndCashEquivalentsAtCarryingValue": "491329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104814000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-341000", "operatingCashflow": "-60943000", "capitalExpenditures": "144673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "757823000", "cashflowFromInvestment": "-261607000", "stockBasedCompensation": "18916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166419000, "cost_of_revenue": 145079000, "gross_profit": 21340000, "research_and_development": 12753000, "selling_general_admin": 117085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -103072000, "depreciation_amortisation": 16392000, "ebitda": -86680000, "interest_expense": 6821000, "interest_income": null, "other_non_operating": null, "pretax_income": -112772000, "tax_provision": -440000, "effective_tax_rate": null, "net_income": -104814000, "net_income_continuing_ops": -112332000, "net_income_to_common": -104814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 491329000, "short_term_investments": null, "net_receivables": 59605000, "inventory": 3825000, "other_current_assets": null, "total_current_assets": 581300000, "net_ppe": null, "goodwill": 157674000, "intangible_assets": 98982000, "goodwill_and_intangibles": 256656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 469154000, "total_assets": 1050454000, "short_term_debt": 5831000, "accounts_payable": 27386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133027000, "long_term_debt": 447634000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487894000, "total_liabilities": 620921000, "total_debt": 453465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -385927000, "total_equity": 383720000, "shares_outstanding": 58375107, "operating_cash_flow": -60943000, "stock_based_compensation": 18916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261607000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 757823000, "free_cash_flow": 83730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-103072000", "ebitda": "-86680000", "netIncome": "-104814000", "grossProfit": "21340000", "depreciation": "None", "totalRevenue": "166419000", "costOfRevenue": "145079000", "interestIncome": "None", "incomeBeforeTax": "-112772000", "interestExpense": "6821000", "operatingIncome": "-103072000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-440000", "reportedCurrency": "USD", "netInterestIncome": "-6821000", "nonInterestIncome": "None", "operatingExpenses": "124412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16392000", "sellingGeneralAndAdministrative": "117085000", "netIncomeFromContinuingOperations": "-112332000" }, "balance": { "goodwill": "157674000", "inventory": "3825000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1050454000", "longTermDebt": "447634000", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "98982000", "reportedCurrency": "USD", "retainedEarnings": "-385927000", "totalLiabilities": "620921000", "otherCurrentAssets": "26541000", "totalCurrentAssets": "581300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469154000", "currentAccountsPayable": "27386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "466801000", "totalShareholderEquity": "383720000", "capitalLeaseObligations": "19167000", "otherCurrentLiabilities": "99810000", "totalCurrentLiabilities": "133027000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "487894000", "cashAndShortTermInvestments": "491329000", "commonStockSharesOutstanding": "58375107", "intangibleAssetsExcludingGoodwill": "98982000", "cashAndCashEquivalentsAtCarryingValue": "491329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104814000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-341000", "operatingCashflow": "-60943000", "capitalExpenditures": "144673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "757823000", "cashflowFromInvestment": "-261607000", "stockBasedCompensation": "18916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 144180000, "cost_of_revenue": 109265000, "gross_profit": 34915000, "ebit": -55320000, "ebitda": -38943000, "pretax_income": -67336000, "tax_provision": -1708000, "net_income": -62072000, "net_income_to_common": -62072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55930000, "total_current_assets": 101581000, "total_assets": 247596000, "short_term_debt": 3665000, "long_term_debt": 88354000, "total_debt": 92019000, "total_liabilities": 187669000, "total_equity": 23792000, "shares_outstanding": 58225000, "goodwill_and_intangibles": 81199000 }, "cash_flow": { "operating_cash_flow": -25502000, "capital_expenditure": 82703000, "free_cash_flow": 57201000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350998, "ticker_id": 4270, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55320000", "ebitda": "-38943000", "netIncome": "-62072000", "grossProfit": "34915000", "depreciation": "None", "totalRevenue": "144180000", "costOfRevenue": "109265000", "interestIncome": "None", "incomeBeforeTax": "-67336000", "interestExpense": "12016000", "operatingIncome": "-48442000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1708000", "reportedCurrency": "USD", "netInterestIncome": "-12016000", "nonInterestIncome": "None", "operatingExpenses": "83357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16377000", "sellingGeneralAndAdministrative": "61570000", "netIncomeFromContinuingOperations": "-65628000" }, "balance": { "goodwill": "46515000", "inventory": "1526000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "247596000", "longTermDebt": "88354000", "shortTermDebt": "3665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34684000", "reportedCurrency": "USD", "retainedEarnings": "-281113000", "totalLiabilities": "187669000", "otherCurrentAssets": "11461000", "totalCurrentAssets": "101581000", "currentLongTermDebt": "665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146015000", "currentAccountsPayable": "22787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98224000", "totalShareholderEquity": "23792000", "capitalLeaseObligations": "9205000", "otherCurrentLiabilities": "38680000", "totalCurrentLiabilities": "87411000", "otherNonCurrentLiabilities": "102000", "totalNonCurrentLiabilities": "100258000", "cashAndShortTermInvestments": "55930000", "commonStockSharesOutstanding": "58225000", "intangibleAssetsExcludingGoodwill": "34684000", "cashAndCashEquivalentsAtCarryingValue": "55930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65628000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1576000", "operatingCashflow": "-25502000", "capitalExpenditures": "82703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78957000", "cashflowFromInvestment": "-27773000", "stockBasedCompensation": "3761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144180000, "cost_of_revenue": 109265000, "gross_profit": 34915000, "research_and_development": 7611000, "selling_general_admin": 61570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55320000, "depreciation_amortisation": 16377000, "ebitda": -38943000, "interest_expense": 