{ "ticker": { "uuid": "f59c8a89-11e2-41b7-b61b-d519b8291d4c", "symbol": "TRIB", "name": "Trinity Biotech plc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f59c8a89-11e2-41b7-b61b-d519b8291d4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f59c8a89-11e2-41b7-b61b-d519b8291d4c/" }, "ticker_metadata": { "id": 8604, "uuid": "f59c8a89-11e2-41b7-b61b-d519b8291d4c", "symbol": "TRIB", "name": "Trinity Biotech plc", "asset_type": "equity", "market_cap": 13764500, "stock_exchange_id": 2, "industry": "Medical Devices", "sector": "Healthcare", "description": "Trinity Biotech plc acquires, develops, manufactures and markets medical diagnostic products for the clinical laboratory and point of care (POC) segments of the diagnostic market in the United States, Africa, Asia and Europe. The company is headquartered in Bray, Ireland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f59c8a89-11e2-41b7-b61b-d519b8291d4c", "symbol": "TRIB", "name": "Trinity Biotech plc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Devices", "page_url": "https://sharemaestro.com/factors/ticker/f59c8a89-11e2-41b7-b61b-d519b8291d4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/f59c8a89-11e2-41b7-b61b-d519b8291d4c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 0.67, "market_cap": 12433935.02, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.5208, "piotroski_f_score": 3, "momentum_12_1": -0.0666, "volatility_252d": 1.1485 }, "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": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.845567+00:00", "batch_id": "" }, "size": { "price_close": 0.6675, "market_cap": 12433935.015, "market_cap_usd": 12433935.015, "enterprise_value": 118108935.015, "shares_outstanding": 18627618, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2831, "pcf_ratio": null, "pfcf_ratio": -2.0159, "ev_ebitda": null, "ev_ebit": -10.7805, "ev_sales": 2.6892, "ev_fcf": -19.1486, "earnings_yield": null, "fcf_yield": -0.0522, "price_to_sales": 0.2831, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.3719 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.354, "operating_margin": -0.2494, "net_margin": -0.8536, "ebitda_margin": -0.1881, "fcf_margin": -0.1404, "roe": 0.5208, "roa": -0.3565, "roic": -0.2439, "roc_greenblatt": null, "asset_turnover": 0.4176, "cash_conversion": 0.1645, "accruals_ratio": -0.297, "sbc_to_revenue": 0.0074, "piotroski_f_score": 3, "altman_z_score": -2.6321, "earnings_stability_5y": 0.58, "revenue_stability_5y": 0.2887, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1479, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.461, "net_debt_to_ebitda": -12.7882, "debt_to_assets": 1.0537, "interest_coverage": -0.5107, "current_ratio": 0.2542, "quick_ratio": 0.1209, "net_debt": 105675000, "local_beta": 0.0013, "volatility_252d": 1.1485, "volatility_60d": 1.7931, "max_drawdown_12m": -0.6454, "risk_adjusted_momentum": -0.058 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.111, "revenue_growth_5y_cagr": -0.1551, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0999, "price_return_3m": -0.0841, "price_return_6m": -0.3047, "price_return_9m": -0.4246, "price_return_12m": 0.0266, "price_return_12m_ex1m": -0.0666, "momentum_6m": -0.3047, "momentum_12m": 0.0266, "momentum_12_1": -0.0666, "distance_from_52w_high": -0.588, "distance_from_52w_low": 0.1752, "relative_strength": -0.1313 }, "raw_ttm": { "revenue_ttm": 43920479, "gross_profit_ttm": 15549966, "ebit_ttm": -10955794, "ebitda_ttm": -8263490, "net_income_ttm": -37491648, "eps_diluted_ttm": -2.0127, "operating_cash_flow_ttm": -6256298, "capital_expenditure_ttm": 88272, "fcf_ttm": -6168026, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21454178, "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_current_liabilities": 141209000, "net_ppe": null, "total_assets": 105165000, "total_debt": 110813000, "total_equity": -71982000, "net_working_capital": 368000, "book_value_per_share": -3.8643, "retained_earnings": -116169000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128969000, "tangible_book_per_share": null }, "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": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.365, "os_score": 0.23, "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": null, "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": 3039, "ticker_id": 8604, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.845567+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6675, "market_cap": 12433935.015, "market_cap_usd": 12433935.015, "enterprise_value": 118108935.015, "shares_outstanding": 18627618, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.28310108, "pcf_ratio": null, "pfcf_ratio": -2.01586942, "ev_ebitda": null, "ev_ebit": -10.7804998, "ev_sales": 2.68915407, "ev_fcf": -19.1485793, "earnings_yield": null, "fcf_yield": -0.0522232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35404819, "operating_margin": -0.24944614, "net_margin": -0.85362566, "ebitda_margin": -0.18814663, "fcf_margin": -0.14043622, "roe": 0.52084755, "roa": -0.3565031, "roic": -0.24387396, "roc_greenblatt": null, "asset_turnover": 0.41763399, "cash_conversion": 0.16451733, "accruals_ratio": -0.29701279, "sbc_to_revenue": 0.00737697, "debt_to_equity": -2.46099025, "net_debt_to_ebitda": -12.7881803, "debt_to_assets": 1.05370608, "interest_coverage": -0.51066016, "current_ratio": 0.25424725, "quick_ratio": 0.12091297, "net_debt": 105675000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.11104376, "revenue_growth_5y_cagr": -0.15505116, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -2.63214688, "earnings_stability_5y": 0.580048, "revenue_stability_5y": 0.288715, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09985171, "price_return_3m": -0.08411087, "price_return_6m": -0.3046875, "price_return_9m": -0.42456897, "price_return_12m": 0.0266072, "price_return_12m_ex1m": -0.06659489, "distance_from_52w_high": -0.58796296, "distance_from_52w_low": 0.17517606, "relative_strength": -0.13133385, "local_beta": 0.0013, "volatility_252d": 1.148459, "volatility_60d": 1.793125, "max_drawdown_12m": -0.6454321, "revenue_ttm": 43920479, "gross_profit_ttm": 15549966, "ebit_ttm": -10955794, "ebitda_ttm": -8263490, "net_income_ttm": -37491648, "eps_diluted_ttm": -2.01269148, "operating_cash_flow_ttm": -6256298, "capital_expenditure_ttm": 88272, "fcf_ttm": -6168026, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21454178, "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_current_liabilities": 141209000, "net_ppe": null, "total_assets": 105165000, "total_debt": 110813000, "total_equity": -71982000, "net_working_capital": 368000, "book_value_per_share": -3.86426219, "retained_earnings": -116169000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128969000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": null, "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": 0.67, "os": 0.23, "value": 0.37, "quality": 0.36, "momentum": 0.36, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5208, "momentum_12_1": -0.0666, "complete_fields": { "id": 3039, "ticker_id": 8604, "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": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:06.845567+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.6675, "market_cap": 12433935.015, "market_cap_usd": 12433935.015, "enterprise_value": 118108935.015, "shares_outstanding": 18627618, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.28310108, "pcf_ratio": null, "pfcf_ratio": -2.01586942, "ev_ebitda": null, "ev_ebit": -10.7804998, "ev_sales": 2.68915407, "ev_fcf": -19.1485793, "earnings_yield": null, "fcf_yield": -0.0522232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35404819, "operating_margin": -0.24944614, "net_margin": -0.85362566, "ebitda_margin": -0.18814663, "fcf_margin": -0.14043622, "roe": 0.52084755, "roa": -0.3565031, "roic": -0.24387396, "roc_greenblatt": null, "asset_turnover": 0.41763399, "cash_conversion": 0.16451733, "accruals_ratio": -0.29701279, "sbc_to_revenue": 0.00737697, "debt_to_equity": -2.46099025, "net_debt_to_ebitda": -12.7881803, "debt_to_assets": 1.05370608, "interest_coverage": -0.51066016, "current_ratio": 0.25424725, "quick_ratio": 0.12091297, "net_debt": 105675000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.11104376, "revenue_growth_5y_cagr": -0.15505116, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -2.63214688, "earnings_stability_5y": 0.580048, "revenue_stability_5y": 0.288715, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09985171, "price_return_3m": -0.08411087, "price_return_6m": -0.3046875, "price_return_9m": -0.42456897, "price_return_12m": 0.0266072, "price_return_12m_ex1m": -0.06659489, "distance_from_52w_high": -0.58796296, "distance_from_52w_low": 0.17517606, "relative_strength": -0.13133385, "local_beta": 0.0013, "volatility_252d": 1.148459, "volatility_60d": 1.793125, "max_drawdown_12m": -0.6454321, "revenue_ttm": 43920479, "gross_profit_ttm": 15549966, "ebit_ttm": -10955794, "ebitda_ttm": -8263490, "net_income_ttm": -37491648, "eps_diluted_ttm": -2.01269148, "operating_cash_flow_ttm": -6256298, "capital_expenditure_ttm": 88272, "fcf_ttm": -6168026, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21454178, "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_current_liabilities": 141209000, "net_ppe": null, "total_assets": 105165000, "total_debt": 110813000, "total_equity": -71982000, "net_working_capital": 368000, "book_value_per_share": -3.86426219, "retained_earnings": -116169000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -128969000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "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": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 64, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 64, "vc2_composite": 64, "vc3_composite": 64, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 93, "small_cap_core_rank": null, "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 43920479, "cost_of_revenue": 28370513, "gross_profit": 15549966, "ebit": -10955794, "ebitda": -8263490, "pretax_income": -37292033, "tax_provision": 199615, "net_income": -37491648, "net_income_to_common": -37491648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_assets": 105165000, "short_term_debt": 110813000, "long_term_debt": 16330000, "total_debt": 127143000, "total_liabilities": 177147000, "total_equity": -71982000, "shares_outstanding": 18575672, "goodwill_and_intangibles": 56987000 }, "cash_flow": { "operating_cash_flow": -6256298, "capital_expenditure": 88272, "free_cash_flow": -6168026, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185997, "ticker_id": 8604, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10955794", "ebitda": "-8263490", "netIncome": "-37491648", "grossProfit": "15549966", "depreciation": "None", "totalRevenue": "43920479", "costOfRevenue": "28370513", "interestIncome": "221000", "incomeBeforeTax": "-37292033", "interestExpense": "21454178", "operatingIncome": "-10955794", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "199615", "reportedCurrency": "USD", "netInterestIncome": "-13095000", "nonInterestIncome": "None", "operatingExpenses": "26505761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3640228", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28370513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2692304", "sellingGeneralAndAdministrative": "24674000", "netIncomeFromContinuingOperations": "-37376000" }, "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "16330000", "shortTermDebt": "110813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43021000", "reportedCurrency": "USD", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "1654000", "totalCurrentAssets": "35902000", "currentLongTermDebt": "108225000", "longTermInvestments": "2773000", "shortTermInvestments": "None", "currentNetReceivables": "10282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "11478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137983000", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "13428000", "otherCurrentLiabilities": "18731000", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35937999", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "18575672", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37491648", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "90278", "operatingCashflow": "-6256298", "capitalExpenditures": "88272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12398244", "cashflowFromInvestment": "-6242255", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2692304", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43920479, "cost_of_revenue": 28370513, "gross_profit": 15549966, "research_and_development": 3640228, "selling_general_admin": 24674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10955794, "depreciation_amortisation": 2692304, "ebitda": -8263490, "interest_expense": 21454178, "interest_income": null, "other_non_operating": null, "pretax_income": -37292033, "tax_provision": 199615, "effective_tax_rate": null, "net_income": -37491648, "net_income_continuing_ops": -37376000, "net_income_to_common": -37491648, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5138000, "short_term_investments": null, "net_receivables": 10282000, "inventory": 18828000, "other_current_assets": null, "total_current_assets": 35902000, "net_ppe": null, "goodwill": 13966000, "intangible_assets": 43021000, "goodwill_and_intangibles": 56987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69263000, "total_assets": 105165000, "short_term_debt": 110813000, "accounts_payable": 11478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141209000, "long_term_debt": 16330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35937999, "total_liabilities": 177147000, "total_debt": 127143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116169000, "total_equity": -71982000, "shares_outstanding": 18575672, "operating_cash_flow": -6256298, "stock_based_compensation": 324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88272, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6242255, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12398244, "free_cash_flow": -6168026, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10955794", "ebitda": "-8263490", "netIncome": "-37491648", "grossProfit": "15549966", "depreciation": "None", "totalRevenue": "43920479", "costOfRevenue": "28370513", "interestIncome": "221000", "incomeBeforeTax": "-37292033", "interestExpense": "21454178", "operatingIncome": "-10955794", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "199615", "reportedCurrency": "USD", "netInterestIncome": "-13095000", "nonInterestIncome": "None", "operatingExpenses": "26505761", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3640228", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28370513", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2692304", "sellingGeneralAndAdministrative": "24674000", "netIncomeFromContinuingOperations": "-37376000" }, "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "16330000", "shortTermDebt": "110813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43021000", "reportedCurrency": "USD", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "1654000", "totalCurrentAssets": "35902000", "currentLongTermDebt": "108225000", "longTermInvestments": "2773000", "shortTermInvestments": "None", "currentNetReceivables": "10282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "11478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137983000", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "13428000", "otherCurrentLiabilities": "18731000", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35937999", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "18575672", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37491648", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "90278", "operatingCashflow": "-6256298", "capitalExpenditures": "88272", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12398244", "cashflowFromInvestment": "-6242255", "stockBasedCompensation": "324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2692304", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 