12016000, "interest_income": null, "other_non_operating": null, "pretax_income": -67336000, "tax_provision": -1708000, "effective_tax_rate": null, "net_income": -62072000, "net_income_continuing_ops": -65628000, "net_income_to_common": -62072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55930000, "short_term_investments": null, "net_receivables": 32664000, "inventory": 1526000, "other_current_assets": null, "total_current_assets": 101581000, "net_ppe": null, "goodwill": 46515000, "intangible_assets": 34684000, "goodwill_and_intangibles": 81199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146015000, "total_assets": 247596000, "short_term_debt": 3665000, "accounts_payable": 22787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87411000, "long_term_debt": 88354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 100258000, "total_liabilities": 187669000, "total_debt": 92019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281113000, "total_equity": 23792000, "shares_outstanding": 58225000, "operating_cash_flow": -25502000, "stock_based_compensation": 3761000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27773000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78957000, "free_cash_flow": 57201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55320000", "ebitda": "-38943000", "netIncome": "-62072000", "grossProfit": "34915000", "depreciation": "None", "totalRevenue": "144180000", "costOfRevenue": "109265000", "interestIncome": "None", "incomeBeforeTax": "-67336000", "interestExpense": "12016000", "operatingIncome": "-48442000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1708000", "reportedCurrency": "USD", "netInterestIncome": "-12016000", "nonInterestIncome": "None", "operatingExpenses": "83357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7611000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16377000", "sellingGeneralAndAdministrative": "61570000", "netIncomeFromContinuingOperations": "-65628000" }, "balance": { "goodwill": "46515000", "inventory": "1526000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "247596000", "longTermDebt": "88354000", "shortTermDebt": "3665000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "34684000", "reportedCurrency": "USD", "retainedEarnings": "-281113000", "totalLiabilities": "187669000", "otherCurrentAssets": "11461000", "totalCurrentAssets": "101581000", "currentLongTermDebt": "665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146015000", "currentAccountsPayable": "22787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98224000", "totalShareholderEquity": "23792000", "capitalLeaseObligations": "9205000", "otherCurrentLiabilities": "38680000", "totalCurrentLiabilities": "87411000", "otherNonCurrentLiabilities": "102000", "totalNonCurrentLiabilities": "100258000", "cashAndShortTermInvestments": "55930000", "commonStockSharesOutstanding": "58225000", "intangibleAssetsExcludingGoodwill": "34684000", "cashAndCashEquivalentsAtCarryingValue": "55930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65628000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1576000", "operatingCashflow": "-25502000", "capitalExpenditures": "82703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78957000", "cashflowFromInvestment": "-27773000", "stockBasedCompensation": "3761000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 136062000, "cost_of_revenue": 108277000, "gross_profit": 27785000, "ebit": -14267000, "ebitda": -1338000, "pretax_income": -24857000, "tax_provision": 341000, "net_income": -25438000, "net_income_to_common": -25438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30279000, "total_current_assets": 69198000, "total_assets": 188888000, "short_term_debt": 48429000, "long_term_debt": 30562000, "total_debt": 78991000, "total_liabilities": 158603000, "total_equity": -12475000, "shares_outstanding": 58225000, "goodwill_and_intangibles": 90782000 }, "cash_flow": { "operating_cash_flow": -15381000, "capital_expenditure": 17210000, "free_cash_flow": 1829000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351001, "ticker_id": 4270, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14267000", "ebitda": "-1338000", "netIncome": "-25438000", "grossProfit": "27785000", "depreciation": "None", "totalRevenue": "136062000", "costOfRevenue": "108277000", "interestIncome": "None", "incomeBeforeTax": "-24857000", "interestExpense": "10590000", "operatingIncome": "-14173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-10590000", "nonInterestIncome": "None", "operatingExpenses": "41958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18542000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12929000", "sellingGeneralAndAdministrative": "53343000", "netIncomeFromContinuingOperations": "-25198000" }, "balance": { "goodwill": "46515000", "inventory": "3102000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188888000", "longTermDebt": "30562000", "shortTermDebt": "48429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44267000", "reportedCurrency": "USD", "retainedEarnings": "-216802000", "totalLiabilities": "158603000", "otherCurrentAssets": "2920000", "totalCurrentAssets": "69198000", "currentLongTermDebt": "45151000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119690000", "currentAccountsPayable": "13495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86328000", "totalShareholderEquity": "-12475000", "capitalLeaseObligations": "10615000", "otherCurrentLiabilities": "32821000", "totalCurrentLiabilities": "111218000", "otherNonCurrentLiabilities": "397000", "totalNonCurrentLiabilities": "47385000", "cashAndShortTermInvestments": "30279000", "commonStockSharesOutstanding": "58225000", "intangibleAssetsExcludingGoodwill": "44267000", "cashAndCashEquivalentsAtCarryingValue": "30279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25198000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1487000", "operatingCashflow": "-15381000", "capitalExpenditures": "17210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1931000", "cashflowFromInvestment": "11598000", "stockBasedCompensation": "2707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136062000, "cost_of_revenue": 108277000, "gross_profit": 27785000, "research_and_development": 18542000, "selling_general_admin": 53343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14267000, "depreciation_amortisation": 12929000, "ebitda": -1338000, "interest_expense": 10590000, "interest_income": null, "other_non_operating": null, "pretax_income": -24857000, "tax_provision": 341000, "effective_tax_rate": null, "net_income": -25438000, "net_income_continuing_ops": -25198000, "net_income_to_common": -25438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30279000, "short_term_investments": null, "net_receivables": 32897000, "inventory": 3102000, "other_current_assets": null, "total_current_assets": 69198000, "net_ppe": null, "goodwill": 46515000, "intangible_assets": 44267000, "goodwill_and_intangibles": 90782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 