61555000, "cost_of_revenue": 40114000, "gross_profit": 21441000, "ebit": -18770000, "ebitda": -16905000, "pretax_income": -30730000, "tax_provision": 486000, "net_income": -31789000, "net_income_to_common": -31789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5167000, "total_current_assets": 41124000, "total_assets": 103290000, "short_term_debt": 2495000, "long_term_debt": 87792000, "total_debt": 90287000, "total_liabilities": 138471000, "total_equity": -35181000, "shares_outstanding": 17959650, "goodwill_and_intangibles": 51343000 }, "cash_flow": { "operating_cash_flow": -4191000, "capital_expenditure": 10064000, "free_cash_flow": 5873000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186002, "ticker_id": 8604, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18770000", "ebitda": "-16905000", "netIncome": "-31789000", "grossProfit": "21441000", "depreciation": "None", "totalRevenue": "61555000", "costOfRevenue": "40114000", "interestIncome": "0", "incomeBeforeTax": "-30730000", "interestExpense": "9565000", "operatingIncome": "-21165000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-13132000", "nonInterestIncome": "None", "operatingExpenses": "42606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4543000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1865000", "sellingGeneralAndAdministrative": "28815000", "netIncomeFromContinuingOperations": "-31216000" }, "balance": { "goodwill": "13839000", "inventory": "19374000", "commonStock": "4190000", "currentDebt": "None", "investments": "None", "totalAssets": "103290000", "longTermDebt": "87792000", "shortTermDebt": "2495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37504000", "reportedCurrency": "USD", "retainedEarnings": "-79117000", "totalLiabilities": "138471000", "otherCurrentAssets": "1979000", "totalCurrentAssets": "41124000", "currentLongTermDebt": "210000", "longTermInvestments": "2455000", "shortTermInvestments": "None", "currentNetReceivables": "14604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62166000", "currentAccountsPayable": "6833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100764000", "totalShareholderEquity": "-35181000", "capitalLeaseObligations": "12762000", "otherCurrentLiabilities": "21547000", "totalCurrentLiabilities": "32095000", "otherNonCurrentLiabilities": "1813000", "totalNonCurrentLiabilities": "106376000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "17959650", "intangibleAssetsExcludingGoodwill": "37504000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31789000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1742000", "operatingCashflow": "-4191000", "capitalExpenditures": "10064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28810000", "cashflowFromInvestment": "-22968000", "stockBasedCompensation": "1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61555000, "cost_of_revenue": 40114000, "gross_profit": 21441000, "research_and_development": 4543000, "selling_general_admin": 28815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18770000, "depreciation_amortisation": 1865000, "ebitda": -16905000, "interest_expense": 9565000, "interest_income": null, "other_non_operating": null, "pretax_income": -30730000, "tax_provision": 486000, "effective_tax_rate": null, "net_income": -31789000, "net_income_continuing_ops": -31216000, "net_income_to_common": -31789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5167000, "short_term_investments": null, "net_receivables": 14604000, "inventory": 19374000, "other_current_assets": null, "total_current_assets": 41124000, "net_ppe": null, "goodwill": 13839000, "intangible_assets": 37504000, "goodwill_and_intangibles": 51343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62166000, "total_assets": 103290000, "short_term_debt": 2495000, "accounts_payable": 6833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32095000, "long_term_debt": 87792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106376000, "total_liabilities": 138471000, "total_debt": 90287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79117000, "total_equity": -35181000, "shares_outstanding": 17959650, "operating_cash_flow": -4191000, "stock_based_compensation": 1316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22968000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28810000, "free_cash_flow": 5873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18770000", "ebitda": "-16905000", "netIncome": "-31789000", "grossProfit": "21441000", "depreciation": "None", "totalRevenue": "61555000", "costOfRevenue": "40114000", "interestIncome": "0", "incomeBeforeTax": "-30730000", "interestExpense": "9565000", "operatingIncome": "-21165000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "486000", "reportedCurrency": "USD", "netInterestIncome": "-13132000", "nonInterestIncome": "None", "operatingExpenses": "42606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4543000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1865000", "sellingGeneralAndAdministrative": "28815000", "netIncomeFromContinuingOperations": "-31216000" }, "balance": { "goodwill": "13839000", "inventory": "19374000", "commonStock": "4190000", "currentDebt": "None", "investments": "None", "totalAssets": "103290000", "longTermDebt": "87792000", "shortTermDebt": "2495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37504000", "reportedCurrency": "USD", "retainedEarnings": "-79117000", "totalLiabilities": "138471000", "otherCurrentAssets": "1979000", "totalCurrentAssets": "41124000", "currentLongTermDebt": "210000", "longTermInvestments": "2455000", "shortTermInvestments": "None", "currentNetReceivables": "14604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62166000", "currentAccountsPayable": "6833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100764000", "totalShareholderEquity": "-35181000", "capitalLeaseObligations": "12762000", "otherCurrentLiabilities": "21547000", "totalCurrentLiabilities": "32095000", "otherNonCurrentLiabilities": "1813000", "totalNonCurrentLiabilities": "106376000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "17959650", "intangibleAssetsExcludingGoodwill": "37504000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31789000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1742000", "operatingCashflow": "-4191000", "capitalExpenditures": "10064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28810000", "cashflowFromInvestment": "-22968000", "stockBasedCompensation": "1316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1865000", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 56832000, "cost_of_revenue": 37382000, "gross_profit": 19450000, "ebit": -25874000, "ebitda": -24098000, "pretax_income": -36927000, "tax_provision": -59000, "net_income": -24018000, "net_income_to_common": -24018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3691000, "total_current_assets": 39041000, "total_assets": 59435000, "short_term_debt": 1904000, "long_term_debt": 54651000, "total_debt": 56555000, "total_liabilities": 83384000, "total_equity": -23949000, "shares_outstanding": 7654970, "goodwill_and_intangibles": 16270000 }, "cash_flow": { "operating_cash_flow": -11557000, "capital_expenditure": 803000, "free_cash_flow": -10754000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186007, "ticker_id": 8604, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25874000", "ebitda": "-24098000", "netIncome": "-24018000", "grossProfit": "19450000", "depreciation": "None", "totalRevenue": "56832000", "costOfRevenue": "37382000", "interestIncome": "1171000", "incomeBeforeTax": "-36927000", "interestExpense": "10148000", "operatingIncome": "-27045000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "-9882000", "nonInterestIncome": "None", "operatingExpenses": "46495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1776000", "sellingGeneralAndAdministrative": "31152000", "netIncomeFromContinuingOperations": "-36868000" }, "balance": { "goodwill": "0", "inventory": "19933000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "59435000", "longTermDebt": "54651000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16270000", "reportedCurrency": "USD", "retainedEarnings": "-48644000", "totalLiabilities": "83384000", "otherCurrentAssets": "2036000", "totalCurrentAssets": "39041000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "13381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20394000", "currentAccountsPayable": "3885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67427000", "totalShareholderEquity": "-23949000", "capitalLeaseObligations": "12566000", "otherCurrentLiabilities": "8917000", "totalCurrentLiabilities": "15035000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68349000", "cashAndShortTermInvestments": "3691000", "commonStockSharesOutstanding": "7654970", "intangibleAssetsExcludingGoodwill": "16270000", "cashAndCashEquivalentsAtCarryingValue": "3691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24018000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-971000", "operatingCashflow": "-11557000", "capitalExpenditures": "803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16042000", "cashflowFromInvestment": "24756000", "stockBasedCompensation": "2069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 56832000, "cost_of_revenue": 37382000, "gross_profit": 19450000, "research_and_development": 4379000, "selling_general_admin": 31152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25874000, "depreciation_amortisation": 1776000, "ebitda": -24098000, "interest_expense": 10148000, "interest_income": null, "other_non_operating": null, "pretax_income": -36927000, "tax_provision": -59000, "effective_tax_rate": null, "net_income": -24018000, "net_income_continuing_ops": -36868000, "net_income_to_common": -24018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3691000, "short_term_investments": null, "net_receivables": 13381000, "inventory": 19933000, "other_current_assets": null, "total_current_assets": 39041000, "net_ppe": null, "goodwill": 0, "intangible_assets": 16270000, "goodwill_and_intangibles": 16270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20394000, "total_assets": 59435000, "short_term_debt": 1904000, "accounts_payable": 3885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15035000, "long_term_debt": 54651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68349000, "total_liabilities": 83384000, "total_debt": 56555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48644000, "total_equity": -23949000, "shares_outstanding": 7654970, "operating_cash_flow": -11557000, "stock_based_compensation": 2069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 803000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24756000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16042000, "free_cash_flow": -10754000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25874000", "ebitda": "-24098000", "netIncome": "-24018000", "grossProfit": "19450000", "depreciation": "None", "totalRevenue": "56832000", "costOfRevenue": "37382000", "interestIncome": "1171000", "incomeBeforeTax": "-36927000", "interestExpense": "10148000", "operatingIncome": "-27045000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-59000", "reportedCurrency": "USD", "netInterestIncome": "-9882000", "nonInterestIncome": "None", "operatingExpenses": "46495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4379000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1776000", "sellingGeneralAndAdministrative": "31152000", "netIncomeFromContinuingOperations": "-36868000" }, "balance": { "goodwill": "0", "inventory": "19933000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "59435000", "longTermDebt": "54651000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16270000", "reportedCurrency": "USD", "retainedEarnings": "-48644000", "totalLiabilities": "83384000", "otherCurrentAssets": "2036000", "totalCurrentAssets": "39041000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "13381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20394000", "currentAccountsPayable": "3885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67427000", "totalShareholderEquity": "-23949000", "capitalLeaseObligations": "12566000", "otherCurrentLiabilities": "8917000", "totalCurrentLiabilities": "15035000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68349000", "cashAndShortTermInvestments": "3691000", "commonStockSharesOutstanding": "7654970", "intangibleAssetsExcludingGoodwill": "16270000", "cashAndCashEquivalentsAtCarryingValue": "3691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24018000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-971000", "operatingCashflow": "-11557000", "capitalExpenditures": "803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16042000", "cashflowFromInvestment": "24756000", "stockBasedCompensation": "2069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 62521000, "cost_of_revenue": 52731000, "gross_profit": 22048000, "ebit": -19046000, "ebitda": -16713000, "pretax_income": -43780000, "tax_provision": -194000, "net_income": -41002000, "net_income_to_common": -41002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6578000, "total_current_assets": 46668000, "total_assets": 92104000, "short_term_debt": 1886000, "long_term_debt": 58047000, "total_debt": 59933000, "total_liabilities": 94280000, "total_equity": -2176000, "shares_outstanding": 7774933, "goodwill_and_intangibles": 35269000 }, "cash_flow": { "operating_cash_flow": -921000, "capital_expenditure": 5977000, "free_cash_flow": 5056000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186012, "ticker_id": 8604, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19046000", "ebitda": "-16713000", "netIncome": "-41002000", "grossProfit": "22048000", "depreciation": "None", "totalRevenue": "62521000", "costOfRevenue": "52731000", "interestIncome": "303000", "incomeBeforeTax": "-43780000", "interestExpense": "24734000", "operatingIncome": "-15269000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-194000", "reportedCurrency": "USD", "netInterestIncome": "-24442000", "nonInterestIncome": "None", "operatingExpenses": "32961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4138000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2333000", "sellingGeneralAndAdministrative": "29166000", "netIncomeFromContinuingOperations": "-41002000" }, "balance": { "goodwill": "12537000", "inventory": "22503000", "commonStock": "1963000", "currentDebt": "None", "investments": "None", "totalAssets": "92104000", "longTermDebt": "58047000", "shortTermDebt": "1886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "22732000", "reportedCurrency": "USD", "retainedEarnings": "-26695000", "totalLiabilities": "94280000", "otherCurrentAssets": "1933000", "totalCurrentAssets": "46668000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45436000", "currentAccountsPayable": "6205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72200000", "totalShareholderEquity": "-2176000", "capitalLeaseObligations": "13943000", "otherCurrentLiabilities": "9106000", "totalCurrentLiabilities": "17339000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "76941000", "cashAndShortTermInvestments": "6578000", "commonStockSharesOutstanding": "7774933", "intangibleAssetsExcludingGoodwill": "22732000", "cashAndCashEquivalentsAtCarryingValue": "6578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41009000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-877000", "operatingCashflow": "-921000", "capitalExpenditures": "5977000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12322000", "cashflowFromInvestment": "-5977000", "stockBasedCompensation": "1755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62521000, "cost_of_revenue": 52731000, "gross_profit": 22048000, "research_and_development": 4138000, "selling_general_admin": 29166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19046000, "depreciation_amortisation": 