119690000, "total_assets": 188888000, "short_term_debt": 48429000, "accounts_payable": 13495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111218000, "long_term_debt": 30562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47385000, "total_liabilities": 158603000, "total_debt": 78991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -216802000, "total_equity": -12475000, "shares_outstanding": 58225000, "operating_cash_flow": -15381000, "stock_based_compensation": 2707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11598000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1931000, "free_cash_flow": 1829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14267000", "ebitda": "-1338000", "netIncome": "-25438000", "grossProfit": "27785000", "depreciation": "None", "totalRevenue": "136062000", "costOfRevenue": "108277000", "interestIncome": "None", "incomeBeforeTax": "-24857000", "interestExpense": "10590000", "operatingIncome": "-14173000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-10590000", "nonInterestIncome": "None", "operatingExpenses": "41958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18542000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12929000", "sellingGeneralAndAdministrative": "53343000", "netIncomeFromContinuingOperations": "-25198000" }, "balance": { "goodwill": "46515000", "inventory": "3102000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "188888000", "longTermDebt": "30562000", "shortTermDebt": "48429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44267000", "reportedCurrency": "USD", "retainedEarnings": "-216802000", "totalLiabilities": "158603000", "otherCurrentAssets": "2920000", "totalCurrentAssets": "69198000", "currentLongTermDebt": "45151000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32897000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "119690000", "currentAccountsPayable": "13495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "86328000", "totalShareholderEquity": "-12475000", "capitalLeaseObligations": "10615000", "otherCurrentLiabilities": "32821000", "totalCurrentLiabilities": "111218000", "otherNonCurrentLiabilities": "397000", "totalNonCurrentLiabilities": "47385000", "cashAndShortTermInvestments": "30279000", "commonStockSharesOutstanding": "58225000", "intangibleAssetsExcludingGoodwill": "44267000", "cashAndCashEquivalentsAtCarryingValue": "30279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25198000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1487000", "operatingCashflow": "-15381000", "capitalExpenditures": "17210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1931000", "cashflowFromInvestment": "11598000", "stockBasedCompensation": "2707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 35246000, "cost_of_revenue": 41025000, "gross_profit": -5779000, "ebit": -43492000, "ebitda": -36254000, "pretax_income": -42718000, "tax_provision": 3226000, "net_income": -43983000, "net_income_to_common": -43983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429361000, "total_current_assets": 508704000, "total_assets": 1023719000, "short_term_debt": 6757000, "long_term_debt": 448268000, "total_debt": 455025000, "total_liabilities": 619247000, "total_equity": 357228000, "shares_outstanding": 58339505, "goodwill_and_intangibles": 252423000 }, "cash_flow": { "operating_cash_flow": -39712000, "capital_expenditure": 51116000, "free_cash_flow": 11404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350992, "ticker_id": 4270, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43492000", "ebitda": "-36254000", "netIncome": "-43983000", "grossProfit": "-5779000", "depreciation": "None", "totalRevenue": "35246000", "costOfRevenue": "41025000", "interestIncome": "None", "incomeBeforeTax": "-42718000", "interestExpense": "2114000", "operatingIncome": "-43492000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3226000", "reportedCurrency": "USD", "netInterestIncome": "-2114000", "nonInterestIncome": "None", "operatingExpenses": "37713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7238000", "sellingGeneralAndAdministrative": "31357000", "netIncomeFromContinuingOperations": "-45944000" }, "balance": { "goodwill": "157674000", "inventory": "5720000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1023719000", "longTermDebt": "448268000", "shortTermDebt": "6757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "94749000", "reportedCurrency": "USD", "retainedEarnings": "-429910000", "totalLiabilities": "619247000", "otherCurrentAssets": "25664000", "totalCurrentAssets": "508704000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515015000", "currentAccountsPayable": "19851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491321000", "totalShareholderEquity": "357228000", "capitalLeaseObligations": "43053000", "otherCurrentLiabilities": "84645000", "totalCurrentLiabilities": "111253000", "otherNonCurrentLiabilities": "3506000", "totalNonCurrentLiabilities": "507994000", "cashAndShortTermInvestments": "429361000", "commonStockSharesOutstanding": "58339505", "intangibleAssetsExcludingGoodwill": "94749000", "cashAndCashEquivalentsAtCarryingValue": "429361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45944000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1895000", "operatingCashflow": "-39712000", "capitalExpenditures": "51116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10682000", "cashflowFromInvestment": "-32919000", "stockBasedCompensation": "4112000", "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": "7238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35246000, "cost_of_revenue": 41025000, "gross_profit": -5779000, "research_and_development": 7511000, "selling_general_admin": 31357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43492000, "depreciation_amortisation": 7238000, "ebitda": -36254000, "interest_expense": 2114000, "interest_income": null, "other_non_operating": null, "pretax_income": -42718000, "tax_provision": 3226000, "effective_tax_rate": null, "net_income": -43983000, "net_income_continuing_ops": -45944000, "net_income_to_common": -43983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429361000, "short_term_investments": null, "net_receivables": 47959000, "inventory": 5720000, "other_current_assets": null, "total_current_assets": 508704000, "net_ppe": null, "goodwill": 157674000, "intangible_assets": 94749000, "goodwill_and_intangibles": 252423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 515015000, "total_assets": 1023719000, "short_term_debt": 6757000, "accounts_payable": 19851000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111253000, "long_term_debt": 448268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507994000, "total_liabilities": 619247000, "total_debt": 455025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -429910000, "total_equity": 357228000, "shares_outstanding": 58339505, "operating_cash_flow": -39712000, "stock_based_compensation": 4112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10682000, "free_cash_flow": 11404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43492000", "ebitda": "-36254000", "netIncome": "-43983000", "grossProfit": "-5779000", "depreciation": "None", "totalRevenue": "35246000", "costOfRevenue": "41025000", "interestIncome": "None", "incomeBeforeTax": "-42718000", "interestExpense": "2114000", "operatingIncome": "-43492000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3226000", "reportedCurrency": "USD", "netInterestIncome": "-2114000", "nonInterestIncome": "None", "operatingExpenses": "37713000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7238000", "sellingGeneralAndAdministrative": "31357000", "netIncomeFromContinuingOperations": "-45944000" }, "balance": { "goodwill": "157674000", "inventory": "5720000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1023719000", "longTermDebt": "448268000", "shortTermDebt": "6757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "94749000", "reportedCurrency": "USD", "retainedEarnings": "-429910000", "totalLiabilities": "619247000", "otherCurrentAssets": "25664000", "totalCurrentAssets": "508704000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515015000", "currentAccountsPayable": "19851000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "491321000", "totalShareholderEquity": "357228000", "capitalLeaseObligations": "43053000", "otherCurrentLiabilities": "84645000", "totalCurrentLiabilities": "111253000", "otherNonCurrentLiabilities": "3506000", "totalNonCurrentLiabilities": "507994000", "cashAndShortTermInvestments": "429361000", "commonStockSharesOutstanding": "58339505", "intangibleAssetsExcludingGoodwill": "94749000", "cashAndCashEquivalentsAtCarryingValue": "429361000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45944000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1895000", "operatingCashflow": "-39712000", "capitalExpenditures": "51116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10682000", "cashflowFromInvestment": "-32919000", "stockBasedCompensation": "4112000", "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": "7238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 46651000, "cost_of_revenue": 40055000, "gross_profit": 6596000, "ebit": -31085000, "ebitda": -24928000, "pretax_income": -31809000, "tax_provision": 1193000, "net_income": -30221000, "net_income_to_common": -30221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 491329000, "total_current_assets": 581300000, "total_assets": 1050454000, "short_term_debt": 5831000, "long_term_debt": 447634000, "total_debt": 453465000, "total_liabilities": 620921000, "total_equity": 383720000, "shares_outstanding": 58410709, "goodwill_and_intangibles": 256656000 }, "cash_flow": { "operating_cash_flow": -14979000, "capital_expenditure": 48111000, "free_cash_flow": 33132000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350993, "ticker_id": 4270, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31085000", "ebitda": "-24928000", "netIncome": "-30221000", "grossProfit": "6596000", "depreciation": "None", "totalRevenue": "46651000", "costOfRevenue": "40055000", "interestIncome": "None", "incomeBeforeTax": "-31809000", "interestExpense": "1369000", "operatingIncome": "-31085000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1193000", "reportedCurrency": "USD", "netInterestIncome": "-1369000", "nonInterestIncome": "None", "operatingExpenses": "37681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "35452000", "netIncomeFromContinuingOperations": "-33002000" }, "balance": { "goodwill": "157674000", "inventory": "3825000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1050454000", "longTermDebt": "447634000", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "98982000", "reportedCurrency": "USD", "retainedEarnings": "-385927000", "totalLiabilities": "620921000", "otherCurrentAssets": "26541000", "totalCurrentAssets": "581300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469154000", "currentAccountsPayable": "27386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "466801000", "totalShareholderEquity": "383720000", "capitalLeaseObligations": "19167000", "otherCurrentLiabilities": "99810000", "totalCurrentLiabilities": "133027000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "487894000", "cashAndShortTermInvestments": "491329000", "commonStockSharesOutstanding": "58410709", "intangibleAssetsExcludingGoodwill": "98982000", "cashAndCashEquivalentsAtCarryingValue": "491329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59248000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148000", "operatingCashflow": "-14979000", "capitalExpenditures": "48111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220956000", "cashflowFromInvestment": "-127969000", "stockBasedCompensation": "-6298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46651000, "cost_of_revenue": 40055000, "gross_profit": 6596000, "research_and_development": 5173000, "selling_general_admin": 35452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31085000, "depreciation_amortisation": 6157000, "ebitda": -24928000, "interest_expense": 1369000, "interest_income": null, "other_non_operating": null, "pretax_income": -31809000, "tax_provision": 1193000, "effective_tax_rate": null, "net_income": -30221000, "net_income_continuing_ops": -33002000, "net_income_to_common": -30221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 491329000, "short_term_investments": null, "net_receivables": 59605000, "inventory": 3825000, "other_current_assets": null, "total_current_assets": 581300000, "net_ppe": null, "goodwill": 157674000, "intangible_assets": 98982000, "goodwill_and_intangibles": 256656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 469154000, "total_assets": 1050454000, "short_term_debt": 5831000, "accounts_payable": 27386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133027000, "long_term_debt": 447634000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487894000, "total_liabilities": 620921000, "total_debt": 453465000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -385927000, "total_equity": 383720000, "shares_outstanding": 58410709, "operating_cash_flow": -14979000, "stock_based_compensation": -6298000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127969000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 220956000, "free_cash_flow": 