2333000, "ebitda": -16713000, "interest_expense": 24734000, "interest_income": null, "other_non_operating": null, "pretax_income": -43780000, "tax_provision": -194000, "effective_tax_rate": null, "net_income": -41002000, "net_income_continuing_ops": -41002000, "net_income_to_common": -41002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6578000, "short_term_investments": null, "net_receivables": 15654000, "inventory": 22503000, "other_current_assets": null, "total_current_assets": 46668000, "net_ppe": null, "goodwill": 12537000, "intangible_assets": 22732000, "goodwill_and_intangibles": 35269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45436000, "total_assets": 92104000, "short_term_debt": 1886000, "accounts_payable": 6205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17339000, "long_term_debt": 58047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 76941000, "total_liabilities": 94280000, "total_debt": 59933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26695000, "total_equity": -2176000, "shares_outstanding": 7774933, "operating_cash_flow": -921000, "stock_based_compensation": 1755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5977000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5977000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12322000, "free_cash_flow": 5056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19046000", "ebitda": "-16713000", "netIncome": "-41002000", "grossProfit": "22048000", "depreciation": "None", "totalRevenue": "62521000", "costOfRevenue": "52731000", "interestIncome": "303000", "incomeBeforeTax": "-43780000", "interestExpense": "24734000", "operatingIncome": "-15269000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-194000", "reportedCurrency": "USD", "netInterestIncome": "-24442000", "nonInterestIncome": "None", "operatingExpenses": "32961000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4138000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2333000", "sellingGeneralAndAdministrative": "29166000", "netIncomeFromContinuingOperations": "-41002000" }, "balance": { "goodwill": "12537000", "inventory": "22503000", "commonStock": "1963000", "currentDebt": "None", "investments": "None", "totalAssets": "92104000", "longTermDebt": "58047000", "shortTermDebt": "1886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "22732000", "reportedCurrency": "USD", "retainedEarnings": "-26695000", "totalLiabilities": "94280000", "otherCurrentAssets": "1933000", "totalCurrentAssets": "46668000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45436000", "currentAccountsPayable": "6205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72200000", "totalShareholderEquity": "-2176000", "capitalLeaseObligations": "13943000", "otherCurrentLiabilities": "9106000", "totalCurrentLiabilities": "17339000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "76941000", "cashAndShortTermInvestments": "6578000", "commonStockSharesOutstanding": "7774933", "intangibleAssetsExcludingGoodwill": "22732000", "cashAndCashEquivalentsAtCarryingValue": "6578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41009000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-877000", "operatingCashflow": "-921000", "capitalExpenditures": "5977000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12322000", "cashflowFromInvestment": "-5977000", "stockBasedCompensation": "1755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 81149000, "cost_of_revenue": 54888000, "gross_profit": 33454000, "ebit": 7848000, "ebitda": 10592000, "pretax_income": -1924000, "tax_provision": -74000, "net_income": 875000, "net_income_to_common": 875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25910000, "total_current_assets": 72688000, "total_assets": 118895000, "short_term_debt": 85292000, "long_term_debt": null, "total_debt": 85292000, "total_liabilities": 119214000, "total_equity": -319000, "shares_outstanding": 5325932, "goodwill_and_intangibles": 35981000 }, "cash_flow": { "operating_cash_flow": 13238000, "capital_expenditure": 8691000, "free_cash_flow": 21929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186017, "ticker_id": 8604, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7848000", "ebitda": "10592000", "netIncome": "875000", "grossProfit": "33454000", "depreciation": "None", "totalRevenue": "81149000", "costOfRevenue": "54888000", "interestIncome": "3000", "incomeBeforeTax": "-1924000", "interestExpense": "7097000", "operatingIncome": "3938000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-4808000", "nonInterestIncome": "None", "operatingExpenses": "29516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4497000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2744000", "sellingGeneralAndAdministrative": "24683000", "netIncomeFromContinuingOperations": "9155000" }, "balance": { "goodwill": "12537000", "inventory": "29123000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "118895000", "longTermDebt": "None", "shortTermDebt": "85292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23444000", "reportedCurrency": "USD", "retainedEarnings": "12559000", "totalLiabilities": "119214000", "otherCurrentAssets": "1945000", "totalCurrentAssets": "72688000", "currentLongTermDebt": "83312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46207000", "currentAccountsPayable": "6763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5918000", "shortLongTermDebtTotal": "99157000", "totalShareholderEquity": "-319000", "capitalLeaseObligations": "15845000", "otherCurrentLiabilities": "7875000", "totalCurrentLiabilities": "100491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18723000", "cashAndShortTermInvestments": "25910000", "commonStockSharesOutstanding": "5325932", "intangibleAssetsExcludingGoodwill": "23444000", "cashAndCashEquivalentsAtCarryingValue": "25910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4406000", "operatingCashflow": "13238000", "capitalExpenditures": "8691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6019000", "cashflowFromInvestment": "-8691000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81149000, "cost_of_revenue": 54888000, "gross_profit": 33454000, "research_and_development": 4497000, "selling_general_admin": 24683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7848000, "depreciation_amortisation": 2744000, "ebitda": 10592000, "interest_expense": 7097000, "interest_income": null, "other_non_operating": null, "pretax_income": -1924000, "tax_provision": -74000, "effective_tax_rate": null, "net_income": 875000, "net_income_continuing_ops": 9155000, "net_income_to_common": 875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25910000, "short_term_investments": null, "net_receivables": 15710000, "inventory": 29123000, "other_current_assets": null, "total_current_assets": 72688000, "net_ppe": null, "goodwill": 12537000, "intangible_assets": 23444000, "goodwill_and_intangibles": 35981000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46207000, "total_assets": 118895000, "short_term_debt": 85292000, "accounts_payable": 6763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100491000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18723000, "total_liabilities": 119214000, "total_debt": 85292000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12559000, "total_equity": -319000, "shares_outstanding": 5325932, "operating_cash_flow": 13238000, "stock_based_compensation": 1100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8691000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6019000, "free_cash_flow": 21929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7848000", "ebitda": "10592000", "netIncome": "875000", "grossProfit": "33454000", "depreciation": "None", "totalRevenue": "81149000", "costOfRevenue": "54888000", "interestIncome": "3000", "incomeBeforeTax": "-1924000", "interestExpense": "7097000", "operatingIncome": "3938000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-74000", "reportedCurrency": "USD", "netInterestIncome": "-4808000", "nonInterestIncome": "None", "operatingExpenses": "29516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4497000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2744000", "sellingGeneralAndAdministrative": "24683000", "netIncomeFromContinuingOperations": "9155000" }, "balance": { "goodwill": "12537000", "inventory": "29123000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "118895000", "longTermDebt": "None", "shortTermDebt": "85292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23444000", "reportedCurrency": "USD", "retainedEarnings": "12559000", "totalLiabilities": "119214000", "otherCurrentAssets": "1945000", "totalCurrentAssets": "72688000", "currentLongTermDebt": "83312000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46207000", "currentAccountsPayable": "6763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5918000", "shortLongTermDebtTotal": "99157000", "totalShareholderEquity": "-319000", "capitalLeaseObligations": "15845000", "otherCurrentLiabilities": "7875000", "totalCurrentLiabilities": "100491000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18723000", "cashAndShortTermInvestments": "25910000", "commonStockSharesOutstanding": "5325932", "intangibleAssetsExcludingGoodwill": "23444000", "cashAndCashEquivalentsAtCarryingValue": "25910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "875000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4406000", "operatingCashflow": "13238000", "capitalExpenditures": "8691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6019000", "cashflowFromInvestment": "-8691000", "stockBasedCompensation": "1100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2744000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 101980000, "cost_of_revenue": 53400000, "gross_profit": 48580000, "ebit": 118000, "ebitda": 3195000, "pretax_income": -6633000, "tax_provision": -620000, "net_income": -6388000, "net_income_to_common": -6388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27327000, "total_current_assets": 83300000, "total_assets": 130397000, "short_term_debt": 5058000, "long_term_debt": 83884000, "total_debt": 88942000, "total_liabilities": 132616000, "total_equity": -2219000, "shares_outstanding": 4180340, "goodwill_and_intangibles": 33860000 }, "cash_flow": { "operating_cash_flow": 23755000, "capital_expenditure": 10198000, "free_cash_flow": 33953000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186022, "ticker_id": 8604, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000", "ebitda": "3195000", "netIncome": "-6388000", "grossProfit": "48580000", "depreciation": "None", "totalRevenue": "101980000", "costOfRevenue": "53400000", "interestIncome": "36000", "incomeBeforeTax": "-6633000", "interestExpense": "6751000", "operatingIncome": "82000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-620000", "reportedCurrency": "USD", "netInterestIncome": "-4856000", "nonInterestIncome": "None", "operatingExpenses": "48498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5080000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3077000", "sellingGeneralAndAdministrative": "25074000", "netIncomeFromContinuingOperations": "15672000" }, "balance": { "goodwill": "12591000", "inventory": "30219000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "130397000", "longTermDebt": "83884000", "shortTermDebt": "5058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21269000", "reportedCurrency": "USD", "retainedEarnings": "10573000", "totalLiabilities": "132616000", "otherCurrentAssets": "1159000", "totalCurrentAssets": "83300000", "currentLongTermDebt": "2905000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47097000", "currentAccountsPayable": "7103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8547000", "shortLongTermDebtTotal": "104341000", "totalShareholderEquity": "-2219000", "capitalLeaseObligations": "18741000", "otherCurrentLiabilities": "9610000", "totalCurrentLiabilities": "27058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "105558000", "cashAndShortTermInvestments": "27327000", "commonStockSharesOutstanding": "4180340", "intangibleAssetsExcludingGoodwill": "21269000", "cashAndCashEquivalentsAtCarryingValue": "27327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6388000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3419000", "operatingCashflow": "23755000", "capitalExpenditures": "10198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2716000", "cashflowFromInvestment": "-10198000", "stockBasedCompensation": "792000", "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": "3077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101980000, "cost_of_revenue": 53400000, "gross_profit": 48580000, "research_and_development": 5080000, "selling_general_admin": 25074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000, "depreciation_amortisation": 3077000, "ebitda": 3195000, "interest_expense": 6751000, "interest_income": null, "other_non_operating": null, "pretax_income": -6633000, "tax_provision": -620000, "effective_tax_rate": null, "net_income": -6388000, "net_income_continuing_ops": 15672000, "net_income_to_common": -6388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27327000, "short_term_investments": 0, "net_receivables": 24595000, "inventory": 30219000, "other_current_assets": null, "total_current_assets": 83300000, "net_ppe": null, "goodwill": 12591000, "intangible_assets": 21269000, "goodwill_and_intangibles": 33860000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47097000, "total_assets": 130397000, "short_term_debt": 5058000, "accounts_payable": 7103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27058000, "long_term_debt": 83884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105558000, "total_liabilities": 132616000, "total_debt": 88942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10573000, "total_equity": -2219000, "shares_outstanding": 4180340, "operating_cash_flow": 23755000, "stock_based_compensation": 792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10198000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2716000, "free_cash_flow": 33953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118000", "ebitda": "3195000", "netIncome": "-6388000", "grossProfit": "48580000", "depreciation": "None", "totalRevenue": "101980000", "costOfRevenue": "53400000", "interestIncome": "36000", "incomeBeforeTax": "-6633000", "interestExpense": "6751000", "operatingIncome": "82000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-620000", "reportedCurrency": "USD", "netInterestIncome": "-4856000", "nonInterestIncome": "None", "operatingExpenses": "48498000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5080000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3077000", "sellingGeneralAndAdministrative": "25074000", "netIncomeFromContinuingOperations": "15672000" }, "balance": { "goodwill": "12591000", "inventory": "30219000", "commonStock": "1213000", "currentDebt": "None", "investments": "None", "totalAssets": "130397000", "longTermDebt": "83884000", "shortTermDebt": "5058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21269000", "reportedCurrency": "USD", "retainedEarnings": "10573000", "totalLiabilities": "132616000", "otherCurrentAssets": "1159000", "totalCurrentAssets": "83300000", "currentLongTermDebt": "2905000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47097000", "currentAccountsPayable": "7103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8547000", "shortLongTermDebtTotal": "104341000", "totalShareholderEquity": "-2219000", "capitalLeaseObligations": "18741000", "otherCurrentLiabilities": "9610000", "totalCurrentLiabilities": "27058000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "105558000", "cashAndShortTermInvestments": "27327000", "commonStockSharesOutstanding": "4180340", "intangibleAssetsExcludingGoodwill": "21269000", "cashAndCashEquivalentsAtCarryingValue": "27327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6388000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3419000", "operatingCashflow": "23755000", "capitalExpenditures": "10198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2716000", "cashflowFromInvestment": "-10198000", "stockBasedCompensation": "792000", "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": "3077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 