33132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31085000", "ebitda": "-24928000", "netIncome": "-30221000", "grossProfit": "6596000", "depreciation": "None", "totalRevenue": "46651000", "costOfRevenue": "40055000", "interestIncome": "None", "incomeBeforeTax": "-31809000", "interestExpense": "1369000", "operatingIncome": "-31085000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1193000", "reportedCurrency": "USD", "netInterestIncome": "-1369000", "nonInterestIncome": "None", "operatingExpenses": "37681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5173000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6157000", "sellingGeneralAndAdministrative": "35452000", "netIncomeFromContinuingOperations": "-33002000" }, "balance": { "goodwill": "157674000", "inventory": "3825000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1050454000", "longTermDebt": "447634000", "shortTermDebt": "5831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "98982000", "reportedCurrency": "USD", "retainedEarnings": "-385927000", "totalLiabilities": "620921000", "otherCurrentAssets": "26541000", "totalCurrentAssets": "581300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469154000", "currentAccountsPayable": "27386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "466801000", "totalShareholderEquity": "383720000", "capitalLeaseObligations": "19167000", "otherCurrentLiabilities": "99810000", "totalCurrentLiabilities": "133027000", "otherNonCurrentLiabilities": "10167000", "totalNonCurrentLiabilities": "487894000", "cashAndShortTermInvestments": "491329000", "commonStockSharesOutstanding": "58410709", "intangibleAssetsExcludingGoodwill": "98982000", "cashAndCashEquivalentsAtCarryingValue": "491329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59248000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-148000", "operatingCashflow": "-14979000", "capitalExpenditures": "48111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "220956000", "cashflowFromInvestment": "-127969000", "stockBasedCompensation": "-6298000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 39587000, "cost_of_revenue": 33497000, "gross_profit": 6090000, "ebit": -19898000, "ebitda": -16325000, "pretax_income": -20098000, "tax_provision": -1762000, "net_income": -16273000, "net_income_to_common": -16273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 413320000, "total_current_assets": 481463000, "total_assets": 727796000, "short_term_debt": 4381000, "long_term_debt": null, "total_debt": 4381000, "total_liabilities": 109315000, "total_equity": 590859000, "shares_outstanding": 58406626, "goodwill_and_intangibles": 116984000 }, "cash_flow": { "operating_cash_flow": -15061000, "capital_expenditure": 38697000, "free_cash_flow": 23636000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350995, "ticker_id": 4270, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19898000", "ebitda": "-16325000", "netIncome": "-16273000", "grossProfit": "6090000", "depreciation": "None", "totalRevenue": "39587000", "costOfRevenue": "33497000", "interestIncome": "None", "incomeBeforeTax": "-20098000", "interestExpense": "200000", "operatingIncome": "-24043000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1762000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "30133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3038000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3573000", "sellingGeneralAndAdministrative": "25106000", "netIncomeFromContinuingOperations": "-18336000" }, "balance": { "goodwill": "72108000", "inventory": "1719000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "727796000", "longTermDebt": "None", "shortTermDebt": "4381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44876000", "reportedCurrency": "USD", "retainedEarnings": "-355706000", "totalLiabilities": "109315000", "otherCurrentAssets": "26531000", "totalCurrentAssets": "481463000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246333000", "currentAccountsPayable": "23040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10513000", "totalShareholderEquity": "590859000", "capitalLeaseObligations": "10513000", "otherCurrentLiabilities": "70439000", "totalCurrentLiabilities": "97860000", "otherNonCurrentLiabilities": "2023000", "totalNonCurrentLiabilities": "11455000", "cashAndShortTermInvestments": "413320000", "commonStockSharesOutstanding": "58406626", "intangibleAssetsExcludingGoodwill": "44876000", "cashAndCashEquivalentsAtCarryingValue": "413320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20019000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-295000", "operatingCashflow": "-15061000", "capitalExpenditures": "38697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22111000", "cashflowFromInvestment": "-62650000", "stockBasedCompensation": "13667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39587000, "cost_of_revenue": 33497000, "gross_profit": 6090000, "research_and_development": 3038000, "selling_general_admin": 25106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19898000, "depreciation_amortisation": 3573000, "ebitda": -16325000, "interest_expense": 200000, "interest_income": null, "other_non_operating": null, "pretax_income": -20098000, "tax_provision": -1762000, "effective_tax_rate": null, "net_income": -16273000, "net_income_continuing_ops": -18336000, "net_income_to_common": -16273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 413320000, "short_term_investments": null, "net_receivables": 39893000, "inventory": 1719000, "other_current_assets": null, "total_current_assets": 481463000, "net_ppe": null, "goodwill": 72108000, "intangible_assets": 44876000, "goodwill_and_intangibles": 116984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 246333000, "total_assets": 727796000, "short_term_debt": 4381000, "accounts_payable": 23040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97860000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11455000, "total_liabilities": 109315000, "total_debt": 4381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -355706000, "total_equity": 590859000, "shares_outstanding": 58406626, "operating_cash_flow": -15061000, "stock_based_compensation": 13667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62650000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22111000, "free_cash_flow": 23636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19898000", "ebitda": "-16325000", "netIncome": "-16273000", "grossProfit": "6090000", "depreciation": "None", "totalRevenue": "39587000", "costOfRevenue": "33497000", "interestIncome": "None", "incomeBeforeTax": "-20098000", "interestExpense": "200000", "operatingIncome": "-24043000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1762000", "reportedCurrency": "USD", "netInterestIncome": "-200000", "nonInterestIncome": "None", "operatingExpenses": "30133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3038000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3573000", "sellingGeneralAndAdministrative": "25106000", "netIncomeFromContinuingOperations": "-18336000" }, "balance": { "goodwill": "72108000", "inventory": "1719000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "727796000", "longTermDebt": "None", "shortTermDebt": "4381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44876000", "reportedCurrency": "USD", "retainedEarnings": "-355706000", "totalLiabilities": "109315000", "otherCurrentAssets": "26531000", "totalCurrentAssets": "481463000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "246333000", "currentAccountsPayable": "23040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10513000", "totalShareholderEquity": "590859000", "capitalLeaseObligations": "10513000", "otherCurrentLiabilities": "70439000", "totalCurrentLiabilities": "97860000", "otherNonCurrentLiabilities": "2023000", "totalNonCurrentLiabilities": "11455000", "cashAndShortTermInvestments": "413320000", "commonStockSharesOutstanding": "58406626", "intangibleAssetsExcludingGoodwill": "44876000", "cashAndCashEquivalentsAtCarryingValue": "413320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20019000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-295000", "operatingCashflow": "-15061000", "capitalExpenditures": "38697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22111000", "cashflowFromInvestment": "-62650000", "stockBasedCompensation": "13667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 45674000, "cost_of_revenue": 39068000, "gross_profit": 6606000, "ebit": -23324000, "ebitda": -19934000, "pretax_income": -32984000, "tax_provision": 81000, "net_income": -31382000, "net_income_to_common": -31382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468925000, "total_current_assets": 511425000, "total_assets": 685340000, "short_term_debt": 3386000, "long_term_debt": null, "total_debt": 3386000, "total_liabilities": 102521000, "total_equity": 554716000, "shares_outstanding": 57347580, "goodwill_and_intangibles": 87503000 }, "cash_flow": { "operating_cash_flow": -16549000, "capital_expenditure": 30895000, "free_cash_flow": 14346000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350996, "ticker_id": 4270, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23324000", "ebitda": "-19934000", "netIncome": "-31382000", "grossProfit": "6606000", "depreciation": "None", "totalRevenue": "45674000", "costOfRevenue": "39068000", "interestIncome": "None", "incomeBeforeTax": "-32984000", "interestExpense": "2523000", "operatingIncome": "-23324000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "81000", "reportedCurrency": "USD", "netInterestIncome": "-2523000", "nonInterestIncome": "None", "operatingExpenses": "29930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "502000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3390000", "sellingGeneralAndAdministrative": "30241000", "netIncomeFromContinuingOperations": "-33065000" }, "balance": { "goodwill": "50510000", "inventory": "1424000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "685340000", "longTermDebt": "None", "shortTermDebt": "3386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "36993000", "reportedCurrency": "USD", "retainedEarnings": "-339433000", "totalLiabilities": "102521000", "otherCurrentAssets": "6793000", "totalCurrentAssets": "511425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173915000", "currentAccountsPayable": "20748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9494000", "totalShareholderEquity": "554716000", "capitalLeaseObligations": "9494000", "otherCurrentLiabilities": "56792000", "totalCurrentLiabilities": "91293000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "11228000", "cashAndShortTermInvestments": "468925000", "commonStockSharesOutstanding": "57347580", "intangibleAssetsExcludingGoodwill": "36993000", "cashAndCashEquivalentsAtCarryingValue": "468925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33065000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "-16549000", "capitalExpenditures": "30895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327101000", "cashflowFromInvestment": "-17217000", "stockBasedCompensation": "11547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45674000, "cost_of_revenue": 39068000, "gross_profit": 6606000, "research_and_development": 502000, "selling_general_admin": 30241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23324000, "depreciation_amortisation": 3390000, "ebitda": -19934000, "interest_expense": 2523000, "interest_income": null, "other_non_operating": null, "pretax_income": -32984000, "tax_provision": 81000, "effective_tax_rate": null, "net_income": -31382000, "net_income_continuing_ops": -33065000, "net_income_to_common": -31382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468925000, "short_term_investments": null, "net_receivables": 34283000, "inventory": 1424000, "other_current_assets": null, "total_current_assets": 511425000, "net_ppe": null, "goodwill": 50510000, "intangible_assets": 36993000, "goodwill_and_intangibles": 87503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 173915000, "total_assets": 685340000, "short_term_debt": 3386000, "accounts_payable": 20748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91293000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11228000, "total_liabilities": 102521000, "total_debt": 3386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -339433000, "total_equity": 554716000, "shares_outstanding": 57347580, "operating_cash_flow": -16549000, "stock_based_compensation": 11547000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30895000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17217000, "dividends_paid": 27584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327101000, "free_cash_flow": 14346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23324000", "ebitda": "-19934000", "netIncome": "-31382000", "grossProfit": "6606000", "depreciation": "None", "totalRevenue": "45674000", "costOfRevenue": "39068000", "interestIncome": "None", "incomeBeforeTax": "-32984000", "interestExpense": "2523000", "operatingIncome": "-23324000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "81000", "reportedCurrency": "USD", "netInterestIncome": "-2523000", "nonInterestIncome": "None", "operatingExpenses": "29930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "502000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3390000", "sellingGeneralAndAdministrative": "30241000", "netIncomeFromContinuingOperations": "-33065000" }, "balance": { "goodwill": "50510000", "inventory": "1424000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "685340000", "longTermDebt": "None", "shortTermDebt": "3386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "36993000", "reportedCurrency": "USD", "retainedEarnings": "-339433000", "totalLiabilities": "102521000", "otherCurrentAssets": "6793000", "totalCurrentAssets": "511425000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173915000", "currentAccountsPayable": "20748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9494000", "totalShareholderEquity": "554716000", "capitalLeaseObligations": "9494000", "otherCurrentLiabilities": "56792000", "totalCurrentLiabilities": "91293000", "otherNonCurrentLiabilities": "1969000", "totalNonCurrentLiabilities": "11228000", "cashAndShortTermInvestments": "468925000", "commonStockSharesOutstanding": "57347580", "intangibleAssetsExcludingGoodwill": "36993000", "cashAndCashEquivalentsAtCarryingValue": "468925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33065000", "profitLoss": "None", "dividendPayout": "27584000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "-16549000", "capitalExpenditures": "30895000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327101000", "cashflowFromInvestment": "-17217000", "stockBasedCompensation": "11547000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 