90435000, "cost_of_revenue": 52315000, "gross_profit": 38120000, "ebit": -24415000, "ebitda": -19521000, "pretax_income": 821000, "tax_provision": 4887000, "net_income": -4066000, "net_income_to_common": -4066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16400000, "total_current_assets": 71390000, "total_assets": 131071000, "short_term_debt": 2404000, "long_term_debt": 82021000, "total_debt": 84425000, "total_liabilities": 126358000, "total_equity": 4713000, "shares_outstanding": 5093503, "goodwill_and_intangibles": 43654000 }, "cash_flow": { "operating_cash_flow": 5474000, "capital_expenditure": 15355000, "free_cash_flow": 20829000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186027, "ticker_id": 8604, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24415000", "ebitda": "-19521000", "netIncome": "-4066000", "grossProfit": "38120000", "depreciation": "None", "totalRevenue": "90435000", "costOfRevenue": "52315000", "interestIncome": "697000", "incomeBeforeTax": "821000", "interestExpense": "5582000", "operatingIncome": "872000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4887000", "reportedCurrency": "USD", "netInterestIncome": "-5885000", "nonInterestIncome": "None", "operatingExpenses": "32818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4894000", "sellingGeneralAndAdministrative": "27584000", "netIncomeFromContinuingOperations": "-28991000" }, "balance": { "goodwill": "12591000", "inventory": "32021000", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "131071000", "longTermDebt": "82021000", "shortTermDebt": "2404000", "treasuryStock": "-24922000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31063000", "reportedCurrency": "USD", "retainedEarnings": "11514000", "totalLiabilities": "126358000", "otherCurrentAssets": "22969000", "totalCurrentAssets": "71390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1169000", "currentNetReceivables": "22969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59681000", "currentAccountsPayable": "19351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9290000", "shortLongTermDebtTotal": "102170000", "totalShareholderEquity": "4713000", "capitalLeaseObligations": "20149000", "otherCurrentLiabilities": "-2598000", "totalCurrentLiabilities": "19449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106909000", "cashAndShortTermInvestments": "16400000", "commonStockSharesOutstanding": "5093503", "intangibleAssetsExcludingGoodwill": "31063000", "cashAndCashEquivalentsAtCarryingValue": "16400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12198000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2959000", "operatingCashflow": "5474000", "capitalExpenditures": "15355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3996000", "cashflowFromInvestment": "-15355000", "stockBasedCompensation": "758000", "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": "4894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90435000, "cost_of_revenue": 52315000, "gross_profit": 38120000, "research_and_development": 5325000, "selling_general_admin": 27584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24415000, "depreciation_amortisation": 4894000, "ebitda": -19521000, "interest_expense": 5582000, "interest_income": null, "other_non_operating": null, "pretax_income": 821000, "tax_provision": 4887000, "effective_tax_rate": null, "net_income": -4066000, "net_income_continuing_ops": -28991000, "net_income_to_common": -4066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16400000, "short_term_investments": 1169000, "net_receivables": 22969000, "inventory": 32021000, "other_current_assets": null, "total_current_assets": 71390000, "net_ppe": null, "goodwill": 12591000, "intangible_assets": 31063000, "goodwill_and_intangibles": 43654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 59681000, "total_assets": 131071000, "short_term_debt": 2404000, "accounts_payable": 19351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19449000, "long_term_debt": 82021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106909000, "total_liabilities": 126358000, "total_debt": 84425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11514000, "total_equity": 4713000, "shares_outstanding": 5093503, "operating_cash_flow": 5474000, "stock_based_compensation": 758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15355000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3996000, "free_cash_flow": 20829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24415000", "ebitda": "-19521000", "netIncome": "-4066000", "grossProfit": "38120000", "depreciation": "None", "totalRevenue": "90435000", "costOfRevenue": "52315000", "interestIncome": "697000", "incomeBeforeTax": "821000", "interestExpense": "5582000", "operatingIncome": "872000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4887000", "reportedCurrency": "USD", "netInterestIncome": "-5885000", "nonInterestIncome": "None", "operatingExpenses": "32818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5325000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4894000", "sellingGeneralAndAdministrative": "27584000", "netIncomeFromContinuingOperations": "-28991000" }, "balance": { "goodwill": "12591000", "inventory": "32021000", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "131071000", "longTermDebt": "82021000", "shortTermDebt": "2404000", "treasuryStock": "-24922000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31063000", "reportedCurrency": "USD", "retainedEarnings": "11514000", "totalLiabilities": "126358000", "otherCurrentAssets": "22969000", "totalCurrentAssets": "71390000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1169000", "currentNetReceivables": "22969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "59681000", "currentAccountsPayable": "19351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9290000", "shortLongTermDebtTotal": "102170000", "totalShareholderEquity": "4713000", "capitalLeaseObligations": "20149000", "otherCurrentLiabilities": "-2598000", "totalCurrentLiabilities": "19449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "106909000", "cashAndShortTermInvestments": "16400000", "commonStockSharesOutstanding": "5093503", "intangibleAssetsExcludingGoodwill": "31063000", "cashAndCashEquivalentsAtCarryingValue": "16400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12198000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2959000", "operatingCashflow": "5474000", "capitalExpenditures": "15355000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3996000", "cashflowFromInvestment": "-15355000", "stockBasedCompensation": "758000", "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": "4894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 97035000, "cost_of_revenue": 55586000, "gross_profit": 41449000, "ebit": -18103000, "ebitda": -13982000, "pretax_income": 3027000, "tax_provision": 637000, "net_income": 2390000, "net_income_to_common": 2390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30277000, "total_current_assets": 86661000, "total_assets": 151235000, "short_term_debt": 436000, "long_term_debt": 81382000, "total_debt": 81818000, "total_liabilities": 107181000, "total_equity": 44054000, "shares_outstanding": 5175441, "goodwill_and_intangibles": 52951000 }, "cash_flow": { "operating_cash_flow": 6935000, "capital_expenditure": 17286000, "free_cash_flow": 24221000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186032, "ticker_id": 8604, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18103000", "ebitda": "-13982000", "netIncome": "2390000", "grossProfit": "41449000", "depreciation": "None", "totalRevenue": "97035000", "costOfRevenue": "55586000", "interestIncome": "2124000", "incomeBeforeTax": "3027000", "interestExpense": "5080000", "operatingIncome": "3297000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-2956000", "nonInterestIncome": "None", "operatingExpenses": "34766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4121000", "sellingGeneralAndAdministrative": "29499000", "netIncomeFromContinuingOperations": "-22658000" }, "balance": { "goodwill": "16141000", "inventory": "30359000", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "151235000", "longTermDebt": "81382000", "shortTermDebt": "436000", "treasuryStock": "-28688000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36810000", "reportedCurrency": "USD", "retainedEarnings": "24368000", "totalLiabilities": "107181000", "otherCurrentAssets": "26025000", "totalCurrentAssets": "86661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "23423000", "currentNetReceivables": "26025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64574000", "currentAccountsPayable": "17344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5362000", "shortLongTermDebtTotal": "82056000", "totalShareholderEquity": "44054000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "-488000", "totalCurrentLiabilities": "17604000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "89577000", "cashAndShortTermInvestments": "30277000", "commonStockSharesOutstanding": "5175441", "intangibleAssetsExcludingGoodwill": "36810000", "cashAndCashEquivalentsAtCarryingValue": "30277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13075000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1988000", "operatingCashflow": "6935000", "capitalExpenditures": "17286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16979000", "cashflowFromInvestment": "-17286000", "stockBasedCompensation": "1369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97035000, "cost_of_revenue": 55586000, "gross_profit": 41449000, "research_and_development": 5369000, "selling_general_admin": 29499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18103000, "depreciation_amortisation": 4121000, "ebitda": -13982000, "interest_expense": 5080000, "interest_income": null, "other_non_operating": null, "pretax_income": 3027000, "tax_provision": 637000, "effective_tax_rate": null, "net_income": 2390000, "net_income_continuing_ops": -22658000, "net_income_to_common": 2390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30277000, "short_term_investments": 23423000, "net_receivables": 26025000, "inventory": 30359000, "other_current_assets": null, "total_current_assets": 86661000, "net_ppe": null, "goodwill": 16141000, "intangible_assets": 36810000, "goodwill_and_intangibles": 52951000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64574000, "total_assets": 151235000, "short_term_debt": 436000, "accounts_payable": 17344000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17604000, "long_term_debt": 81382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89577000, "total_liabilities": 107181000, "total_debt": 81818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24368000, "total_equity": 44054000, "shares_outstanding": 5175441, "operating_cash_flow": 6935000, "stock_based_compensation": 1369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17286000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16979000, "free_cash_flow": 24221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18103000", "ebitda": "-13982000", "netIncome": "2390000", "grossProfit": "41449000", "depreciation": "None", "totalRevenue": "97035000", "costOfRevenue": "55586000", "interestIncome": "2124000", "incomeBeforeTax": "3027000", "interestExpense": "5080000", "operatingIncome": "3297000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "637000", "reportedCurrency": "USD", "netInterestIncome": "-2956000", "nonInterestIncome": "None", "operatingExpenses": "34766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4121000", "sellingGeneralAndAdministrative": "29499000", "netIncomeFromContinuingOperations": "-22658000" }, "balance": { "goodwill": "16141000", "inventory": "30359000", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "151235000", "longTermDebt": "81382000", "shortTermDebt": "436000", "treasuryStock": "-28688000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36810000", "reportedCurrency": "USD", "retainedEarnings": "24368000", "totalLiabilities": "107181000", "otherCurrentAssets": "26025000", "totalCurrentAssets": "86661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "23423000", "currentNetReceivables": "26025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64574000", "currentAccountsPayable": "17344000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5362000", "shortLongTermDebtTotal": "82056000", "totalShareholderEquity": "44054000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "-488000", "totalCurrentLiabilities": "17604000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "89577000", "cashAndShortTermInvestments": "30277000", "commonStockSharesOutstanding": "5175441", "intangibleAssetsExcludingGoodwill": "36810000", "cashAndCashEquivalentsAtCarryingValue": "30277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13075000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1988000", "operatingCashflow": "6935000", "capitalExpenditures": "17286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16979000", "cashflowFromInvestment": "-17286000", "stockBasedCompensation": "1369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-434000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4121000", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 11063798, "cost_of_revenue": 7517427, "gross_profit": 3546371, "ebit": -2942818, "ebitda": -2214358, "pretax_income": -17636926, "tax_provision": -173871, "net_income": -17463055, "net_income_to_common": -17463055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_assets": 105165000, "short_term_debt": 110813000, "long_term_debt": null, "total_debt": 110813000, "total_liabilities": 177147000, "total_equity": -71982000, "shares_outstanding": 18627618, "goodwill_and_intangibles": 56987000 }, "cash_flow": { "operating_cash_flow": -1552048, "capital_expenditure": 11138, "free_cash_flow": -1540910, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185995, "ticker_id": 8604, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2942818", "ebitda": "-2214358", "netIncome": "-17463055", "grossProfit": "3546371", "depreciation": "None", "totalRevenue": "11063798", "costOfRevenue": "7517427", "interestIncome": "None", "incomeBeforeTax": "-17636926", "interestExpense": "12661614", "operatingIncome": "-2942818", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-173871", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6489189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1057216", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7517427", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "728460", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "None", "shortTermDebt": "110813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43021000", "reportedCurrency": "None", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "1654000", "totalCurrentAssets": "35902000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "29703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137983000", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "693000", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35937999", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "18627618", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17463055", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1552048", "capitalExpenditures": "11138", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6154694", "cashflowFromInvestment": "-800988", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728460", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11063798, "cost_of_revenue": 7517427, "gross_profit": 3546371, "research_and_development": 1057216, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2942818, "depreciation_amortisation": 728460, "ebitda": -2214358, "interest_expense": 12661614, "interest_income": null, "other_non_operating": null, "pretax_income": -17636926, "tax_provision": -173871, "effective_tax_rate": null, "net_income": -17463055, "net_income_continuing_ops": null, "net_income_to_common": -17463055, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5138000, "short_term_investments": null, "net_receivables": 10282000, "inventory": 18828000, "other_current_assets": null, "total_current_assets": 35902000, "net_ppe": null, "goodwill": 13966000, "intangible_assets": 43021000, "goodwill_and_intangibles": 56987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69263000, "total_assets": 105165000, "short_term_debt": 110813000, "accounts_payable": 29703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141209000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35937999, "total_liabilities": 177147000, "total_debt": 110813000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116169000, "total_equity": -71982000, "shares_outstanding": 18627618, "operating_cash_flow": -1552048, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11138, "acquisitions": null, "other_investing": null, "investing_cash_flow": -800988, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6154694, "free_cash_flow": -1540910, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2942818", "ebitda": "-2214358", "netIncome": "-17463055", "grossProfit": "3546371", "depreciation": "None", "totalRevenue": "11063798", "costOfRevenue": "7517427", "interestIncome": "None", "incomeBeforeTax": "-17636926", "interestExpense": "12661614", "operatingIncome": "-2942818", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-173871", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6489189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1057216", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7517427", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "728460", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "None", "shortTermDebt": "110813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "43021000", "reportedCurrency": "None", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "1654000", "totalCurrentAssets": "35902000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "29703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137983000", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "693000", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35937999", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "18627618", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17463055", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1552048", "capitalExpenditures": "11138", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6154694", "cashflowFromInvestment": "-800988", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728460", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5138000, "total_current_assets": 35902000, "total_assets": 105165000, "short_term_debt": null, "long_term_debt": 16330000, "total_debt": 16330000, "total_liabilities": 177147000, "total_equity": -71982000, "shares_outstanding": 374206640, "goodwill_and_intangibles": 56987000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185996, "ticker_id": 8604, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "16330000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43021000", "reportedCurrency": "USD", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "None", "totalCurrentAssets": "35902000", "currentLongTermDebt": "108225000", "longTermInvestments": "2773000", "shortTermInvestments": "None", "currentNetReceivables": "9362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "11478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "13428000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35938000", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "374206640", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5138000, "short_term_investments": null, "net_receivables": 9362000, "inventory": 18828000, "other_current_assets": null, "total_current_assets": 35902000, "net_ppe": null, "goodwill": 13966000, "intangible_assets": 43021000, "goodwill_and_intangibles": 56987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69263000, "total_assets": 105165000, "short_term_debt": null, "accounts_payable": 11478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141209000, "long_term_debt": 16330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35938000, "total_liabilities": 177147000, "total_debt": 16330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116169000, "total_equity": -71982000, "shares_outstanding": 374206640, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "13966000", "inventory": "18828000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "105165000", "longTermDebt": "16330000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "43021000", "reportedCurrency": "USD", "retainedEarnings": "-116169000", "totalLiabilities": "177147000", "otherCurrentAssets": "None", "totalCurrentAssets": "35902000", "currentLongTermDebt": "108225000", "longTermInvestments": "2773000", "shortTermInvestments": "None", "currentNetReceivables": "9362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69263000", "currentAccountsPayable": "11478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-71982000", "capitalLeaseObligations": "13428000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "141209000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35938000", "cashAndShortTermInvestments": "5138000", "commonStockSharesOutstanding": "374206640", "intangibleAssetsExcludingGoodwill": "43021000", "cashAndCashEquivalentsAtCarryingValue": "5138000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 14247377, "cost_of_revenue": 8160983, "gross_profit": 6086393, "ebit": -536566, "ebitda": 120453, "pretax_income": -5039143, "tax_provision": 72670, "net_income": -5111814, "net_income_to_common": -5111814, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1341000, "total_current_assets": 35515000, "total_assets": 103712000, "short_term_debt": 2342000, "long_term_debt": null, "total_debt": 2342000, "total_liabilities": 158427000, "total_equity": -54715000, "shares_outstanding": 18655853, "goodwill_and_intangibles": 57813000 }, "cash_flow": { "operating_cash_flow": -71447, "capital_expenditure": 5662, "free_cash_flow": -65785, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185998, "ticker_id": 8604, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-536566", "ebitda": "120453", "netIncome": "-5111814", "grossProfit": "6086393", "depreciation": "None", "totalRevenue": "14247377", "costOfRevenue": "8160983", "interestIncome": "None", "incomeBeforeTax": "-5039143", "interestExpense": "4266647", "operatingIncome": "-536566", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72670", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6622959", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "813311", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8160983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657019", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "19158000", "commonStock": "39999", "currentDebt": "None", "investments": "None", "totalAssets": "103712000", "longTermDebt": "None", "shortTermDebt": "2342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "57813000", "reportedCurrency": "None", "retainedEarnings": "-98727000", "totalLiabilities": "158427000", "otherCurrentAssets": "None", "totalCurrentAssets": "35515000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68197000", "currentAccountsPayable": "30354999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117202999", "totalShareholderEquity": "-54715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1797000", "totalCurrentLiabilities": "34494000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "123933000", "cashAndShortTermInvestments": "1341000", "commonStockSharesOutstanding": "18655853", "intangibleAssetsExcludingGoodwill": "57813000", "cashAndCashEquivalentsAtCarryingValue": "1341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5112158", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-71447", "capitalExpenditures": "5662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1336568", "cashflowFromInvestment": "-1461652", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657064", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14247377, "cost_of_revenue": 8160983, "gross_profit": 6086393, "research_and_development": 813311, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -536566, "depreciation_amortisation": 657019, "ebitda": 120453, "interest_expense": 4266647, "interest_income": null, "other_non_operating": null, "pretax_income": -5039143, "tax_provision": 72670, "effective_tax_rate": null, "net_income": -5111814, "net_income_continuing_ops": null, "net_income_to_common": -5111814, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1341000, "short_term_investments": null, "net_receivables": 15016000, "inventory": 19158000, "other_current_assets": null, "total_current_assets": 35515000, "net_ppe": null, "goodwill": null, "intangible_assets": 57813000, "goodwill_and_intangibles": 57813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68197000, "total_assets": 103712000, "short_term_debt": 2342000, "accounts_payable": 30354999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34494000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123933000, "total_liabilities": 158427000, "total_debt": 2342000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98727000, "total_equity": -54715000, "shares_outstanding": 18655853, "operating_cash_flow": -71447, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5662, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1461652, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1336568, "free_cash_flow": -65785, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-536566", "ebitda": "120453", "netIncome": "-5111814", "grossProfit": "6086393", "depreciation": "None", "totalRevenue": "14247377", "costOfRevenue": "8160983", "interestIncome": "None", "incomeBeforeTax": "-5039143", "interestExpense": "4266647", "operatingIncome": "-536566", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "72670", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6622959", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "813311", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8160983", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "657019", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "19158000", "commonStock": "39999", "currentDebt": "None", "investments": "None", "totalAssets": "103712000", "longTermDebt": "None", "shortTermDebt": "2342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "57813000", "reportedCurrency": "None", "retainedEarnings": "-98727000", "totalLiabilities": "158427000", "otherCurrentAssets": "None", "totalCurrentAssets": "35515000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68197000", "currentAccountsPayable": "30354999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "117202999", "totalShareholderEquity": "-54715000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1797000", "totalCurrentLiabilities": "34494000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "123933000", "cashAndShortTermInvestments": "1341000", "commonStockSharesOutstanding": "18655853", "intangibleAssetsExcludingGoodwill": "57813000", "cashAndCashEquivalentsAtCarryingValue": "1341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5112158", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-71447", "capitalExpenditures": "5662", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1336568", "cashflowFromInvestment": "-1461652", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "657064", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1546000, "total_current_assets": 32999000, "total_assets": 99631000, "short_term_debt": null, "long_term_debt": 99500000, "total_debt": 99500000, "total_liabilities": 149169000, "total_equity": -49538000, "shares_outstanding": 372640384, "goodwill_and_intangibles": 55919000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 185999, "ticker_id": 8604, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "80484000", "inventory": "20129000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "99631000", "longTermDebt": "99500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "-24565000", "reportedCurrency": "USD", "retainedEarnings": "-93656000", "totalLiabilities": "149169000", "otherCurrentAssets": "None", "totalCurrentAssets": "32999000", "currentLongTermDebt": "210000", "longTermInvestments": "2763000", "shortTermInvestments": "None", "currentNetReceivables": "10893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66632000", "currentAccountsPayable": "26486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49538000", "capitalLeaseObligations": "12850000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "31523000", "otherNonCurrentLiabilities": "1841000", "totalNonCurrentLiabilities": "117646000", "cashAndShortTermInvestments": "1546000", "commonStockSharesOutstanding": "372640384", "intangibleAssetsExcludingGoodwill": "-24565000", "cashAndCashEquivalentsAtCarryingValue": "1546000", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1546000, "short_term_investments": null, "net_receivables": 10893000, "inventory": 20129000, "other_current_assets": null, "total_current_assets": 32999000, "net_ppe": null, "goodwill": 80484000, "intangible_assets": -24565000, "goodwill_and_intangibles": 55919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 66632000, "total_assets": 99631000, "short_term_debt": null, "accounts_payable": 26486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31523000, "long_term_debt": 99500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117646000, "total_liabilities": 149169000, "total_debt": 99500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -93656000, "total_equity": -49538000, "shares_outstanding": 372640384, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "80484000", "inventory": "20129000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "99631000", "longTermDebt": "99500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "-24565000", "reportedCurrency": "USD", "retainedEarnings": "-93656000", "totalLiabilities": "149169000", "otherCurrentAssets": "None", "totalCurrentAssets": "32999000", "currentLongTermDebt": "210000", "longTermInvestments": "2763000", "shortTermInvestments": "None", "currentNetReceivables": "10893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "66632000", "currentAccountsPayable": "26486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-49538000", "capitalLeaseObligations": "12850000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "31523000", "otherNonCurrentLiabilities": "1841000", "totalNonCurrentLiabilities": "117646000", "cashAndShortTermInvestments": "1546000", "commonStockSharesOutstanding": "372640384", "intangibleAssetsExcludingGoodwill": "-24565000", "cashAndCashEquivalentsAtCarryingValue": "1546000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 7575659, "cost_of_revenue": 6009489, "gross_profit": 1566169, "ebit": -4732535, "ebitda": -4094059, "pretax_income": -8797572, "tax_provision": 6004.49, "net_income": -8803576, "net_income_to_common": -8803576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4066000, "total_current_assets": 35517000, "total_assets": 99788000, "short_term_debt": 2436000, "long_term_debt": null, "total_debt": 2436000, "total_liabilities": 143413000, "total_equity": -43625000, "shares_outstanding": 18299087, "goodwill_and_intangibles": 53656000 }, "cash_flow": { "operating_cash_flow": -2962212, "capital_expenditure": 56037, "free_cash_flow": -2906175, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186000, "ticker_id": 