34507000, "cost_of_revenue": 28922000, "gross_profit": 5585000, "ebit": -25152000, "ebitda": -21880000, "pretax_income": -27881000, "tax_provision": 48000, "net_income": -26938000, "net_income_to_common": -26938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175488000, "total_current_assets": 210604000, "total_assets": 365462000, "short_term_debt": 3868000, "long_term_debt": 89832000, "total_debt": 93700000, "total_liabilities": 190685000, "total_equity": 144420000, "shares_outstanding": 56288534, "goodwill_and_intangibles": 79651000 }, "cash_flow": { "operating_cash_flow": -14354000, "capital_expenditure": 26970000, "free_cash_flow": 12616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350997, "ticker_id": 4270, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25152000", "ebitda": "-21880000", "netIncome": "-26938000", "grossProfit": "5585000", "depreciation": "None", "totalRevenue": "34507000", "costOfRevenue": "28922000", "interestIncome": "None", "incomeBeforeTax": "-27881000", "interestExpense": "2729000", "operatingIncome": "-26289000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-2729000", "nonInterestIncome": "None", "operatingExpenses": "31874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3272000", "sellingGeneralAndAdministrative": "26286000", "netIncomeFromContinuingOperations": "-27929000" }, "balance": { "goodwill": "46515000", "inventory": "1242000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "365462000", "longTermDebt": "89832000", "shortTermDebt": "3868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33136000", "reportedCurrency": "USD", "retainedEarnings": "-308051000", "totalLiabilities": "190685000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "210604000", "currentLongTermDebt": "676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154858000", "currentAccountsPayable": "15236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100352000", "totalShareholderEquity": "144420000", "capitalLeaseObligations": "9844000", "otherCurrentLiabilities": "52712000", "totalCurrentLiabilities": "88315000", "otherNonCurrentLiabilities": "122000", "totalNonCurrentLiabilities": "102370000", "cashAndShortTermInvestments": "175488000", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "33136000", "cashAndCashEquivalentsAtCarryingValue": "175488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "284000", "operatingCashflow": "-14354000", "capitalExpenditures": "26970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142854000", "cashflowFromInvestment": "-8970000", "stockBasedCompensation": "1723000", "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": "3272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34507000, "cost_of_revenue": 28922000, "gross_profit": 5585000, "research_and_development": 4040000, "selling_general_admin": 26286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25152000, "depreciation_amortisation": 3272000, "ebitda": -21880000, "interest_expense": 2729000, "interest_income": null, "other_non_operating": null, "pretax_income": -27881000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": -26938000, "net_income_continuing_ops": -27929000, "net_income_to_common": -26938000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175488000, "short_term_investments": null, "net_receivables": 26363000, "inventory": 1242000, "other_current_assets": null, "total_current_assets": 210604000, "net_ppe": null, "goodwill": 46515000, "intangible_assets": 33136000, "goodwill_and_intangibles": 79651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154858000, "total_assets": 365462000, "short_term_debt": 3868000, "accounts_payable": 15236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88315000, "long_term_debt": 89832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102370000, "total_liabilities": 190685000, "total_debt": 93700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308051000, "total_equity": 144420000, "shares_outstanding": 56288534, "operating_cash_flow": -14354000, "stock_based_compensation": 1723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142854000, "free_cash_flow": 12616000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25152000", "ebitda": "-21880000", "netIncome": "-26938000", "grossProfit": "5585000", "depreciation": "None", "totalRevenue": "34507000", "costOfRevenue": "28922000", "interestIncome": "None", "incomeBeforeTax": "-27881000", "interestExpense": "2729000", "operatingIncome": "-26289000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-2729000", "nonInterestIncome": "None", "operatingExpenses": "31874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4040000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3272000", "sellingGeneralAndAdministrative": "26286000", "netIncomeFromContinuingOperations": "-27929000" }, "balance": { "goodwill": "46515000", "inventory": "1242000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "365462000", "longTermDebt": "89832000", "shortTermDebt": "3868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "33136000", "reportedCurrency": "USD", "retainedEarnings": "-308051000", "totalLiabilities": "190685000", "otherCurrentAssets": "7511000", "totalCurrentAssets": "210604000", "currentLongTermDebt": "676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154858000", "currentAccountsPayable": "15236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100352000", "totalShareholderEquity": "144420000", "capitalLeaseObligations": "9844000", "otherCurrentLiabilities": "52712000", "totalCurrentLiabilities": "88315000", "otherNonCurrentLiabilities": "122000", "totalNonCurrentLiabilities": "102370000", "cashAndShortTermInvestments": "175488000", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "33136000", "cashAndCashEquivalentsAtCarryingValue": "175488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "284000", "operatingCashflow": "-14354000", "capitalExpenditures": "26970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142854000", "cashflowFromInvestment": "-8970000", "stockBasedCompensation": "1723000", "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": "3272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 36653000, "cost_of_revenue": 27390000, "gross_profit": 9263000, "ebit": -23078000, "ebitda": -19598000, "pretax_income": -26173000, "tax_provision": -122000, "net_income": -23322000, "net_income_to_common": -23322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 56288534, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -11149000, "capital_expenditure": 16275000, "free_cash_flow": 5126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 350999, "ticker_id": 