8604, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4732535", "ebitda": "-4094059", "netIncome": "-8803576", "grossProfit": "1566169", "depreciation": "None", "totalRevenue": "7575659", "costOfRevenue": "6009489", "interestIncome": "None", "incomeBeforeTax": "-8797572", "interestExpense": "2310726", "operatingIncome": "-4732535", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6004.49", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6298705", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1116834", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6009489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638476", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "20271000", "commonStock": "4337000", "currentDebt": "None", "investments": "None", "totalAssets": "99788000", "longTermDebt": "None", "shortTermDebt": "2436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "53656000", "reportedCurrency": "None", "retainedEarnings": "-87783000", "totalLiabilities": "143413000", "otherCurrentAssets": "None", "totalCurrentAssets": "35517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64270999", "currentAccountsPayable": "25287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107970000", "totalShareholderEquity": "-43625000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2743000", "totalCurrentLiabilities": "30466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112947000", "cashAndShortTermInvestments": "4066000", "commonStockSharesOutstanding": "18299087", "intangibleAssetsExcludingGoodwill": "53656000", "cashAndCashEquivalentsAtCarryingValue": "4066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8803576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2962212", "capitalExpenditures": "56037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3814849", "cashflowFromInvestment": "-1983481", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "638476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7575659, "cost_of_revenue": 6009489, "gross_profit": 1566169, "research_and_development": 1116834, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4732535, "depreciation_amortisation": 638476, "ebitda": -4094059, "interest_expense": 2310726, "interest_income": null, "other_non_operating": null, "pretax_income": -8797572, "tax_provision": 6004.49, "effective_tax_rate": null, "net_income": -8803576, "net_income_continuing_ops": null, "net_income_to_common": -8803576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4066000, "short_term_investments": null, "net_receivables": 11180000, "inventory": 20271000, "other_current_assets": null, "total_current_assets": 35517000, "net_ppe": null, "goodwill": null, "intangible_assets": 53656000, "goodwill_and_intangibles": 53656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 64270999, "total_assets": 99788000, "short_term_debt": 2436000, "accounts_payable": 25287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30466000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 112947000, "total_liabilities": 143413000, "total_debt": 2436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87783000, "total_equity": -43625000, "shares_outstanding": 18299087, "operating_cash_flow": -2962212, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56037, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1983481, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3814849, "free_cash_flow": -2906175, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4732535", "ebitda": "-4094059", "netIncome": "-8803576", "grossProfit": "1566169", "depreciation": "None", "totalRevenue": "7575659", "costOfRevenue": "6009489", "interestIncome": "None", "incomeBeforeTax": "-8797572", "interestExpense": "2310726", "operatingIncome": "-4732535", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6004.49", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6298705", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1116834", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6009489", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "638476", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "20271000", "commonStock": "4337000", "currentDebt": "None", "investments": "None", "totalAssets": "99788000", "longTermDebt": "None", "shortTermDebt": "2436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "53656000", "reportedCurrency": "None", "retainedEarnings": "-87783000", "totalLiabilities": "143413000", "otherCurrentAssets": "None", "totalCurrentAssets": "35517000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "64270999", "currentAccountsPayable": "25287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107970000", "totalShareholderEquity": "-43625000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2743000", "totalCurrentLiabilities": "30466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "112947000", "cashAndShortTermInvestments": "4066000", "commonStockSharesOutstanding": "18299087", "intangibleAssetsExcludingGoodwill": "53656000", "cashAndCashEquivalentsAtCarryingValue": "4066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8803576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2962212", "capitalExpenditures": "56037", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3814849", "cashflowFromInvestment": "-1983481", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "638476", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 15857000, "cost_of_revenue": 10980000, "gross_profit": 4877000, "ebit": -10022000, "ebitda": -9598000, "pretax_income": -15798000, "tax_provision": 585000, "net_income": -16956000, "net_income_to_common": -16956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5167000, "total_current_assets": 41124000, "total_assets": 103290000, "short_term_debt": 2495000, "long_term_debt": 87792000, "total_debt": 90287000, "total_liabilities": 138471000, "total_equity": -35181000, "shares_outstanding": 14173374, "goodwill_and_intangibles": 51343000 }, "cash_flow": { "operating_cash_flow": 3351000, "capital_expenditure": 2736000, "free_cash_flow": 6087000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186001, "ticker_id": 8604, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10022000", "ebitda": "-9598000", "netIncome": "-16956000", "grossProfit": "4877000", "depreciation": "None", "totalRevenue": "15857000", "costOfRevenue": "10980000", "interestIncome": "903000", "incomeBeforeTax": "-15798000", "interestExpense": "4284000", "operatingIncome": "-11514000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-7851000", "nonInterestIncome": "None", "operatingExpenses": "16391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1453000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "424000", "sellingGeneralAndAdministrative": "8372000", "netIncomeFromContinuingOperations": "-16383000" }, "balance": { "goodwill": "13839000", "inventory": "19374000", "commonStock": "4190000", "currentDebt": "None", "investments": "None", "totalAssets": "103290000", "longTermDebt": "87792000", "shortTermDebt": "2495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37504000", "reportedCurrency": "USD", "retainedEarnings": "-79117000", "totalLiabilities": "138471000", "otherCurrentAssets": "1979000", "totalCurrentAssets": "41124000", "currentLongTermDebt": "210000", "longTermInvestments": "2455000", "shortTermInvestments": "None", "currentNetReceivables": "14604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62166000", "currentAccountsPayable": "6833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100764000", "totalShareholderEquity": "-35181000", "capitalLeaseObligations": "12762000", "otherCurrentLiabilities": "21547000", "totalCurrentLiabilities": "32095000", "otherNonCurrentLiabilities": "1813000", "totalNonCurrentLiabilities": "106376000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "14173374", "intangibleAssetsExcludingGoodwill": "37504000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16956000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3351000", "capitalExpenditures": "2736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1806000", "cashflowFromInvestment": "-2737000", "stockBasedCompensation": "140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15857000, "cost_of_revenue": 10980000, "gross_profit": 4877000, "research_and_development": 1453000, "selling_general_admin": 8372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10022000, "depreciation_amortisation": 424000, "ebitda": -9598000, "interest_expense": 4284000, "interest_income": null, "other_non_operating": null, "pretax_income": -15798000, "tax_provision": 585000, "effective_tax_rate": null, "net_income": -16956000, "net_income_continuing_ops": -16383000, "net_income_to_common": -16956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5167000, "short_term_investments": null, "net_receivables": 14604000, "inventory": 19374000, "other_current_assets": null, "total_current_assets": 41124000, "net_ppe": null, "goodwill": 13839000, "intangible_assets": 37504000, "goodwill_and_intangibles": 51343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62166000, "total_assets": 103290000, "short_term_debt": 2495000, "accounts_payable": 6833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32095000, "long_term_debt": 87792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106376000, "total_liabilities": 138471000, "total_debt": 90287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79117000, "total_equity": -35181000, "shares_outstanding": 14173374, "operating_cash_flow": 3351000, "stock_based_compensation": 140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2737000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1806000, "free_cash_flow": 6087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10022000", "ebitda": "-9598000", "netIncome": "-16956000", "grossProfit": "4877000", "depreciation": "None", "totalRevenue": "15857000", "costOfRevenue": "10980000", "interestIncome": "903000", "incomeBeforeTax": "-15798000", "interestExpense": "4284000", "operatingIncome": "-11514000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-7851000", "nonInterestIncome": "None", "operatingExpenses": "16391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1453000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "424000", "sellingGeneralAndAdministrative": "8372000", "netIncomeFromContinuingOperations": "-16383000" }, "balance": { "goodwill": "13839000", "inventory": "19374000", "commonStock": "4190000", "currentDebt": "None", "investments": "None", "totalAssets": "103290000", "longTermDebt": "87792000", "shortTermDebt": "2495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37504000", "reportedCurrency": "USD", "retainedEarnings": "-79117000", "totalLiabilities": "138471000", "otherCurrentAssets": "1979000", "totalCurrentAssets": "41124000", "currentLongTermDebt": "210000", "longTermInvestments": "2455000", "shortTermInvestments": "None", "currentNetReceivables": "14604000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62166000", "currentAccountsPayable": "6833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "100764000", "totalShareholderEquity": "-35181000", "capitalLeaseObligations": "12762000", "otherCurrentLiabilities": "21547000", "totalCurrentLiabilities": "32095000", "otherNonCurrentLiabilities": "1813000", "totalNonCurrentLiabilities": "106376000", "cashAndShortTermInvestments": "5167000", "commonStockSharesOutstanding": "14173374", "intangibleAssetsExcludingGoodwill": "37504000", "cashAndCashEquivalentsAtCarryingValue": "5167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16956000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3351000", "capitalExpenditures": "2736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1806000", "cashflowFromInvestment": "-2737000", "stockBasedCompensation": "140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 15152000, "cost_of_revenue": 9844000, "gross_profit": 5308000, "ebit": -1710000, "ebitda": -1112000, "pretax_income": -4794000, "tax_provision": -35000, "net_income": -4759000, "net_income_to_common": -4759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 46079000, "total_assets": 97446000, "short_term_debt": 2363000, "long_term_debt": 81622000, "total_debt": 83985000, "total_liabilities": 123788000, "total_equity": -26342000, "shares_outstanding": 10387099, "goodwill_and_intangibles": 46673000 }, "cash_flow": { "operating_cash_flow": -3624000, "capital_expenditure": 2699000, "free_cash_flow": -925000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186003, "ticker_id": 8604, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1710000", "ebitda": "-1112000", "netIncome": "-4759000", "grossProfit": "5308000", "depreciation": "None", "totalRevenue": "15152000", "costOfRevenue": "9844000", "interestIncome": "848000", "incomeBeforeTax": "-4794000", "interestExpense": "3084000", "operatingIncome": "-2558000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-2236000", "nonInterestIncome": "None", "operatingExpenses": "7866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1010000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598000", "sellingGeneralAndAdministrative": "6517000", "netIncomeFromContinuingOperations": "-4759000" }, "balance": { "goodwill": "None", "inventory": "21804000", "commonStock": "2377000", "currentDebt": "None", "investments": "None", "totalAssets": "97446000", "longTermDebt": "81622000", "shortTermDebt": "2363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46673000", "reportedCurrency": "USD", "retainedEarnings": "-62300000", "totalLiabilities": "123788000", "otherCurrentAssets": "None", "totalCurrentAssets": "46079000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51367000", "currentAccountsPayable": "25308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93715000", "totalShareholderEquity": "-26342000", "capitalLeaseObligations": "11883000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "28054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95734000", "cashAndShortTermInvestments": "2840000", "commonStockSharesOutstanding": "10387099", "intangibleAssetsExcludingGoodwill": "46673000", "cashAndCashEquivalentsAtCarryingValue": "2840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4759000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3624000", "capitalExpenditures": "2699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4244000", "cashflowFromInvestment": "-3102000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15152000, "cost_of_revenue": 9844000, "gross_profit": 5308000, "research_and_development": 1010000, "selling_general_admin": 6517000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1710000, "depreciation_amortisation": 598000, "ebitda": -1112000, "interest_expense": 3084000, "interest_income": null, "other_non_operating": null, "pretax_income": -4794000, "tax_provision": -35000, "effective_tax_rate": null, "net_income": -4759000, "net_income_continuing_ops": -4759000, "net_income_to_common": -4759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2840000, "short_term_investments": null, "net_receivables": 21435000, "inventory": 21804000, "other_current_assets": null, "total_current_assets": 46079000, "net_ppe": null, "goodwill": null, "intangible_assets": 46673000, "goodwill_and_intangibles": 46673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51367000, "total_assets": 97446000, "short_term_debt": 2363000, "accounts_payable": 25308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28054000, "long_term_debt": 81622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 95734000, "total_liabilities": 123788000, "total_debt": 83985000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62300000, "total_equity": -26342000, "shares_outstanding": 10387099, "operating_cash_flow": -3624000, "stock_based_compensation": 250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3102000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4244000, "free_cash_flow": -925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1710000", "ebitda": "-1112000", "netIncome": "-4759000", "grossProfit": "5308000", "depreciation": "None", "totalRevenue": "15152000", "costOfRevenue": "9844000", "interestIncome": "848000", "incomeBeforeTax": "-4794000", "interestExpense": "3084000", "operatingIncome": "-2558000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-35000", "reportedCurrency": "USD", "netInterestIncome": "-2236000", "nonInterestIncome": "None", "operatingExpenses": "7866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1010000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598000", "sellingGeneralAndAdministrative": "6517000", "netIncomeFromContinuingOperations": "-4759000" }, "balance": { "goodwill": "None", "inventory": "21804000", "commonStock": "2377000", "currentDebt": "None", "investments": "None", "totalAssets": "97446000", "longTermDebt": "81622000", "shortTermDebt": "2363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "46673000", "reportedCurrency": "USD", "retainedEarnings": "-62300000", "totalLiabilities": "123788000", "otherCurrentAssets": "None", "totalCurrentAssets": "46079000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51367000", "currentAccountsPayable": "25308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93715000", "totalShareholderEquity": "-26342000", "capitalLeaseObligations": "11883000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "28054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "95734000", "cashAndShortTermInvestments": "2840000", "commonStockSharesOutstanding": "10387099", "intangibleAssetsExcludingGoodwill": "46673000", "cashAndCashEquivalentsAtCarryingValue": "2840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4759000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3624000", "capitalExpenditures": "2699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4244000", "cashflowFromInvestment": "-3102000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598000", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 15843000, "cost_of_revenue": 10109000, "gross_profit": 5734000, "ebit": -1667000, "ebitda": null, "pretax_income": -6888000, "tax_provision": null, "net_income": -6757000, "net_income_to_common": -6757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5317000, "total_current_assets": 45984000, "total_assets": 94355000, "short_term_debt": null, "long_term_debt": 80773000, "total_debt": 80773000, "total_liabilities": 123755000, "total_equity": -29400000, "shares_outstanding": 189310282, "goodwill_and_intangibles": 41786000 }, "cash_flow": { "operating_cash_flow": -1100000, "capital_expenditure": 3167000, "free_cash_flow": 2067000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186004, "ticker_id": 8604, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6757000", "grossProfit": "5734000", "depreciation": "None", "totalRevenue": "15843000", "costOfRevenue": "10109000", "interestIncome": "0", "incomeBeforeTax": "-6888000", "interestExpense": "5422000", "operatingIncome": "-1667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1911000", "nonInterestIncome": "None", "operatingExpenses": "17510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "991000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6423000", "netIncomeFromContinuingOperations": "-6757000" }, "balance": { "goodwill": "78716000", "inventory": "22956000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "94355000", "longTermDebt": "80773000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "-36930000", "reportedCurrency": "USD", "retainedEarnings": "-57791000", "totalLiabilities": "123755000", "otherCurrentAssets": "None", "totalCurrentAssets": "45984000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48371000", "currentAccountsPayable": "23074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-29400000", "capitalLeaseObligations": "12352000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "25770000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97985000", "cashAndShortTermInvestments": "5317000", "commonStockSharesOutstanding": "189310282", "intangibleAssetsExcludingGoodwill": "-36930000", "cashAndCashEquivalentsAtCarryingValue": "5317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6757000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1100000", "capitalExpenditures": "3167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3916000", "cashflowFromInvestment": "None", "stockBasedCompensation": "114000", "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": "153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15843000, "cost_of_revenue": 10109000, "gross_profit": 5734000, "research_and_development": 991000, "selling_general_admin": 6423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1667000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 5422000, "interest_income": null, "other_non_operating": null, "pretax_income": -6888000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6757000, "net_income_continuing_ops": -6757000, "net_income_to_common": -6757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5317000, "short_term_investments": null, "net_receivables": 17471000, "inventory": 22956000, "other_current_assets": null, "total_current_assets": 45984000, "net_ppe": null, "goodwill": 78716000, "intangible_assets": -36930000, "goodwill_and_intangibles": 41786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48371000, "total_assets": 94355000, "short_term_debt": null, "accounts_payable": 23074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25770000, "long_term_debt": 80773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 97985000, "total_liabilities": 123755000, "total_debt": 80773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57791000, "total_equity": -29400000, "shares_outstanding": 189310282, "operating_cash_flow": -1100000, "stock_based_compensation": 114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3916000, "free_cash_flow": 2067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-6757000", "grossProfit": "5734000", "depreciation": "None", "totalRevenue": "15843000", "costOfRevenue": "10109000", "interestIncome": "0", "incomeBeforeTax": "-6888000", "interestExpense": "5422000", "operatingIncome": "-1667000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1911000", "nonInterestIncome": "None", "operatingExpenses": "17510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "991000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10109000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "6423000", "netIncomeFromContinuingOperations": "-6757000" }, "balance": { "goodwill": "78716000", "inventory": "22956000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "94355000", "longTermDebt": "80773000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "-36930000", "reportedCurrency": "USD", "retainedEarnings": "-57791000", "totalLiabilities": "123755000", "otherCurrentAssets": "None", "totalCurrentAssets": "45984000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48371000", "currentAccountsPayable": "23074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-29400000", "capitalLeaseObligations": "12352000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "25770000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "97985000", "cashAndShortTermInvestments": "5317000", "commonStockSharesOutstanding": "189310282", "intangibleAssetsExcludingGoodwill": "-36930000", "cashAndCashEquivalentsAtCarryingValue": "5317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6757000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1100000", "capitalExpenditures": "3167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3916000", "cashflowFromInvestment": "None", "stockBasedCompensation": "114000", "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": "153000", "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": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 14704000, "cost_of_revenue": 9709000, "gross_profit": 4995000, "ebit": -2986000, "ebitda": -2295000, "pretax_income": -3250000, "tax_provision": 67000, "net_income": -3317000, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5776000, "total_current_assets": 46039000, "total_assets": 90305000, "short_term_debt": 1904000, "long_term_debt": 73422000, "total_debt": 75326000, "total_liabilities": 113162000, "total_equity": -22857000, "shares_outstanding": 8872108, "goodwill_and_intangibles": 38572000 }, "cash_flow": { "operating_cash_flow": -2819000, "capital_expenditure": 1463000, "free_cash_flow": -1356000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186005, "ticker_id": 8604, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2986000", "ebitda": "-2295000", "netIncome": "-3317000", "grossProfit": "4995000", "depreciation": "None", "totalRevenue": "14704000", "costOfRevenue": "9709000", "interestIncome": "55000", "incomeBeforeTax": "-3250000", "interestExpense": "264000", "operatingIncome": "-3041000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-209000", "nonInterestIncome": "None", "operatingExpenses": "8065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1089000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691000", "sellingGeneralAndAdministrative": "7503000", "netIncomeFromContinuingOperations": "-3317000" }, "balance": { "goodwill": "None", "inventory": "22645000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "90305000", "longTermDebt": "73422000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38572000", "reportedCurrency": "USD", "retainedEarnings": "-51145000", "totalLiabilities": "113162000", "otherCurrentAssets": "2036000", "totalCurrentAssets": "46039000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44266000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85636000", "totalShareholderEquity": "-22857000", "capitalLeaseObligations": "12004000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "22818000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90344000", "cashAndShortTermInvestments": "5776000", "commonStockSharesOutstanding": "8872108", "intangibleAssetsExcludingGoodwill": "38572000", "cashAndCashEquivalentsAtCarryingValue": "5776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2819000", "capitalExpenditures": "1463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18846000", "cashflowFromInvestment": "-13963000", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14704000, "cost_of_revenue": 9709000, "gross_profit": 4995000, "research_and_development": 1089000, "selling_general_admin": 7503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2986000, "depreciation_amortisation": 691000, "ebitda": -2295000, "interest_expense": 264000, "interest_income": null, "other_non_operating": null, "pretax_income": -3250000, "tax_provision": 67000, "effective_tax_rate": null, "net_income": -3317000, "net_income_continuing_ops": -3317000, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5776000, "short_term_investments": null, "net_receivables": 17618000, "inventory": 22645000, "other_current_assets": null, "total_current_assets": 46039000, "net_ppe": null, "goodwill": null, "intangible_assets": 38572000, "goodwill_and_intangibles": 38572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44266000, "total_assets": 90305000, "short_term_debt": 1904000, "accounts_payable": 20527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22818000, "long_term_debt": 73422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90344000, "total_liabilities": 113162000, "total_debt": 75326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51145000, "total_equity": -22857000, "shares_outstanding": 8872108, "operating_cash_flow": -2819000, "stock_based_compensation": 812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13963000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18846000, "free_cash_flow": -1356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2986000", "ebitda": "-2295000", "netIncome": "-3317000", "grossProfit": "4995000", "depreciation": "None", "totalRevenue": "14704000", "costOfRevenue": "9709000", "interestIncome": "55000", "incomeBeforeTax": "-3250000", "interestExpense": "264000", "operatingIncome": "-3041000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-209000", "nonInterestIncome": "None", "operatingExpenses": "8065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1089000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691000", "sellingGeneralAndAdministrative": "7503000", "netIncomeFromContinuingOperations": "-3317000" }, "balance": { "goodwill": "None", "inventory": "22645000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "90305000", "longTermDebt": "73422000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "38572000", "reportedCurrency": "USD", "retainedEarnings": "-51145000", "totalLiabilities": "113162000", "otherCurrentAssets": "2036000", "totalCurrentAssets": "46039000", "currentLongTermDebt": "210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44266000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85636000", "totalShareholderEquity": "-22857000", "capitalLeaseObligations": "12004000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "22818000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90344000", "cashAndShortTermInvestments": "5776000", "commonStockSharesOutstanding": "8872108", "intangibleAssetsExcludingGoodwill": "38572000", "cashAndCashEquivalentsAtCarryingValue": "5776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2819000", "capitalExpenditures": "1463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18846000", "cashflowFromInvestment": "-13963000", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-269999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 14704000, "cost_of_revenue": 9709000, "gross_profit": 4995000, "ebit": -2986000, "ebitda": -2295000, "pretax_income": -3250000, "tax_provision": 67000, "net_income": -3317000, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5776000, "total_current_assets": 46039000, "total_assets": 90305000, "short_term_debt": 1904000, "long_term_debt": 54651000, "total_debt": 56555000, "total_liabilities": 113162000, "total_equity": -22857000, "shares_outstanding": 8872108, "goodwill_and_intangibles": 38572000 }, "cash_flow": { "operating_cash_flow": -4823000, "capital_expenditure": 1463000, "free_cash_flow": -3360000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186006, "ticker_id": 8604, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2986000", "ebitda": "-2295000", "netIncome": "-3317000", "grossProfit": "4995000", "depreciation": "None", "totalRevenue": "14704000", "costOfRevenue": "9709000", "interestIncome": "605000", "incomeBeforeTax": "-3250000", "interestExpense": "264000", "operatingIncome": "-3070000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-1726000", "nonInterestIncome": "None", "operatingExpenses": "8065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1089000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691000", "sellingGeneralAndAdministrative": "6935000", "netIncomeFromContinuingOperations": "-5498000" }, "balance": { "goodwill": "0", "inventory": "22645000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "90305000", "longTermDebt": "54651000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38572000", "reportedCurrency": "USD", "retainedEarnings": "-51145000", "totalLiabilities": "113162000", "otherCurrentAssets": "299000", "totalCurrentAssets": "46039000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44266000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85636000", "totalShareholderEquity": "-22857000", "capitalLeaseObligations": "12566000", "otherCurrentLiabilities": "-287000", "totalCurrentLiabilities": "22818000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90344000", "cashAndShortTermInvestments": "5776000", "commonStockSharesOutstanding": "8872108", "intangibleAssetsExcludingGoodwill": "38572000", "cashAndCashEquivalentsAtCarryingValue": "5776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4823000", "capitalExpenditures": "1463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20850000", "cashflowFromInvestment": "None", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14704000, "cost_of_revenue": 9709000, "gross_profit": 4995000, "research_and_development": 1089000, "selling_general_admin": 6935000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2986000, "depreciation_amortisation": 691000, "ebitda": -2295000, "interest_expense": 