4270, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23078000", "ebitda": "-19598000", "netIncome": "-23322000", "grossProfit": "9263000", "depreciation": "None", "totalRevenue": "36653000", "costOfRevenue": "27390000", "interestIncome": "None", "incomeBeforeTax": "-26173000", "interestExpense": "3095000", "operatingIncome": "-12647000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-122000", "reportedCurrency": "USD", "netInterestIncome": "-3095000", "nonInterestIncome": "None", "operatingExpenses": "21910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3480000", "sellingGeneralAndAdministrative": "13295000", "netIncomeFromContinuingOperations": "-26051000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "336000", "operatingCashflow": "-11149000", "capitalExpenditures": "16275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31621000", "cashflowFromInvestment": "-12675000", "stockBasedCompensation": "1113000", "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": "3480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36653000, "cost_of_revenue": 27390000, "gross_profit": 9263000, "research_and_development": 6870000, "selling_general_admin": 13295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23078000, "depreciation_amortisation": 3480000, "ebitda": -19598000, "interest_expense": 3095000, "interest_income": null, "other_non_operating": null, "pretax_income": -26173000, "tax_provision": -122000, "effective_tax_rate": null, "net_income": -23322000, "net_income_continuing_ops": -26051000, "net_income_to_common": -23322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 56288534, "operating_cash_flow": -11149000, "stock_based_compensation": 1113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31621000, "free_cash_flow": 5126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23078000", "ebitda": "-19598000", "netIncome": "-23322000", "grossProfit": "9263000", "depreciation": "None", "totalRevenue": "36653000", "costOfRevenue": "27390000", "interestIncome": "None", "incomeBeforeTax": "-26173000", "interestExpense": "3095000", "operatingIncome": "-12647000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-122000", "reportedCurrency": "USD", "netInterestIncome": "-3095000", "nonInterestIncome": "None", "operatingExpenses": "21910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6870000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3480000", "sellingGeneralAndAdministrative": "13295000", "netIncomeFromContinuingOperations": "-26051000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "336000", "operatingCashflow": "-11149000", "capitalExpenditures": "16275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31621000", "cashflowFromInvestment": "-12675000", "stockBasedCompensation": "1113000", "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": "3480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "income_statement": { "revenue": 30216000, "cost_of_revenue": 24035000, "gross_profit": 6181000, "ebit": -11710000, "ebitda": -8355000, "pretax_income": -14704000, "tax_provision": 248000, "net_income": -14823000, "net_income_to_common": -14823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30279000, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 49863000, "total_equity": -49863000, "shares_outstanding": 56288534, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7906000, "capital_expenditure": 16050000, "free_cash_flow": 8144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351000, "ticker_id": 4270, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:25.202445+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11710000", "ebitda": "-8355000", "netIncome": "-14823000", "grossProfit": "6181000", "depreciation": "None", "totalRevenue": "30216000", "costOfRevenue": "24035000", "interestIncome": "None", "incomeBeforeTax": "-14704000", "interestExpense": "2994000", "operatingIncome": "-11920000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "-2994000", "nonInterestIncome": "None", "operatingExpenses": "18101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3355000", "sellingGeneralAndAdministrative": "15590000", "netIncomeFromContinuingOperations": "-14952000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "49863000", "otherCurrentAssets": "-30279000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49863000", "cashAndShortTermInvestments": "30279000", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "207000", "operatingCashflow": "-7906000", "capitalExpenditures": "16050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24540000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "730000", "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": "3355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30216000, "cost_of_revenue": 24035000, "gross_profit": 6181000, "research_and_development": 767000, "selling_general_admin": 15590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11710000, "depreciation_amortisation": 3355000, "ebitda": -8355000, "interest_expense": 2994000, "interest_income": null, "other_non_operating": null, "pretax_income": -14704000, "tax_provision": 248000, "effective_tax_rate": null, "net_income": -14823000, "net_income_continuing_ops": -14952000, "net_income_to_common": -14823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30279000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 49863000, "total_liabilities": 49863000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -49863000, "shares_outstanding": 56288534, "operating_cash_flow": -7906000, "stock_based_compensation": 730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24540000, "free_cash_flow": 8144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11710000", "ebitda": "-8355000", "netIncome": "-14823000", "grossProfit": "6181000", "depreciation": "None", "totalRevenue": "30216000", "costOfRevenue": "24035000", "interestIncome": "None", "incomeBeforeTax": "-14704000", "interestExpense": "2994000", "operatingIncome": "-11920000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "248000", "reportedCurrency": "USD", "netInterestIncome": "-2994000", "nonInterestIncome": "None", "operatingExpenses": "18101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "767000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3355000", "sellingGeneralAndAdministrative": "15590000", "netIncomeFromContinuingOperations": "-14952000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "49863000", "otherCurrentAssets": "-30279000", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49863000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "49863000", "cashAndShortTermInvestments": "30279000", "commonStockSharesOutstanding": "56288534", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14952000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "207000", "operatingCashflow": "-7906000", "capitalExpenditures": "16050000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24540000", "cashflowFromInvestment": "-5400000", "stockBasedCompensation": "730000", "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": "3355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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": 3, "quarterly_financial_periods": 7, "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" ] } } }