264000, "interest_income": null, "other_non_operating": null, "pretax_income": -3250000, "tax_provision": 67000, "effective_tax_rate": null, "net_income": -3317000, "net_income_continuing_ops": -5498000, "net_income_to_common": -3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5776000, "short_term_investments": null, "net_receivables": 17618000, "inventory": 22645000, "other_current_assets": null, "total_current_assets": 46039000, "net_ppe": null, "goodwill": 0, "intangible_assets": 38572000, "goodwill_and_intangibles": 38572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44266000, "total_assets": 90305000, "short_term_debt": 1904000, "accounts_payable": 20527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22818000, "long_term_debt": 54651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90344000, "total_liabilities": 113162000, "total_debt": 56555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51145000, "total_equity": -22857000, "shares_outstanding": 8872108, "operating_cash_flow": -4823000, "stock_based_compensation": 812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20850000, "free_cash_flow": -3360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2986000", "ebitda": "-2295000", "netIncome": "-3317000", "grossProfit": "4995000", "depreciation": "None", "totalRevenue": "14704000", "costOfRevenue": "9709000", "interestIncome": "605000", "incomeBeforeTax": "-3250000", "interestExpense": "264000", "operatingIncome": "-3070000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "67000", "reportedCurrency": "USD", "netInterestIncome": "-1726000", "nonInterestIncome": "None", "operatingExpenses": "8065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1089000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691000", "sellingGeneralAndAdministrative": "6935000", "netIncomeFromContinuingOperations": "-5498000" }, "balance": { "goodwill": "0", "inventory": "22645000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "90305000", "longTermDebt": "54651000", "shortTermDebt": "1904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "38572000", "reportedCurrency": "USD", "retainedEarnings": "-51145000", "totalLiabilities": "113162000", "otherCurrentAssets": "299000", "totalCurrentAssets": "46039000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "17618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44266000", "currentAccountsPayable": "20527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85636000", "totalShareholderEquity": "-22857000", "capitalLeaseObligations": "12566000", "otherCurrentLiabilities": "-287000", "totalCurrentLiabilities": "22818000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "90344000", "cashAndShortTermInvestments": "5776000", "commonStockSharesOutstanding": "8872108", "intangibleAssetsExcludingGoodwill": "38572000", "cashAndCashEquivalentsAtCarryingValue": "5776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4823000", "capitalExpenditures": "1463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20850000", "cashflowFromInvestment": "None", "stockBasedCompensation": "812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 14677000, "cost_of_revenue": 10397000, "gross_profit": 4280000, "ebit": -4111000, "ebitda": -3882000, "pretax_income": -6498000, "tax_provision": 222000, "net_income": -6721000, "net_income_to_common": -6721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -12521000, "total_current_assets": 43828000, "total_assets": 63597000, "short_term_debt": 1810000, "long_term_debt": 54284000, "total_debt": 56094000, "total_liabilities": 81084000, "total_equity": -17487000, "shares_outstanding": 7665514, "goodwill_and_intangibles": 16164000 }, "cash_flow": { "operating_cash_flow": -4664000, "capital_expenditure": 620000, "free_cash_flow": -4044000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186008, "ticker_id": 8604, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4111000", "ebitda": "-3882000", "netIncome": "-6721000", "grossProfit": "4280000", "depreciation": "None", "totalRevenue": "14677000", "costOfRevenue": "10397000", "interestIncome": "389000", "incomeBeforeTax": "-6498000", "interestExpense": "2387000", "operatingIncome": "-4500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-1998000", "nonInterestIncome": "None", "operatingExpenses": "8780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000", "sellingGeneralAndAdministrative": "7681000", "netIncomeFromContinuingOperations": "-6720000" }, "balance": { "goodwill": "None", "inventory": "20880000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "63597000", "longTermDebt": "54284000", "shortTermDebt": "1810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16164000", "reportedCurrency": "USD", "retainedEarnings": "-42135000", "totalLiabilities": "81084000", "otherCurrentAssets": "1592000", "totalCurrentAssets": "43828000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "18782000", "currentNetReceivables": "16687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19769000", "currentAccountsPayable": "10626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67015000", "totalShareholderEquity": "-17487000", "capitalLeaseObligations": "12521000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "12738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68346000", "cashAndShortTermInvestments": "-12521000", "commonStockSharesOutstanding": "7665514", "intangibleAssetsExcludingGoodwill": "16164000", "cashAndCashEquivalentsAtCarryingValue": "-12521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6721000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4664000", "capitalExpenditures": "620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2431000", "cashflowFromInvestment": "-886000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14677000, "cost_of_revenue": 10397000, "gross_profit": 4280000, "research_and_development": 1169000, "selling_general_admin": 7681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4111000, "depreciation_amortisation": 229000, "ebitda": -3882000, "interest_expense": 2387000, "interest_income": null, "other_non_operating": null, "pretax_income": -6498000, "tax_provision": 222000, "effective_tax_rate": null, "net_income": -6721000, "net_income_continuing_ops": -6720000, "net_income_to_common": -6721000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -12521000, "short_term_investments": 18782000, "net_receivables": 16687000, "inventory": 20880000, "other_current_assets": null, "total_current_assets": 43828000, "net_ppe": null, "goodwill": null, "intangible_assets": 16164000, "goodwill_and_intangibles": 16164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19769000, "total_assets": 63597000, "short_term_debt": 1810000, "accounts_payable": 10626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12738000, "long_term_debt": 54284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68346000, "total_liabilities": 81084000, "total_debt": 56094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42135000, "total_equity": -17487000, "shares_outstanding": 7665514, "operating_cash_flow": -4664000, "stock_based_compensation": 738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -886000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2431000, "free_cash_flow": -4044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4111000", "ebitda": "-3882000", "netIncome": "-6721000", "grossProfit": "4280000", "depreciation": "None", "totalRevenue": "14677000", "costOfRevenue": "10397000", "interestIncome": "389000", "incomeBeforeTax": "-6498000", "interestExpense": "2387000", "operatingIncome": "-4500000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "222000", "reportedCurrency": "USD", "netInterestIncome": "-1998000", "nonInterestIncome": "None", "operatingExpenses": "8780000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1169000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000", "sellingGeneralAndAdministrative": "7681000", "netIncomeFromContinuingOperations": "-6720000" }, "balance": { "goodwill": "None", "inventory": "20880000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "63597000", "longTermDebt": "54284000", "shortTermDebt": "1810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16164000", "reportedCurrency": "USD", "retainedEarnings": "-42135000", "totalLiabilities": "81084000", "otherCurrentAssets": "1592000", "totalCurrentAssets": "43828000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "18782000", "currentNetReceivables": "16687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19769000", "currentAccountsPayable": "10626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "67015000", "totalShareholderEquity": "-17487000", "capitalLeaseObligations": "12521000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "12738000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68346000", "cashAndShortTermInvestments": "-12521000", "commonStockSharesOutstanding": "7665514", "intangibleAssetsExcludingGoodwill": "16164000", "cashAndCashEquivalentsAtCarryingValue": "-12521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6721000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4664000", "capitalExpenditures": "620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2431000", "cashflowFromInvestment": "-886000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "income_statement": { "revenue": 13898000, "cost_of_revenue": 8868000, "gross_profit": 5030000, "ebit": -14790000, "ebitda": -14306000, "pretax_income": -18613000, "tax_provision": -267000, "net_income": -5988000, "net_income_to_common": -5988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -13190000, "total_current_assets": 52918000, "total_assets": 71990000, "short_term_debt": 1853000, "long_term_debt": 53928000, "total_debt": 55781000, "total_liabilities": 83370000, "total_equity": -11380000, "shares_outstanding": 7656673, "goodwill_and_intangibles": 15756000 }, "cash_flow": { "operating_cash_flow": -4418000, "capital_expenditure": 564000, "free_cash_flow": -3854000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 186009, "ticker_id": 8604, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:57:54.376840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14790000", "ebitda": "-14306000", "netIncome": "-5988000", "grossProfit": "5030000", "depreciation": "None", "totalRevenue": "13898000", "costOfRevenue": "8868000", "interestIncome": "62000", "incomeBeforeTax": "-18613000", "interestExpense": "3823000", "operatingIncome": "-14852000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-267000", "reportedCurrency": "USD", "netInterestIncome": "-3761000", "nonInterestIncome": "None", "operatingExpenses": "9067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000", "sellingGeneralAndAdministrative": "7905000", "netIncomeFromContinuingOperations": "-18346000" }, "balance": { "goodwill": "None", "inventory": "22584000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "71990000", "longTermDebt": "53928000", "shortTermDebt": "1853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15756000", "reportedCurrency": "USD", "retainedEarnings": "-36153000", "totalLiabilities": "83370000", "otherCurrentAssets": "2239999", "totalCurrentAssets": "52918000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "27418000", "currentNetReceivables": "16106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19072000", "currentAccountsPayable": "12570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1869000", "shortLongTermDebtTotal": "67328000", "totalShareholderEquity": "-11380000", "capitalLeaseObligations": "13190000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "14760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68610000", "cashAndShortTermInvestments": "-13190000", "commonStockSharesOutstanding": "7656673", "intangibleAssetsExcludingGoodwill": "15756000", "cashAndCashEquivalentsAtCarryingValue": "-13190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5988000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4418000", "capitalExpenditures": "564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13454000", "cashflowFromInvestment": "27862000", "stockBasedCompensation": "975000", "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": "484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13898000, "cost_of_revenue": 8868000, "gross_profit": 5030000, "research_and_development": 1233000, "selling_general_admin": 7905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14790000, "depreciation_amortisation": 484000, "ebitda": -14306000, "interest_expense": 3823000, "interest_income": null, "other_non_operating": null, "pretax_income": -18613000, "tax_provision": -267000, "effective_tax_rate": null, "net_income": -5988000, "net_income_continuing_ops": -18346000, "net_income_to_common": -5988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -13190000, "short_term_investments": 27418000, "net_receivables": 16106000, "inventory": 22584000, "other_current_assets": null, "total_current_assets": 52918000, "net_ppe": null, "goodwill": null, "intangible_assets": 15756000, "goodwill_and_intangibles": 15756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19072000, "total_assets": 71990000, "short_term_debt": 1853000, "accounts_payable": 12570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14760000, "long_term_debt": 53928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68610000, "total_liabilities": 83370000, "total_debt": 55781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36153000, "total_equity": -11380000, "shares_outstanding": 7656673, "operating_cash_flow": -4418000, "stock_based_compensation": 975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27862000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13454000, "free_cash_flow": -3854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14790000", "ebitda": "-14306000", "netIncome": "-5988000", "grossProfit": "5030000", "depreciation": "None", "totalRevenue": "13898000", "costOfRevenue": "8868000", "interestIncome": "62000", "incomeBeforeTax": "-18613000", "interestExpense": "3823000", "operatingIncome": "-14852000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-267000", "reportedCurrency": "USD", "netInterestIncome": "-3761000", "nonInterestIncome": "None", "operatingExpenses": "9067000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1233000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000", "sellingGeneralAndAdministrative": "7905000", "netIncomeFromContinuingOperations": "-18346000" }, "balance": { "goodwill": "None", "inventory": "22584000", "commonStock": "1972000", "currentDebt": "None", "investments": "None", "totalAssets": "71990000", "longTermDebt": "53928000", "shortTermDebt": "1853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15756000", "reportedCurrency": "USD", "retainedEarnings": "-36153000", "totalLiabilities": "83370000", "otherCurrentAssets": "2239999", "totalCurrentAssets": "52918000", "currentLongTermDebt": "210000", "longTermInvestments": "0", "shortTermInvestments": "27418000", "currentNetReceivables": "16106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19072000", "currentAccountsPayable": "12570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1869000", "shortLongTermDebtTotal": "67328000", "totalShareholderEquity": "-11380000", "capitalLeaseObligations": "13190000", "otherCurrentLiabilities": "50000", "totalCurrentLiabilities": "14760000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68610000", "cashAndShortTermInvestments": "-13190000", "commonStockSharesOutstanding": "7656673", "intangibleAssetsExcludingGoodwill": "15756000", "cashAndCashEquivalentsAtCarryingValue": "-13190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5988000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4418000", "capitalExpenditures": "564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13454000", "cashflowFromInvestment": "27862000", "stockBasedCompensation": "975000", "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": "484000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }