{ "ticker": { "uuid": "f6ac8a2e-d64b-49c8-a29c-5110a4f0000e", "symbol": "HYFM", "name": "Hydrofarm Holdings Group\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/" }, "ticker_metadata": { "id": 6512, "uuid": "f6ac8a2e-d64b-49c8-a29c-5110a4f0000e", "symbol": "HYFM", "name": "Hydrofarm Holdings Group\u00a0Inc", "asset_type": "equity", "market_cap": 4659800, "stock_exchange_id": 2, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "Hydrofarm Holdings Group, Inc., manufactures and distributes controlled environment agriculture (CEA) equipment and supplies in the United States and Canada. The company is headquartered in Fairless Hills, Pennsylvania.", "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": "f6ac8a2e-d64b-49c8-a29c-5110a4f0000e", "symbol": "HYFM", "name": "Hydrofarm Holdings Group\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6ac8a2e-d64b-49c8-a29c-5110a4f0000e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.96, "market_cap": 4573181.76, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 3.7117, "piotroski_f_score": 3, "momentum_12_1": -0.7289, "volatility_252d": 0.7986 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:15.459100+00:00", "batch_id": "" }, "size": { "price_close": 0.96, "market_cap": 4573181.76, "market_cap_usd": 4573181.76, "enterprise_value": 122252181.76, "shares_outstanding": 4763731, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.0374, "pcf_ratio": null, "pfcf_ratio": -2.4197, "ev_ebitda": null, "ev_ebit": -3.518, "ev_sales": 1.0001, "ev_fcf": -64.6837, "earnings_yield": null, "fcf_yield": -0.0155, "price_to_sales": 0.0374, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.9999 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.016, "operating_margin": -0.2843, "net_margin": -2.3725, "ebitda_margin": -0.1234, "fcf_margin": -0.0155, "roe": 3.7117, "roa": -2.4628, "roic": -0.6591, "roc_greenblatt": null, "asset_turnover": 1.0381, "cash_conversion": 0.0065, "accruals_ratio": -2.4368, "sbc_to_revenue": 0.0071, "piotroski_f_score": 3, "altman_z_score": -11.191, "earnings_stability_5y": 1.7807, "revenue_stability_5y": 0.419, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0166, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.5071, "net_debt_to_ebitda": -7.8011, "debt_to_assets": 1.0402, "interest_coverage": -2.1833, "current_ratio": 0.3348, "quick_ratio": 0.144, "net_debt": 117679000, "local_beta": 0.0016, "volatility_252d": 0.7986, "volatility_60d": 1.7639, "max_drawdown_12m": -0.83, "risk_adjusted_momentum": -0.9128 }, "growth": { "revenue_growth_1y": -0.308, "revenue_growth_3y_cagr": -0.2696, "revenue_growth_5y_cagr": -0.1707, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.2788, "revenue_growth": -0.308, "earnings_growth": null }, "momentum": { "price_return_1m": -0.068, "price_return_3m": -0.1028, "price_return_6m": -0.4696, "price_return_9m": -0.71, "price_return_12m": -0.7474, "price_return_12m_ex1m": -0.7289, "momentum_6m": -0.4696, "momentum_12m": -0.7474, "momentum_12_1": -0.7289, "distance_from_52w_high": -0.7931, "distance_from_52w_low": 0.2172, "relative_strength": -0.9053 }, "raw_ttm": { "revenue_ttm": 122242000, "gross_profit_ttm": 1957999, "ebit_ttm": -34750000, "ebitda_ttm": -15085000, "net_income_ttm": -290016000, "eps_diluted_ttm": -60.88, "operating_cash_flow_ttm": -3054999, "capital_expenditure_ttm": 1165000, "fcf_ttm": -1889999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15916000, "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_current_liabilities": 150923000, "net_ppe": null, "total_assets": 117760000, "total_debt": 122490000, "total_equity": -78135000, "net_working_capital": 17248000, "book_value_per_share": -16.4021, "retained_earnings": -861862000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80936000, "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": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.5, "os_score": 0.54, "value_percentile": 0.5, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "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": 1467, "ticker_id": 6512, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:15.459100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.96, "market_cap": 4573181.76, "market_cap_usd": 4573181.76, "enterprise_value": 122252181.76, "shares_outstanding": 4763731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03741089, "pcf_ratio": null, "pfcf_ratio": -2.41967417, "ev_ebitda": null, "ev_ebit": -3.5180484, "ev_sales": 1.00008329, "ev_fcf": -64.68372828, "earnings_yield": null, "fcf_yield": -0.01545984, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0160174, "operating_margin": -0.28427218, "net_margin": -2.37247427, "ebitda_margin": -0.12340276, "fcf_margin": -0.01546113, "roe": 3.7117297, "roa": -2.46277174, "roic": -0.65907597, "roc_greenblatt": null, "asset_turnover": 1.03806046, "cash_conversion": 0.00651688, "accruals_ratio": -2.43682915, "sbc_to_revenue": 0.00713339, "debt_to_equity": -2.50713509, "net_debt_to_ebitda": -7.80106066, "debt_to_assets": 1.04016644, "interest_coverage": -2.18333752, "current_ratio": 0.33484625, "quick_ratio": 0.14398071, "net_debt": 117679000, "revenue_growth_1y": -0.30799887, "revenue_growth_3y_cagr": -0.2695731, "revenue_growth_5y_cagr": -0.17067094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.2787782, "piotroski_f_score": 3, "altman_z_score": -11.19102183, "earnings_stability_5y": 1.780681, "revenue_stability_5y": 0.41902, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06796117, "price_return_3m": -0.10280374, "price_return_6m": -0.46961326, "price_return_9m": -0.70996979, "price_return_12m": -0.74736842, "price_return_12m_ex1m": -0.72894737, "distance_from_52w_high": -0.79310345, "distance_from_52w_low": 0.21719285, "relative_strength": -0.90530947, "local_beta": 0.0016, "volatility_252d": 0.798561, "volatility_60d": 1.763915, "max_drawdown_12m": -0.83002155, "revenue_ttm": 122242000, "gross_profit_ttm": 1957999, "ebit_ttm": -34750000, "ebitda_ttm": -15085000, "net_income_ttm": -290016000, "eps_diluted_ttm": -60.88001191, "operating_cash_flow_ttm": -3054999, "capital_expenditure_ttm": 1165000, "fcf_ttm": -1889999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15916000, "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_current_liabilities": 150923000, "net_ppe": null, "total_assets": 117760000, "total_debt": 122490000, "total_equity": -78135000, "net_working_capital": 17248000, "book_value_per_share": -16.40205965, "retained_earnings": -861862000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80936000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "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": 0.96, "os": 0.54, "value": 0.5, "quality": 0.5, "momentum": 0.5, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 3.7117, "momentum_12_1": -0.7289, "complete_fields": { "id": 1467, "ticker_id": 6512, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:15.459100+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.96, "market_cap": 4573181.76, "market_cap_usd": 4573181.76, "enterprise_value": 122252181.76, "shares_outstanding": 4763731, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.03741089, "pcf_ratio": null, "pfcf_ratio": -2.41967417, "ev_ebitda": null, "ev_ebit": -3.5180484, "ev_sales": 1.00008329, "ev_fcf": -64.68372828, "earnings_yield": null, "fcf_yield": -0.01545984, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0160174, "operating_margin": -0.28427218, "net_margin": -2.37247427, "ebitda_margin": -0.12340276, "fcf_margin": -0.01546113, "roe": 3.7117297, "roa": -2.46277174, "roic": -0.65907597, "roc_greenblatt": null, "asset_turnover": 1.03806046, "cash_conversion": 0.00651688, "accruals_ratio": -2.43682915, "sbc_to_revenue": 0.00713339, "debt_to_equity": -2.50713509, "net_debt_to_ebitda": -7.80106066, "debt_to_assets": 1.04016644, "interest_coverage": -2.18333752, "current_ratio": 0.33484625, "quick_ratio": 0.14398071, "net_debt": 117679000, "revenue_growth_1y": -0.30799887, "revenue_growth_3y_cagr": -0.2695731, "revenue_growth_5y_cagr": -0.17067094, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -1.2787782, "piotroski_f_score": 3, "altman_z_score": -11.19102183, "earnings_stability_5y": 1.780681, "revenue_stability_5y": 0.41902, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06796117, "price_return_3m": -0.10280374, "price_return_6m": -0.46961326, "price_return_9m": -0.70996979, "price_return_12m": -0.74736842, "price_return_12m_ex1m": -0.72894737, "distance_from_52w_high": -0.79310345, "distance_from_52w_low": 0.21719285, "relative_strength": -0.90530947, "local_beta": 0.0016, "volatility_252d": 0.798561, "volatility_60d": 1.763915, "max_drawdown_12m": -0.83002155, "revenue_ttm": 122242000, "gross_profit_ttm": 1957999, "ebit_ttm": -34750000, "ebitda_ttm": -15085000, "net_income_ttm": -290016000, "eps_diluted_ttm": -60.88001191, "operating_cash_flow_ttm": -3054999, "capital_expenditure_ttm": 1165000, "fcf_ttm": -1889999, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15916000, "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_current_liabilities": 150923000, "net_ppe": null, "total_assets": 117760000, "total_debt": 122490000, "total_equity": -78135000, "net_working_capital": 17248000, "book_value_per_share": -16.40205965, "retained_earnings": -861862000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80936000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 50, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 50, "svqf_composite": 52, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "ebit": -39502000, "ebitda": -16360000, "pretax_income": -290530000, "tax_provision": -740000, "net_income": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 119901000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -14059000, "capital_expenditure": 1024000, "free_cash_flow": -13035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92312, "ticker_id": 6512, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39502000", "ebitda": "-16360000", "netIncome": "-289790000", "grossProfit": "2177000", "depreciation": "None", "totalRevenue": "134252000", "costOfRevenue": "132074999", "interestIncome": "None", "incomeBeforeTax": "-290530000", "interestExpense": "13427000", "operatingIncome": "-39502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-740000", "reportedCurrency": "USD", "netInterestIncome": "-13427000", "nonInterestIncome": "None", "operatingExpenses": "41679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132074999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23142000", "sellingGeneralAndAdministrative": "59948000", "netIncomeFromContinuingOperations": "-289790000" }, "balance": { "goodwill": "None", "inventory": "33324000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "123804000", "longTermDebt": "50000", "shortTermDebt": "119851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-847251000", "totalLiabilities": "187100000", "otherCurrentAssets": "3622000", "totalCurrentAssets": "51441000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72363000", "currentAccountsPayable": "9752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160082000", "totalShareholderEquity": "-63296000", "capitalLeaseObligations": "48179000", "otherCurrentLiabilities": "7688000", "totalCurrentLiabilities": "140033000", "otherNonCurrentLiabilities": "4706000", "totalNonCurrentLiabilities": "47067000", "cashAndShortTermInvestments": "6309000", "commonStockSharesOutstanding": "4667004", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "6309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12121000", "operatingCashflow": "-14059000", "capitalExpenditures": "1024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5438000", "cashflowFromInvestment": "-841000", "stockBasedCompensation": "1179000", "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": "23142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134252000, "cost_of_revenue": 132074999, "gross_profit": 2177000, "research_and_development": null, "selling_general_admin": 59948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39502000, "depreciation_amortisation": 23142000, "ebitda": -16360000, "interest_expense": 13427000, "interest_income": null, "other_non_operating": null, "pretax_income": -290530000, "tax_provision": -740000, "effective_tax_rate": null, "net_income": -289790000, "net_income_continuing_ops": -289790000, "net_income_to_common": -289790000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6309000, "short_term_investments": null, "net_receivables": 8186000, "inventory": 33324000, "other_current_assets": null, "total_current_assets": 51441000, "net_ppe": null, "goodwill": null, "intangible_assets": 2801000, "goodwill_and_intangibles": 2801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72363000, "total_assets": 123804000, "short_term_debt": 119851000, "accounts_payable": 9752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140033000, "long_term_debt": 50000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47067000, "total_liabilities": 187100000, "total_debt": 119901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -847251000, "total_equity": -63296000, "shares_outstanding": 4667004, "operating_cash_flow": -14059000, "stock_based_compensation": 1179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5438000, "free_cash_flow": -13035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39502000", "ebitda": "-16360000", "netIncome": "-289790000", "grossProfit": "2177000", "depreciation": "None", "totalRevenue": "134252000", "costOfRevenue": "132074999", "interestIncome": "None", "incomeBeforeTax": "-290530000", "interestExpense": "13427000", "operatingIncome": "-39502000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-740000", "reportedCurrency": "USD", "netInterestIncome": "-13427000", "nonInterestIncome": "None", "operatingExpenses": "41679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132074999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23142000", "sellingGeneralAndAdministrative": "59948000", "netIncomeFromContinuingOperations": "-289790000" }, "balance": { "goodwill": "None", "inventory": "33324000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "123804000", "longTermDebt": "50000", "shortTermDebt": "119851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-847251000", "totalLiabilities": "187100000", "otherCurrentAssets": "3622000", "totalCurrentAssets": "51441000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72363000", "currentAccountsPayable": "9752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160082000", "totalShareholderEquity": "-63296000", "capitalLeaseObligations": "48179000", "otherCurrentLiabilities": "7688000", "totalCurrentLiabilities": "140033000", "otherNonCurrentLiabilities": "4706000", "totalNonCurrentLiabilities": "47067000", "cashAndShortTermInvestments": "6309000", "commonStockSharesOutstanding": "4667004", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "6309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289790000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12121000", "operatingCashflow": "-14059000", "capitalExpenditures": "1024000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5438000", "cashflowFromInvestment": "-841000", "stockBasedCompensation": "1179000", "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": "23142000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 190288000, "cost_of_revenue": 158155000, "gross_profit": 32133000, "ebit": -50611000, "ebitda": -19920000, "pretax_income": -65848000, "tax_provision": 869000, "net_income": -66717000, "net_income_to_common": -66717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26111000, "total_current_assets": 95212000, "total_assets": 426104000, "short_term_debt": 9450000, "long_term_debt": 114693000, "total_debt": 124143000, "total_liabilities": 202382000, "total_equity": 223722000, "shares_outstanding": 4598640, "goodwill_and_intangibles": 249002000 }, "cash_flow": { "operating_cash_flow": -324000, "capital_expenditure": 2892000, "free_cash_flow": 2568000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92317, "ticker_id": 6512, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50611000", "ebitda": "-19920000", "netIncome": "-66717000", "grossProfit": "32133000", "depreciation": "None", "totalRevenue": "190288000", "costOfRevenue": "158155000", "interestIncome": "None", "incomeBeforeTax": "-65848000", "interestExpense": "15237000", "operatingIncome": "-52181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "869000", "reportedCurrency": "USD", "netInterestIncome": "-15237000", "nonInterestIncome": "None", "operatingExpenses": "84314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30691000", "sellingGeneralAndAdministrative": "72794000", "netIncomeFromContinuingOperations": "-66717000" }, "balance": { "goodwill": "None", "inventory": "50633000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "426104000", "longTermDebt": "114693000", "shortTermDebt": "9450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "249002000", "reportedCurrency": "USD", "retainedEarnings": "-557461000", "totalLiabilities": "202382000", "otherCurrentAssets": "3712000", "totalCurrentAssets": "95212000", "currentLongTermDebt": "1260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330892000", "currentAccountsPayable": "12279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169526000", "totalShareholderEquity": "223722000", "capitalLeaseObligations": "53573000", "otherCurrentLiabilities": "10520000", "totalCurrentLiabilities": "34987000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "26111000", "commonStockSharesOutstanding": "4598640", "intangibleAssetsExcludingGoodwill": "249002000", "cashAndCashEquivalentsAtCarryingValue": "26111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14415000", "operatingCashflow": "-324000", "capitalExpenditures": "2892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4776000", "cashflowFromInvestment": "1669000", "stockBasedCompensation": "2385000", "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": "30691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190288000, "cost_of_revenue": 158155000, "gross_profit": 32133000, "research_and_development": null, "selling_general_admin": 72794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50611000, "depreciation_amortisation": 30691000, "ebitda": -19920000, "interest_expense": 15237000, "interest_income": null, "other_non_operating": null, "pretax_income": -65848000, "tax_provision": 869000, "effective_tax_rate": null, "net_income": -66717000, "net_income_continuing_ops": -66717000, "net_income_to_common": -66717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26111000, "short_term_investments": null, "net_receivables": 14756000, "inventory": 50633000, "other_current_assets": null, "total_current_assets": 95212000, "net_ppe": null, "goodwill": null, "intangible_assets": 249002000, "goodwill_and_intangibles": 249002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330892000, "total_assets": 426104000, "short_term_debt": 9450000, "accounts_payable": 12279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34987000, "long_term_debt": 114693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167395000, "total_liabilities": 202382000, "total_debt": 124143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557461000, "total_equity": 223722000, "shares_outstanding": 4598640, "operating_cash_flow": -324000, "stock_based_compensation": 2385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1669000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4776000, "free_cash_flow": 2568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50611000", "ebitda": "-19920000", "netIncome": "-66717000", "grossProfit": "32133000", "depreciation": "None", "totalRevenue": "190288000", "costOfRevenue": "158155000", "interestIncome": "None", "incomeBeforeTax": "-65848000", "interestExpense": "15237000", "operatingIncome": "-52181000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "869000", "reportedCurrency": "USD", "netInterestIncome": "-15237000", "nonInterestIncome": "None", "operatingExpenses": "84314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30691000", "sellingGeneralAndAdministrative": "72794000", "netIncomeFromContinuingOperations": "-66717000" }, "balance": { "goodwill": "None", "inventory": "50633000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "426104000", "longTermDebt": "114693000", "shortTermDebt": "9450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "249002000", "reportedCurrency": "USD", "retainedEarnings": "-557461000", "totalLiabilities": "202382000", "otherCurrentAssets": "3712000", "totalCurrentAssets": "95212000", "currentLongTermDebt": "1260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330892000", "currentAccountsPayable": "12279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169526000", "totalShareholderEquity": "223722000", "capitalLeaseObligations": "53573000", "otherCurrentLiabilities": "10520000", "totalCurrentLiabilities": "34987000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "26111000", "commonStockSharesOutstanding": "4598640", "intangibleAssetsExcludingGoodwill": "249002000", "cashAndCashEquivalentsAtCarryingValue": "26111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66717000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "14415000", "operatingCashflow": "-324000", "capitalExpenditures": "2892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4776000", "cashflowFromInvestment": "1669000", "stockBasedCompensation": "2385000", "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": "30691000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 226581000, "cost_of_revenue": 188969000, "gross_profit": 37612000, "ebit": -49584000, "ebitda": -17509000, "pretax_income": -65026000, "tax_provision": -213000, "net_income": -64813000, "net_income_to_common": -64813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30312000, "total_current_assets": 128066000, "total_assets": 507643000, "short_term_debt": 12279000, "long_term_debt": 115412000, "total_debt": 127691000, "total_liabilities": 217033000, "total_equity": 290610000, "shares_outstanding": 4550836, "goodwill_and_intangibles": 275881000 }, "cash_flow": { "operating_cash_flow": 7044000, "capital_expenditure": 4215000, "free_cash_flow": 11259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92322, "ticker_id": 6512, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49584000", "ebitda": "-17509000", "netIncome": "-64813000", "grossProfit": "37612000", "depreciation": "None", "totalRevenue": "226581000", "costOfRevenue": "188969000", "interestIncome": "None", "incomeBeforeTax": "-65026000", "interestExpense": "15442000", "operatingIncome": "-49702000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-213000", "reportedCurrency": "USD", "netInterestIncome": "-15442000", "nonInterestIncome": "None", "operatingExpenses": "87314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32075000", "sellingGeneralAndAdministrative": "87314000", "netIncomeFromContinuingOperations": "-64813000" }, "balance": { "goodwill": "None", "inventory": "75354000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "507643000", "longTermDebt": "115412000", "shortTermDebt": "12279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "275881000", "reportedCurrency": "USD", "retainedEarnings": "-490744000", "totalLiabilities": "217033000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "2989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379577000", "currentAccountsPayable": "12613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183931000", "totalShareholderEquity": "290610000", "capitalLeaseObligations": "65530000", "otherCurrentLiabilities": "9529000", "totalCurrentLiabilities": "37652000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "179381000", "cashAndShortTermInvestments": "30312000", "commonStockSharesOutstanding": "4550836", "intangibleAssetsExcludingGoodwill": "275881000", "cashAndCashEquivalentsAtCarryingValue": "30312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26112000", "operatingCashflow": "7044000", "capitalExpenditures": "4215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6065000", "cashflowFromInvestment": "-4170000", "stockBasedCompensation": "5075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226581000, "cost_of_revenue": 188969000, "gross_profit": 37612000, "research_and_development": null, "selling_general_admin": 87314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49584000, "depreciation_amortisation": 32075000, "ebitda": -17509000, "interest_expense": 15442000, "interest_income": null, "other_non_operating": null, "pretax_income": -65026000, "tax_provision": -213000, "effective_tax_rate": null, "net_income": -64813000, "net_income_continuing_ops": -64813000, "net_income_to_common": -64813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30312000, "short_term_investments": null, "net_receivables": 16890000, "inventory": 75354000, "other_current_assets": null, "total_current_assets": 128066000, "net_ppe": null, "goodwill": null, "intangible_assets": 275881000, "goodwill_and_intangibles": 275881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379577000, "total_assets": 507643000, "short_term_debt": 12279000, "accounts_payable": 12613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37652000, "long_term_debt": 115412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179381000, "total_liabilities": 217033000, "total_debt": 127691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490744000, "total_equity": 290610000, "shares_outstanding": 4550836, "operating_cash_flow": 7044000, "stock_based_compensation": 5075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6065000, "free_cash_flow": 11259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49584000", "ebitda": "-17509000", "netIncome": "-64813000", "grossProfit": "37612000", "depreciation": "None", "totalRevenue": "226581000", "costOfRevenue": "188969000", "interestIncome": "None", "incomeBeforeTax": "-65026000", "interestExpense": "15442000", "operatingIncome": "-49702000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-213000", "reportedCurrency": "USD", "netInterestIncome": "-15442000", "nonInterestIncome": "None", "operatingExpenses": "87314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32075000", "sellingGeneralAndAdministrative": "87314000", "netIncomeFromContinuingOperations": "-64813000" }, "balance": { "goodwill": "None", "inventory": "75354000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "507643000", "longTermDebt": "115412000", "shortTermDebt": "12279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "275881000", "reportedCurrency": "USD", "retainedEarnings": "-490744000", "totalLiabilities": "217033000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "2989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379577000", "currentAccountsPayable": "12613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183931000", "totalShareholderEquity": "290610000", "capitalLeaseObligations": "65530000", "otherCurrentLiabilities": "9529000", "totalCurrentLiabilities": "37652000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "179381000", "cashAndShortTermInvestments": "30312000", "commonStockSharesOutstanding": "4550836", "intangibleAssetsExcludingGoodwill": "275881000", "cashAndCashEquivalentsAtCarryingValue": "30312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26112000", "operatingCashflow": "7044000", "capitalExpenditures": "4215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6065000", "cashflowFromInvestment": "-4170000", "stockBasedCompensation": "5075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-271000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32075000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 344501000, "cost_of_revenue": 315165000, "gross_profit": 29336000, "ebit": -280900000, "ebitda": -239373000, "pretax_income": -291858000, "tax_provision": -6443000, "net_income": -285415000, "net_income_to_common": -285415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21291000, "total_current_assets": 154948000, "total_assets": 573559000, "short_term_debt": 11110000, "long_term_debt": 118661000, "total_debt": 129771000, "total_liabilities": 223678000, "total_equity": 349881000, "shares_outstanding": 4497485, "goodwill_and_intangibles": 300366000 }, "cash_flow": { "operating_cash_flow": 21989000, "capital_expenditure": 8229000, "free_cash_flow": 30218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92327, "ticker_id": 6512, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-280900000", "ebitda": "-239373000", "netIncome": "-285415000", "grossProfit": "29336000", "depreciation": "None", "totalRevenue": "344501000", "costOfRevenue": "315165000", "interestIncome": "None", "incomeBeforeTax": "-291858000", "interestExpense": "10958000", "operatingIncome": "-281596000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6443000", "reportedCurrency": "USD", "netInterestIncome": "-10958000", "nonInterestIncome": "None", "operatingExpenses": "310932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "696000", "costofGoodsAndServicesSold": "315165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41527000", "sellingGeneralAndAdministrative": "118604000", "netIncomeFromContinuingOperations": "-285415000" }, "balance": { "goodwill": "0", "inventory": "111398000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "573559000", "longTermDebt": "118661000", "shortTermDebt": "11110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "300366000", "reportedCurrency": "USD", "retainedEarnings": "-425931000", "totalLiabilities": "223678000", "otherCurrentAssets": "5032000", "totalCurrentAssets": "154948000", "currentLongTermDebt": "2011000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418611000", "currentAccountsPayable": "13633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116400000", "shortLongTermDebtTotal": "186070000", "totalShareholderEquity": "349881000", "capitalLeaseObligations": "65398000", "otherCurrentLiabilities": "12757000", "totalCurrentLiabilities": "41605000", "otherNonCurrentLiabilities": "4428000", "totalNonCurrentLiabilities": "182073000", "cashAndShortTermInvestments": "21291000", "commonStockSharesOutstanding": "4497485", "intangibleAssetsExcludingGoodwill": "300366000", "cashAndCashEquivalentsAtCarryingValue": "21291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "57023000", "operatingCashflow": "21989000", "capitalExpenditures": "8229000", "changeInReceivables": "16665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20200000", "cashflowFromInvestment": "-8487000", "stockBasedCompensation": "8354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6698000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344501000, "cost_of_revenue": 315165000, "gross_profit": 29336000, "research_and_development": null, "selling_general_admin": 118604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280900000, "depreciation_amortisation": 41527000, "ebitda": -239373000, "interest_expense": 10958000, "interest_income": null, "other_non_operating": null, "pretax_income": -291858000, "tax_provision": -6443000, "effective_tax_rate": null, "net_income": -285415000, "net_income_continuing_ops": -285415000, "net_income_to_common": -285415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21291000, "short_term_investments": null, "net_receivables": 17227000, "inventory": 111398000, "other_current_assets": null, "total_current_assets": 154948000, "net_ppe": null, "goodwill": 0, "intangible_assets": 300366000, "goodwill_and_intangibles": 300366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418611000, "total_assets": 573559000, "short_term_debt": 11110000, "accounts_payable": 13633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41605000, "long_term_debt": 118661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182073000, "total_liabilities": 223678000, "total_debt": 129771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425931000, "total_equity": 349881000, "shares_outstanding": 4497485, "operating_cash_flow": 21989000, "stock_based_compensation": 8354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20200000, "free_cash_flow": 30218000, "net_change_in_cash": -6698000 }, "raw_data": { "income": { "ebit": "-280900000", "ebitda": "-239373000", "netIncome": "-285415000", "grossProfit": "29336000", "depreciation": "None", "totalRevenue": "344501000", "costOfRevenue": "315165000", "interestIncome": "None", "incomeBeforeTax": "-291858000", "interestExpense": "10958000", "operatingIncome": "-281596000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-6443000", "reportedCurrency": "USD", "netInterestIncome": "-10958000", "nonInterestIncome": "None", "operatingExpenses": "310932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "696000", "costofGoodsAndServicesSold": "315165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41527000", "sellingGeneralAndAdministrative": "118604000", "netIncomeFromContinuingOperations": "-285415000" }, "balance": { "goodwill": "0", "inventory": "111398000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "573559000", "longTermDebt": "118661000", "shortTermDebt": "11110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "300366000", "reportedCurrency": "USD", "retainedEarnings": "-425931000", "totalLiabilities": "223678000", "otherCurrentAssets": "5032000", "totalCurrentAssets": "154948000", "currentLongTermDebt": "2011000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418611000", "currentAccountsPayable": "13633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "116400000", "shortLongTermDebtTotal": "186070000", "totalShareholderEquity": "349881000", "capitalLeaseObligations": "65398000", "otherCurrentLiabilities": "12757000", "totalCurrentLiabilities": "41605000", "otherNonCurrentLiabilities": "4428000", "totalNonCurrentLiabilities": "182073000", "cashAndShortTermInvestments": "21291000", "commonStockSharesOutstanding": "4497485", "intangibleAssetsExcludingGoodwill": "300366000", "cashAndCashEquivalentsAtCarryingValue": "21291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "57023000", "operatingCashflow": "21989000", "capitalExpenditures": "8229000", "changeInReceivables": "16665000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20200000", "cashflowFromInvestment": "-8487000", "stockBasedCompensation": "8354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6698000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41527000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 479420000, "cost_of_revenue": 377934000, "gross_profit": 101486000, "ebit": -3583000, "ebitda": 11351000, "pretax_income": -5721000, "tax_provision": -19137000, "net_income": 13416000, "net_income_to_common": 13416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26607000, "total_current_assets": 269384000, "total_assets": 891242000, "short_term_debt": 9461000, "long_term_debt": 119517000, "total_debt": 128978000, "total_liabilities": 256062000, "total_equity": 635180000, "shares_outstanding": 4298919, "goodwill_and_intangibles": 519687000 }, "cash_flow": { "operating_cash_flow": -45067000, "capital_expenditure": 5402000, "free_cash_flow": -39665000, "dividends_paid": 20025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92332, "ticker_id": 6512, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3583000", "ebitda": "11351000", "netIncome": "13416000", "grossProfit": "101486000", "depreciation": "None", "totalRevenue": "479420000", "costOfRevenue": "377934000", "interestIncome": "None", "incomeBeforeTax": "-5721000", "interestExpense": "2138000", "operatingIncome": "-2699000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19137000", "reportedCurrency": "USD", "netInterestIncome": "-2138000", "nonInterestIncome": "None", "operatingExpenses": "104185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-884000", "costofGoodsAndServicesSold": "377934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14934000", "sellingGeneralAndAdministrative": "103888000", "netIncomeFromContinuingOperations": "13416000" }, "balance": { "goodwill": "204868000", "inventory": "189134000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "891242000", "longTermDebt": "119517000", "shortTermDebt": "9461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "314819000", "reportedCurrency": "USD", "retainedEarnings": "-140516000", "totalLiabilities": "256062000", "otherCurrentAssets": "11537000", "totalCurrentAssets": "269384000", "currentLongTermDebt": "2263000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621858000", "currentAccountsPayable": "26685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95718000", "shortLongTermDebtTotal": "167573000", "totalShareholderEquity": "635180000", "capitalLeaseObligations": "45793000", "otherCurrentLiabilities": "33267000", "totalCurrentLiabilities": "88415000", "otherNonCurrentLiabilities": "3904000", "totalNonCurrentLiabilities": "167647000", "cashAndShortTermInvestments": "26607000", "commonStockSharesOutstanding": "4298919", "intangibleAssetsExcludingGoodwill": "314819000", "cashAndCashEquivalentsAtCarryingValue": "26607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13416000", "profitLoss": "None", "dividendPayout": "20025000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46849000", "operatingCashflow": "-45067000", "capitalExpenditures": "5402000", "changeInReceivables": "-1926000", "changeInExchangeRate": "None", "cashflowFromFinancing": "464707000", "cashflowFromInvestment": "-468184000", "stockBasedCompensation": "5006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479420000, "cost_of_revenue": 377934000, "gross_profit": 101486000, "research_and_development": null, "selling_general_admin": 103888000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3583000, "depreciation_amortisation": 14934000, "ebitda": 11351000, "interest_expense": 2138000, "interest_income": null, "other_non_operating": null, "pretax_income": -5721000, "tax_provision": -19137000, "effective_tax_rate": null, "net_income": 13416000, "net_income_continuing_ops": 13416000, "net_income_to_common": 13416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26607000, "short_term_investments": null, "net_receivables": 42106000, "inventory": 189134000, "other_current_assets": null, "total_current_assets": 269384000, "net_ppe": null, "goodwill": 204868000, "intangible_assets": 314819000, "goodwill_and_intangibles": 519687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 621858000, "total_assets": 891242000, "short_term_debt": 9461000, "accounts_payable": 26685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88415000, "long_term_debt": 119517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167647000, "total_liabilities": 256062000, "total_debt": 128978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -140516000, "total_equity": 635180000, "shares_outstanding": 4298919, "operating_cash_flow": -45067000, "stock_based_compensation": 5006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468184000, "dividends_paid": 20025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 464707000, "free_cash_flow": -39665000, "net_change_in_cash": -48544000 }, "raw_data": { "income": { "ebit": "-3583000", "ebitda": "11351000", "netIncome": "13416000", "grossProfit": "101486000", "depreciation": "None", "totalRevenue": "479420000", "costOfRevenue": "377934000", "interestIncome": "None", "incomeBeforeTax": "-5721000", "interestExpense": "2138000", "operatingIncome": "-2699000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19137000", "reportedCurrency": "USD", "netInterestIncome": "-2138000", "nonInterestIncome": "None", "operatingExpenses": "104185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-884000", "costofGoodsAndServicesSold": "377934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14934000", "sellingGeneralAndAdministrative": "103888000", "netIncomeFromContinuingOperations": "13416000" }, "balance": { "goodwill": "204868000", "inventory": "189134000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "891242000", "longTermDebt": "119517000", "shortTermDebt": "9461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "314819000", "reportedCurrency": "USD", "retainedEarnings": "-140516000", "totalLiabilities": "256062000", "otherCurrentAssets": "11537000", "totalCurrentAssets": "269384000", "currentLongTermDebt": "2263000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "621858000", "currentAccountsPayable": "26685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95718000", "shortLongTermDebtTotal": "167573000", "totalShareholderEquity": "635180000", "capitalLeaseObligations": "45793000", "otherCurrentLiabilities": "33267000", "totalCurrentLiabilities": "88415000", "otherNonCurrentLiabilities": "3904000", "totalNonCurrentLiabilities": "167647000", "cashAndShortTermInvestments": "26607000", "commonStockSharesOutstanding": "4298919", "intangibleAssetsExcludingGoodwill": "314819000", "cashAndCashEquivalentsAtCarryingValue": "26607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13416000", "profitLoss": "None", "dividendPayout": "20025000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-46849000", "operatingCashflow": "-45067000", "capitalExpenditures": "5402000", "changeInReceivables": "-1926000", "changeInExchangeRate": "None", "cashflowFromFinancing": "464707000", "cashflowFromInvestment": "-468184000", "stockBasedCompensation": "5006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14934000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 342205000, "cost_of_revenue": 278572000, "gross_profit": 63633000, "ebit": 3444000, "ebitda": 10223000, "pretax_income": -6697000, "tax_provision": 576000, "net_income": -7273000, "net_income_to_common": -7273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75178000, "total_current_assets": 199917000, "total_assets": 275795000, "short_term_debt": 4447000, "long_term_debt": 290000, "total_debt": 4737000, "total_liabilities": 64877000, "total_equity": 210918000, "shares_outstanding": 3349995, "goodwill_and_intangibles": 52421000 }, "cash_flow": { "operating_cash_flow": -44825000, "capital_expenditure": 1508000, "free_cash_flow": -43317000, "dividends_paid": 313031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92337, "ticker_id": 6512, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3444000", "ebitda": "10223000", "netIncome": "-7273000", "grossProfit": "63633000", "depreciation": "None", "totalRevenue": "342205000", "costOfRevenue": "278572000", "interestIncome": "None", "incomeBeforeTax": "-6697000", "interestExpense": "10141000", "operatingIncome": "4281000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "576000", "reportedCurrency": "USD", "netInterestIncome": "-10141000", "nonInterestIncome": "None", "operatingExpenses": "59352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6779000", "sellingGeneralAndAdministrative": "58492000", "netIncomeFromContinuingOperations": "-7273000" }, "balance": { "goodwill": "0", "inventory": "88618000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "275795000", "longTermDebt": "290000", "shortTermDebt": "4447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52421000", "reportedCurrency": "USD", "retainedEarnings": "-153932000", "totalLiabilities": "64877000", "otherCurrentAssets": "11344000", "totalCurrentAssets": "199917000", "currentLongTermDebt": "746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75878000", "currentAccountsPayable": "22638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22277000", "shortLongTermDebtTotal": "20057000", "totalShareholderEquity": "210918000", "capitalLeaseObligations": "19021000", "otherCurrentLiabilities": "21030000", "totalCurrentLiabilities": "48700000", "otherNonCurrentLiabilities": "567000", "totalNonCurrentLiabilities": "16177000", "cashAndShortTermInvestments": "75178000", "commonStockSharesOutstanding": "3349995", "intangibleAssetsExcludingGoodwill": "52421000", "cashAndCashEquivalentsAtCarryingValue": "75178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7273000", "profitLoss": "None", "dividendPayout": "313031000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-36859000", "operatingCashflow": "-44825000", "capitalExpenditures": "1508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88145000", "cashflowFromInvestment": "546000", "stockBasedCompensation": "8895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342205000, "cost_of_revenue": 278572000, "gross_profit": 63633000, "research_and_development": null, "selling_general_admin": 58492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3444000, "depreciation_amortisation": 6779000, "ebitda": 10223000, "interest_expense": 10141000, "interest_income": null, "other_non_operating": null, "pretax_income": -6697000, "tax_provision": 576000, "effective_tax_rate": null, "net_income": -7273000, "net_income_continuing_ops": -7273000, "net_income_to_common": -7273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75178000, "short_term_investments": null, "net_receivables": 24777000, "inventory": 88618000, "other_current_assets": null, "total_current_assets": 199917000, "net_ppe": null, "goodwill": 0, "intangible_assets": 52421000, "goodwill_and_intangibles": 52421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 75878000, "total_assets": 275795000, "short_term_debt": 4447000, "accounts_payable": 22638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48700000, "long_term_debt": 290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16177000, "total_liabilities": 64877000, "total_debt": 4737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153932000, "total_equity": 210918000, "shares_outstanding": 3349995, "operating_cash_flow": -44825000, "stock_based_compensation": 8895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 546000, "dividends_paid": 313031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88145000, "free_cash_flow": -43317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3444000", "ebitda": "10223000", "netIncome": "-7273000", "grossProfit": "63633000", "depreciation": "None", "totalRevenue": "342205000", "costOfRevenue": "278572000", "interestIncome": "None", "incomeBeforeTax": "-6697000", "interestExpense": "10141000", "operatingIncome": "4281000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "576000", "reportedCurrency": "USD", "netInterestIncome": "-10141000", "nonInterestIncome": "None", "operatingExpenses": "59352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6779000", "sellingGeneralAndAdministrative": "58492000", "netIncomeFromContinuingOperations": "-7273000" }, "balance": { "goodwill": "0", "inventory": "88618000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "275795000", "longTermDebt": "290000", "shortTermDebt": "4447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "52421000", "reportedCurrency": "USD", "retainedEarnings": "-153932000", "totalLiabilities": "64877000", "otherCurrentAssets": "11344000", "totalCurrentAssets": "199917000", "currentLongTermDebt": "746000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "75878000", "currentAccountsPayable": "22638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22277000", "shortLongTermDebtTotal": "20057000", "totalShareholderEquity": "210918000", "capitalLeaseObligations": "19021000", "otherCurrentLiabilities": "21030000", "totalCurrentLiabilities": "48700000", "otherNonCurrentLiabilities": "567000", "totalNonCurrentLiabilities": "16177000", "cashAndShortTermInvestments": "75178000", "commonStockSharesOutstanding": "3349995", "intangibleAssetsExcludingGoodwill": "52421000", "cashAndCashEquivalentsAtCarryingValue": "75178000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7273000", "profitLoss": "None", "dividendPayout": "313031000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-36859000", "operatingCashflow": "-44825000", "capitalExpenditures": "1508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88145000", "cashflowFromInvestment": "546000", "stockBasedCompensation": "8895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6779000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 235111000, "cost_of_revenue": 208025000, "gross_profit": 27086000, "ebit": -27307000, "ebitda": -20312000, "pretax_income": -40774000, "tax_provision": -691000, "net_income": -40083000, "net_income_to_common": -40083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22866000, "total_current_assets": 104967000, "total_assets": 185651000, "short_term_debt": 38008000, "long_term_debt": 73105000, "total_debt": 111113000, "total_liabilities": 154471000, "total_equity": 31180000, "shares_outstanding": 3302072, "goodwill_and_intangibles": 57406000 }, "cash_flow": { "operating_cash_flow": -13302000, "capital_expenditure": 768000, "free_cash_flow": -12534000, "dividends_paid": 2597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92342, "ticker_id": 6512, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27307000", "ebitda": "-20312000", "netIncome": "-40083000", "grossProfit": "27086000", "depreciation": "None", "totalRevenue": "235111000", "costOfRevenue": "208025000", "interestIncome": "None", "incomeBeforeTax": "-40774000", "interestExpense": "13467000", "operatingIncome": "-26733000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-691000", "reportedCurrency": "USD", "netInterestIncome": "-13467000", "nonInterestIncome": "None", "operatingExpenses": "53819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6995000", "sellingGeneralAndAdministrative": "43784000", "netIncomeFromContinuingOperations": "-40083000" }, "balance": { "goodwill": "None", "inventory": "50228000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "185651000", "longTermDebt": "73105000", "shortTermDebt": "38008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57406000", "reportedCurrency": "USD", "retainedEarnings": "-146659000", "totalLiabilities": "154471000", "otherCurrentAssets": "11831000", "totalCurrentAssets": "104967000", "currentLongTermDebt": "34827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80684000", "currentAccountsPayable": "17224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22071000", "shortLongTermDebtTotal": "126899000", "totalShareholderEquity": "31180000", "capitalLeaseObligations": "18967000", "otherCurrentLiabilities": "2393000", "totalCurrentLiabilities": "64420000", "otherNonCurrentLiabilities": "1160000", "totalNonCurrentLiabilities": "90051000", "cashAndShortTermInvestments": "22866000", "commonStockSharesOutstanding": "3302072", "intangibleAssetsExcludingGoodwill": "57406000", "cashAndCashEquivalentsAtCarryingValue": "22866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40083000", "profitLoss": "None", "dividendPayout": "2597000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2725000", "operatingCashflow": "-13302000", "capitalExpenditures": "768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19900000", "cashflowFromInvestment": "-3818000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6995000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235111000, "cost_of_revenue": 208025000, "gross_profit": 27086000, "research_and_development": null, "selling_general_admin": 43784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27307000, "depreciation_amortisation": 6995000, "ebitda": -20312000, "interest_expense": 13467000, "interest_income": null, "other_non_operating": null, "pretax_income": -40774000, "tax_provision": -691000, "effective_tax_rate": null, "net_income": -40083000, "net_income_continuing_ops": -40083000, "net_income_to_common": -40083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22866000, "short_term_investments": null, "net_receivables": 20042000, "inventory": 50228000, "other_current_assets": null, "total_current_assets": 104967000, "net_ppe": null, "goodwill": null, "intangible_assets": 57406000, "goodwill_and_intangibles": 57406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 80684000, "total_assets": 185651000, "short_term_debt": 38008000, "accounts_payable": 17224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64420000, "long_term_debt": 73105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 90051000, "total_liabilities": 154471000, "total_debt": 111113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -146659000, "total_equity": 31180000, "shares_outstanding": 3302072, "operating_cash_flow": -13302000, "stock_based_compensation": 208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3818000, "dividends_paid": 2597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19900000, "free_cash_flow": -12534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27307000", "ebitda": "-20312000", "netIncome": "-40083000", "grossProfit": "27086000", "depreciation": "None", "totalRevenue": "235111000", "costOfRevenue": "208025000", "interestIncome": "None", "incomeBeforeTax": "-40774000", "interestExpense": "13467000", "operatingIncome": "-26733000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-691000", "reportedCurrency": "USD", "netInterestIncome": "-13467000", "nonInterestIncome": "None", "operatingExpenses": "53819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6995000", "sellingGeneralAndAdministrative": "43784000", "netIncomeFromContinuingOperations": "-40083000" }, "balance": { "goodwill": "None", "inventory": "50228000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "185651000", "longTermDebt": "73105000", "shortTermDebt": "38008000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "57406000", "reportedCurrency": "USD", "retainedEarnings": "-146659000", "totalLiabilities": "154471000", "otherCurrentAssets": "11831000", "totalCurrentAssets": "104967000", "currentLongTermDebt": "34827000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "80684000", "currentAccountsPayable": "17224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22071000", "shortLongTermDebtTotal": "126899000", "totalShareholderEquity": "31180000", "capitalLeaseObligations": "18967000", "otherCurrentLiabilities": "2393000", "totalCurrentLiabilities": "64420000", "otherNonCurrentLiabilities": "1160000", "totalNonCurrentLiabilities": "90051000", "cashAndShortTermInvestments": "22866000", "commonStockSharesOutstanding": "3302072", "intangibleAssetsExcludingGoodwill": "57406000", "cashAndCashEquivalentsAtCarryingValue": "22866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40083000", "profitLoss": "None", "dividendPayout": "2597000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2725000", "operatingCashflow": "-13302000", "capitalExpenditures": "768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19900000", "cashflowFromInvestment": "-3818000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6995000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 211813000, "cost_of_revenue": 187743000, "gross_profit": 24070000, "ebit": -24333000, "ebitda": -16073000, "pretax_income": -35939000, "tax_provision": -397000, "net_income": -32892000, "net_income_to_common": -32892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27923000, "total_current_assets": 100592000, "total_assets": 174411000, "short_term_debt": 20096000, "long_term_debt": 80424000, "total_debt": 100520000, "total_liabilities": 126867000, "total_equity": 47544000, "shares_outstanding": 6974556, "goodwill_and_intangibles": 68369000 }, "cash_flow": { "operating_cash_flow": 4437000, "capital_expenditure": 1343000, "free_cash_flow": 5780000, "dividends_paid": 2597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92346, "ticker_id": 6512, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24333000", "ebitda": "-16073000", "netIncome": "-32892000", "grossProfit": "24070000", "depreciation": "None", "totalRevenue": "211813000", "costOfRevenue": "187743000", "interestIncome": "None", "incomeBeforeTax": "-35939000", "interestExpense": "11606000", "operatingIncome": "-25328000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-397000", "reportedCurrency": "USD", "netInterestIncome": "-11606000", "nonInterestIncome": "None", "operatingExpenses": "43251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8260000", "sellingGeneralAndAdministrative": "42229000", "netIncomeFromContinuingOperations": "-35542000" }, "balance": { "goodwill": "None", "inventory": "53200000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174411000", "longTermDebt": "80424000", "shortTermDebt": "20096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68369000", "reportedCurrency": "USD", "retainedEarnings": "-106576000", "totalLiabilities": "126867000", "otherCurrentAssets": "1903000", "totalCurrentAssets": "100592000", "currentLongTermDebt": "20096000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73819000", "currentAccountsPayable": "17064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4490000", "shortLongTermDebtTotal": "100520000", "totalShareholderEquity": "47544000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "6704000", "totalCurrentLiabilities": "43864000", "otherNonCurrentLiabilities": "1698000", "totalNonCurrentLiabilities": "83003000", "cashAndShortTermInvestments": "27923000", "commonStockSharesOutstanding": "6974556", "intangibleAssetsExcludingGoodwill": "68369000", "cashAndCashEquivalentsAtCarryingValue": "27923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35542000", "profitLoss": "None", "dividendPayout": "2597000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "22043000", "operatingCashflow": "4437000", "capitalExpenditures": "1343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25516000", "cashflowFromInvestment": "-3312000", "stockBasedCompensation": "2426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211813000, "cost_of_revenue": 187743000, "gross_profit": 24070000, "research_and_development": null, "selling_general_admin": 42229000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24333000, "depreciation_amortisation": 8260000, "ebitda": -16073000, "interest_expense": 11606000, "interest_income": null, "other_non_operating": null, "pretax_income": -35939000, "tax_provision": -397000, "effective_tax_rate": null, "net_income": -32892000, "net_income_continuing_ops": -35542000, "net_income_to_common": -32892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27923000, "short_term_investments": null, "net_receivables": 17566000, "inventory": 53200000, "other_current_assets": null, "total_current_assets": 100592000, "net_ppe": null, "goodwill": null, "intangible_assets": 68369000, "goodwill_and_intangibles": 68369000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 73819000, "total_assets": 174411000, "short_term_debt": 20096000, "accounts_payable": 17064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43864000, "long_term_debt": 80424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83003000, "total_liabilities": 126867000, "total_debt": 100520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -106576000, "total_equity": 47544000, "shares_outstanding": 6974556, "operating_cash_flow": 4437000, "stock_based_compensation": 2426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3312000, "dividends_paid": 2597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25516000, "free_cash_flow": 5780000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24333000", "ebitda": "-16073000", "netIncome": "-32892000", "grossProfit": "24070000", "depreciation": "None", "totalRevenue": "211813000", "costOfRevenue": "187743000", "interestIncome": "None", "incomeBeforeTax": "-35939000", "interestExpense": "11606000", "operatingIncome": "-25328000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-397000", "reportedCurrency": "USD", "netInterestIncome": "-11606000", "nonInterestIncome": "None", "operatingExpenses": "43251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8260000", "sellingGeneralAndAdministrative": "42229000", "netIncomeFromContinuingOperations": "-35542000" }, "balance": { "goodwill": "None", "inventory": "53200000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "174411000", "longTermDebt": "80424000", "shortTermDebt": "20096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68369000", "reportedCurrency": "USD", "retainedEarnings": "-106576000", "totalLiabilities": "126867000", "otherCurrentAssets": "1903000", "totalCurrentAssets": "100592000", "currentLongTermDebt": "20096000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "73819000", "currentAccountsPayable": "17064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4490000", "shortLongTermDebtTotal": "100520000", "totalShareholderEquity": "47544000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "6704000", "totalCurrentLiabilities": "43864000", "otherNonCurrentLiabilities": "1698000", "totalNonCurrentLiabilities": "83003000", "cashAndShortTermInvestments": "27923000", "commonStockSharesOutstanding": "6974556", "intangibleAssetsExcludingGoodwill": "68369000", "cashAndCashEquivalentsAtCarryingValue": "27923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35542000", "profitLoss": "None", "dividendPayout": "2597000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "22043000", "operatingCashflow": "4437000", "capitalExpenditures": "1343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25516000", "cashflowFromInvestment": "-3312000", "stockBasedCompensation": "2426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8260000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "ebit": -6234000, "ebitda": -2402000, "pretax_income": -14719000, "tax_provision": -108000, "net_income": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4811000, "total_current_assets": 50536000, "total_assets": 117760000, "short_term_debt": 122446000, "long_term_debt": 44000, "total_debt": 122490000, "total_liabilities": 195895000, "total_equity": -78135000, "shares_outstanding": 4763731, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -759000, "capital_expenditure": 19000, "free_cash_flow": -740000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92310, "ticker_id": 6512, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6234000", "ebitda": "-2402000", "netIncome": "-14611000", "grossProfit": "725000", "depreciation": "None", "totalRevenue": "28524000", "costOfRevenue": "27799000", "interestIncome": "None", "incomeBeforeTax": "-14719000", "interestExpense": "5866000", "operatingIncome": "-6234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-108000", "reportedCurrency": "USD", "netInterestIncome": "-5866000", "nonInterestIncome": "None", "operatingExpenses": "6959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3832000", "sellingGeneralAndAdministrative": "10568000", "netIncomeFromContinuingOperations": "-14611000" }, "balance": { "goodwill": "None", "inventory": "28806000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "117760000", "longTermDebt": "44000", "shortTermDebt": "122446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-861862000", "totalLiabilities": "195895000", "otherCurrentAssets": "4837000", "totalCurrentAssets": "50536000", "currentLongTermDebt": "114419000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67224000", "currentAccountsPayable": "14526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160398000", "totalShareholderEquity": "-78135000", "capitalLeaseObligations": "45935000", "otherCurrentLiabilities": "12196000", "totalCurrentLiabilities": "150923000", "otherNonCurrentLiabilities": "4889000", "totalNonCurrentLiabilities": "44972000", "cashAndShortTermInvestments": "4811000", "commonStockSharesOutstanding": "4763731", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "4811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3327000", "operatingCashflow": "-759000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000", "cashflowFromInvestment": "-19000", "stockBasedCompensation": "167000", "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": "1031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28524000, "cost_of_revenue": 27799000, "gross_profit": 725000, "research_and_development": null, "selling_general_admin": 10568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6234000, "depreciation_amortisation": 3832000, "ebitda": -2402000, "interest_expense": 5866000, "interest_income": null, "other_non_operating": null, "pretax_income": -14719000, "tax_provision": -108000, "effective_tax_rate": null, "net_income": -14611000, "net_income_continuing_ops": -14611000, "net_income_to_common": -14611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4811000, "short_term_investments": null, "net_receivables": 12082000, "inventory": 28806000, "other_current_assets": null, "total_current_assets": 50536000, "net_ppe": null, "goodwill": null, "intangible_assets": 2801000, "goodwill_and_intangibles": 2801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 67224000, "total_assets": 117760000, "short_term_debt": 122446000, "accounts_payable": 14526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150923000, "long_term_debt": 44000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44972000, "total_liabilities": 195895000, "total_debt": 122490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -861862000, "total_equity": -78135000, "shares_outstanding": 4763731, "operating_cash_flow": -759000, "stock_based_compensation": 167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148000, "free_cash_flow": -740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6234000", "ebitda": "-2402000", "netIncome": "-14611000", "grossProfit": "725000", "depreciation": "None", "totalRevenue": "28524000", "costOfRevenue": "27799000", "interestIncome": "None", "incomeBeforeTax": "-14719000", "interestExpense": "5866000", "operatingIncome": "-6234000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-108000", "reportedCurrency": "USD", "netInterestIncome": "-5866000", "nonInterestIncome": "None", "operatingExpenses": "6959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3832000", "sellingGeneralAndAdministrative": "10568000", "netIncomeFromContinuingOperations": "-14611000" }, "balance": { "goodwill": "None", "inventory": "28806000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "117760000", "longTermDebt": "44000", "shortTermDebt": "122446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-861862000", "totalLiabilities": "195895000", "otherCurrentAssets": "4837000", "totalCurrentAssets": "50536000", "currentLongTermDebt": "114419000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "67224000", "currentAccountsPayable": "14526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160398000", "totalShareholderEquity": "-78135000", "capitalLeaseObligations": "45935000", "otherCurrentLiabilities": "12196000", "totalCurrentLiabilities": "150923000", "otherNonCurrentLiabilities": "4889000", "totalNonCurrentLiabilities": "44972000", "cashAndShortTermInvestments": "4811000", "commonStockSharesOutstanding": "4763731", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "4811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14611000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3327000", "operatingCashflow": "-759000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000", "cashflowFromInvestment": "-19000", "stockBasedCompensation": "167000", "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": "1031000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "ebit": -6430000, "ebitda": -5345000, "pretax_income": -243003000, "tax_provision": -849000, "net_income": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6309000, "total_current_assets": 51441000, "total_assets": 123804000, "short_term_debt": 119851000, "long_term_debt": 50000, "total_debt": 119901000, "total_liabilities": 187100000, "total_equity": -63296000, "shares_outstanding": 4667004, "goodwill_and_intangibles": 2801000 }, "cash_flow": { "operating_cash_flow": -3975000, "capital_expenditure": 695000, "free_cash_flow": -3280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92311, "ticker_id": 6512, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6430000", "ebitda": "-5345000", "netIncome": "-242154000", "grossProfit": "2817000", "depreciation": "None", "totalRevenue": "25123000", "costOfRevenue": "22306000", "interestIncome": "None", "incomeBeforeTax": "-243003000", "interestExpense": "3328000", "operatingIncome": "-6430000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-3328000", "nonInterestIncome": "None", "operatingExpenses": "9247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1085000", "sellingGeneralAndAdministrative": "9580000", "netIncomeFromContinuingOperations": "-242154000" }, "balance": { "goodwill": "None", "inventory": "33324000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "123804000", "longTermDebt": "50000", "shortTermDebt": "119851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-847251000", "totalLiabilities": "187100000", "otherCurrentAssets": "3622000", "totalCurrentAssets": "51441000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72363000", "currentAccountsPayable": "9752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160082000", "totalShareholderEquity": "-63296000", "capitalLeaseObligations": "48179000", "otherCurrentLiabilities": "7688000", "totalCurrentLiabilities": "140033000", "otherNonCurrentLiabilities": "4706000", "totalNonCurrentLiabilities": "47067000", "cashAndShortTermInvestments": "6309000", "commonStockSharesOutstanding": "4667004", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "6309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4377000", "operatingCashflow": "-3975000", "capitalExpenditures": "695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "215000", "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": "1085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25123000, "cost_of_revenue": 22306000, "gross_profit": 2817000, "research_and_development": null, "selling_general_admin": 9580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6430000, "depreciation_amortisation": 1085000, "ebitda": -5345000, "interest_expense": 3328000, "interest_income": null, "other_non_operating": null, "pretax_income": -243003000, "tax_provision": -849000, "effective_tax_rate": null, "net_income": -242154000, "net_income_continuing_ops": -242154000, "net_income_to_common": -242154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6309000, "short_term_investments": null, "net_receivables": 8186000, "inventory": 33324000, "other_current_assets": null, "total_current_assets": 51441000, "net_ppe": null, "goodwill": null, "intangible_assets": 2801000, "goodwill_and_intangibles": 2801000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 72363000, "total_assets": 123804000, "short_term_debt": 119851000, "accounts_payable": 9752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140033000, "long_term_debt": 50000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47067000, "total_liabilities": 187100000, "total_debt": 119901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -847251000, "total_equity": -63296000, "shares_outstanding": 4667004, "operating_cash_flow": -3975000, "stock_based_compensation": 215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196000, "free_cash_flow": -3280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6430000", "ebitda": "-5345000", "netIncome": "-242154000", "grossProfit": "2817000", "depreciation": "None", "totalRevenue": "25123000", "costOfRevenue": "22306000", "interestIncome": "None", "incomeBeforeTax": "-243003000", "interestExpense": "3328000", "operatingIncome": "-6430000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-849000", "reportedCurrency": "USD", "netInterestIncome": "-3328000", "nonInterestIncome": "None", "operatingExpenses": "9247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1085000", "sellingGeneralAndAdministrative": "9580000", "netIncomeFromContinuingOperations": "-242154000" }, "balance": { "goodwill": "None", "inventory": "33324000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "123804000", "longTermDebt": "50000", "shortTermDebt": "119851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2801000", "reportedCurrency": "USD", "retainedEarnings": "-847251000", "totalLiabilities": "187100000", "otherCurrentAssets": "3622000", "totalCurrentAssets": "51441000", "currentLongTermDebt": "111853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "72363000", "currentAccountsPayable": "9752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "160082000", "totalShareholderEquity": "-63296000", "capitalLeaseObligations": "48179000", "otherCurrentLiabilities": "7688000", "totalCurrentLiabilities": "140033000", "otherNonCurrentLiabilities": "4706000", "totalNonCurrentLiabilities": "47067000", "cashAndShortTermInvestments": "6309000", "commonStockSharesOutstanding": "4667004", "intangibleAssetsExcludingGoodwill": "2801000", "cashAndCashEquivalentsAtCarryingValue": "6309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-242154000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4377000", "operatingCashflow": "-3975000", "capitalExpenditures": "695000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000", "cashflowFromInvestment": "-233000", "stockBasedCompensation": "215000", "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": "1085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 29350000, "cost_of_revenue": 31118000, "gross_profit": -1768000, "ebit": -12061000, "ebitda": -4725000, "pretax_income": -16265000, "tax_provision": 125000, "net_income": -16390000, "net_income_to_common": -16390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10652000, "total_current_assets": 62626000, "total_assets": 369682000, "short_term_debt": 8175000, "long_term_debt": 111740000, "total_debt": 119915000, "total_liabilities": 191400000, "total_equity": 178282000, "shares_outstanding": 4663422, "goodwill_and_intangibles": 231196000 }, "cash_flow": { "operating_cash_flow": -36999, "capital_expenditure": 170000, "free_cash_flow": 133001, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92313, "ticker_id": 6512, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12061000", "ebitda": "-4725000", "netIncome": "-16390000", "grossProfit": "-1768000", "depreciation": "None", "totalRevenue": "29350000", "costOfRevenue": "31118000", "interestIncome": "None", "incomeBeforeTax": "-16265000", "interestExpense": "3331000", "operatingIncome": "-12061000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-3331000", "nonInterestIncome": "None", "operatingExpenses": "10293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7336000", "sellingGeneralAndAdministrative": "16365000", "netIncomeFromContinuingOperations": "-16390000" }, "balance": { "goodwill": "None", "inventory": "38338000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "369682000", "longTermDebt": "111740000", "shortTermDebt": "8175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "231196000", "reportedCurrency": "USD", "retainedEarnings": "-605097000", "totalLiabilities": "191400000", "otherCurrentAssets": "3628000", "totalCurrentAssets": "62626000", "currentLongTermDebt": "40000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307056000", "currentAccountsPayable": "11806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161916000", "totalShareholderEquity": "178282000", "capitalLeaseObligations": "50136000", "otherCurrentLiabilities": "7555000", "totalCurrentLiabilities": "30144000", "otherNonCurrentLiabilities": "4563000", "totalNonCurrentLiabilities": "161256000", "cashAndShortTermInvestments": "10652000", "commonStockSharesOutstanding": "4663422", "intangibleAssetsExcludingGoodwill": "231196000", "cashAndCashEquivalentsAtCarryingValue": "10652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4866000", "operatingCashflow": "-36999", "capitalExpenditures": "170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121000", "cashflowFromInvestment": "-107000", "stockBasedCompensation": "206000", "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": "7336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29350000, "cost_of_revenue": 31118000, "gross_profit": -1768000, "research_and_development": null, "selling_general_admin": 16365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12061000, "depreciation_amortisation": 7336000, "ebitda": -4725000, "interest_expense": 3331000, "interest_income": null, "other_non_operating": null, "pretax_income": -16265000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -16390000, "net_income_continuing_ops": -16390000, "net_income_to_common": -16390000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10652000, "short_term_investments": null, "net_receivables": 10008000, "inventory": 38338000, "other_current_assets": null, "total_current_assets": 62626000, "net_ppe": null, "goodwill": null, "intangible_assets": 231196000, "goodwill_and_intangibles": 231196000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 307056000, "total_assets": 369682000, "short_term_debt": 8175000, "accounts_payable": 11806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30144000, "long_term_debt": 111740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161256000, "total_liabilities": 191400000, "total_debt": 119915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605097000, "total_equity": 178282000, "shares_outstanding": 4663422, "operating_cash_flow": -36999, "stock_based_compensation": 206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121000, "free_cash_flow": 133001, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12061000", "ebitda": "-4725000", "netIncome": "-16390000", "grossProfit": "-1768000", "depreciation": "None", "totalRevenue": "29350000", "costOfRevenue": "31118000", "interestIncome": "None", "incomeBeforeTax": "-16265000", "interestExpense": "3331000", "operatingIncome": "-12061000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-3331000", "nonInterestIncome": "None", "operatingExpenses": "10293000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31118000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7336000", "sellingGeneralAndAdministrative": "16365000", "netIncomeFromContinuingOperations": "-16390000" }, "balance": { "goodwill": "None", "inventory": "38338000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "369682000", "longTermDebt": "111740000", "shortTermDebt": "8175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "231196000", "reportedCurrency": "USD", "retainedEarnings": "-605097000", "totalLiabilities": "191400000", "otherCurrentAssets": "3628000", "totalCurrentAssets": "62626000", "currentLongTermDebt": "40000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "307056000", "currentAccountsPayable": "11806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161916000", "totalShareholderEquity": "178282000", "capitalLeaseObligations": "50136000", "otherCurrentLiabilities": "7555000", "totalCurrentLiabilities": "30144000", "otherNonCurrentLiabilities": "4563000", "totalNonCurrentLiabilities": "161256000", "cashAndShortTermInvestments": "10652000", "commonStockSharesOutstanding": "4663422", "intangibleAssetsExcludingGoodwill": "231196000", "cashAndCashEquivalentsAtCarryingValue": "10652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16390000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4866000", "operatingCashflow": "-36999", "capitalExpenditures": "170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121000", "cashflowFromInvestment": "-107000", "stockBasedCompensation": "206000", "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": "7336000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 39245000, "cost_of_revenue": 39061000, "gross_profit": 183999, "ebit": -10025000, "ebitda": -2613000, "pretax_income": -16959000, "tax_provision": -98000, "net_income": -16861000, "net_income_to_common": -16861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10991000, "total_current_assets": 73040000, "total_assets": 389875000, "short_term_debt": 8209000, "long_term_debt": 111559000, "total_debt": 119768000, "total_liabilities": 194866000, "total_equity": 195009000, "shares_outstanding": 4646096, "goodwill_and_intangibles": 237129000 }, "cash_flow": { "operating_cash_flow": 1716000, "capital_expenditure": 281000, "free_cash_flow": 1997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92314, "ticker_id": 6512, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10025000", "ebitda": "-2613000", "netIncome": "-16861000", "grossProfit": "183999", "depreciation": "None", "totalRevenue": "39245000", "costOfRevenue": "39061000", "interestIncome": "None", "incomeBeforeTax": "-16959000", "interestExpense": "3391000", "operatingIncome": "-10025000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-3391000", "nonInterestIncome": "None", "operatingExpenses": "10209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7412000", "sellingGeneralAndAdministrative": "16140000", "netIncomeFromContinuingOperations": "-16861000" }, "balance": { "goodwill": "None", "inventory": "44164000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "389875000", "longTermDebt": "111559000", "shortTermDebt": "8209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237129000", "reportedCurrency": "USD", "retainedEarnings": "-588707000", "totalLiabilities": "194866000", "otherCurrentAssets": "3581000", "totalCurrentAssets": "73040000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316835000", "currentAccountsPayable": "12700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164038000", "totalShareholderEquity": "195009000", "capitalLeaseObligations": "52450000", "otherCurrentLiabilities": "8258000", "totalCurrentLiabilities": "31479000", "otherNonCurrentLiabilities": "4606000", "totalNonCurrentLiabilities": "163387000", "cashAndShortTermInvestments": "10991000", "commonStockSharesOutstanding": "4646096", "intangibleAssetsExcludingGoodwill": "237129000", "cashAndCashEquivalentsAtCarryingValue": "10991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2465000", "operatingCashflow": "1716000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708000", "cashflowFromInvestment": "-253000", "stockBasedCompensation": "284000", "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": "7412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39245000, "cost_of_revenue": 39061000, "gross_profit": 183999, "research_and_development": null, "selling_general_admin": 16140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10025000, "depreciation_amortisation": 7412000, "ebitda": -2613000, "interest_expense": 3391000, "interest_income": null, "other_non_operating": null, "pretax_income": -16959000, "tax_provision": -98000, "effective_tax_rate": null, "net_income": -16861000, "net_income_continuing_ops": -16861000, "net_income_to_common": -16861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10991000, "short_term_investments": null, "net_receivables": 14304000, "inventory": 44164000, "other_current_assets": null, "total_current_assets": 73040000, "net_ppe": null, "goodwill": null, "intangible_assets": 237129000, "goodwill_and_intangibles": 237129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316835000, "total_assets": 389875000, "short_term_debt": 8209000, "accounts_payable": 12700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31479000, "long_term_debt": 111559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163387000, "total_liabilities": 194866000, "total_debt": 119768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -588707000, "total_equity": 195009000, "shares_outstanding": 4646096, "operating_cash_flow": 1716000, "stock_based_compensation": 284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4708000, "free_cash_flow": 1997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10025000", "ebitda": "-2613000", "netIncome": "-16861000", "grossProfit": "183999", "depreciation": "None", "totalRevenue": "39245000", "costOfRevenue": "39061000", "interestIncome": "None", "incomeBeforeTax": "-16959000", "interestExpense": "3391000", "operatingIncome": "-10025000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-98000", "reportedCurrency": "USD", "netInterestIncome": "-3391000", "nonInterestIncome": "None", "operatingExpenses": "10209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39061000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7412000", "sellingGeneralAndAdministrative": "16140000", "netIncomeFromContinuingOperations": "-16861000" }, "balance": { "goodwill": "None", "inventory": "44164000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "389875000", "longTermDebt": "111559000", "shortTermDebt": "8209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237129000", "reportedCurrency": "USD", "retainedEarnings": "-588707000", "totalLiabilities": "194866000", "otherCurrentAssets": "3581000", "totalCurrentAssets": "73040000", "currentLongTermDebt": "29000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316835000", "currentAccountsPayable": "12700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "164038000", "totalShareholderEquity": "195009000", "capitalLeaseObligations": "52450000", "otherCurrentLiabilities": "8258000", "totalCurrentLiabilities": "31479000", "otherNonCurrentLiabilities": "4606000", "totalNonCurrentLiabilities": "163387000", "cashAndShortTermInvestments": "10991000", "commonStockSharesOutstanding": "4646096", "intangibleAssetsExcludingGoodwill": "237129000", "cashAndCashEquivalentsAtCarryingValue": "10991000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2465000", "operatingCashflow": "1716000", "capitalExpenditures": "281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4708000", "cashflowFromInvestment": "-253000", "stockBasedCompensation": "284000", "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": "7412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 40534000, "cost_of_revenue": 39228000, "gross_profit": 1306000, "ebit": -10624000, "ebitda": -3315000, "pretax_income": -14303000, "tax_provision": 82000, "net_income": -14385000, "net_income_to_common": -14385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13728000, "total_current_assets": 88686000, "total_assets": 410557000, "short_term_debt": 14128000, "long_term_debt": 109968000, "total_debt": 124096000, "total_liabilities": 200612000, "total_equity": 209945000, "shares_outstanding": 4614510, "goodwill_and_intangibles": 243066000 }, "cash_flow": { "operating_cash_flow": -11763000, "capital_expenditure": 244000, "free_cash_flow": -11519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92315, "ticker_id": 6512, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10624000", "ebitda": "-3315000", "netIncome": "-14385000", "grossProfit": "1306000", "depreciation": "None", "totalRevenue": "40534000", "costOfRevenue": "39228000", "interestIncome": "None", "incomeBeforeTax": "-14303000", "interestExpense": "3377000", "operatingIncome": "-10624000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-3377000", "nonInterestIncome": "None", "operatingExpenses": "11930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7309000", "sellingGeneralAndAdministrative": "17863000", "netIncomeFromContinuingOperations": "-14385000" }, "balance": { "goodwill": "None", "inventory": "49902000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "410557000", "longTermDebt": "109968000", "shortTermDebt": "14128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "243066000", "reportedCurrency": "USD", "retainedEarnings": "-571846000", "totalLiabilities": "200612000", "otherCurrentAssets": "4137000", "totalCurrentAssets": "88686000", "currentLongTermDebt": "5876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321858000", "currentAccountsPayable": "16092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167436000", "totalShareholderEquity": "209945000", "capitalLeaseObligations": "51592000", "otherCurrentLiabilities": "7185000", "totalCurrentLiabilities": "39941000", "otherNonCurrentLiabilities": "4316000", "totalNonCurrentLiabilities": "160671000", "cashAndShortTermInvestments": "13728000", "commonStockSharesOutstanding": "4614510", "intangibleAssetsExcludingGoodwill": "243066000", "cashAndCashEquivalentsAtCarryingValue": "13728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "413000", "operatingCashflow": "-11763000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413000", "cashflowFromInvestment": "-248000", "stockBasedCompensation": "474000", "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": "7309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40534000, "cost_of_revenue": 39228000, "gross_profit": 1306000, "research_and_development": null, "selling_general_admin": 17863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10624000, "depreciation_amortisation": 7309000, "ebitda": -3315000, "interest_expense": 3377000, "interest_income": null, "other_non_operating": null, "pretax_income": -14303000, "tax_provision": 82000, "effective_tax_rate": null, "net_income": -14385000, "net_income_continuing_ops": -14385000, "net_income_to_common": -14385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13728000, "short_term_investments": null, "net_receivables": 20919000, "inventory": 49902000, "other_current_assets": null, "total_current_assets": 88686000, "net_ppe": null, "goodwill": null, "intangible_assets": 243066000, "goodwill_and_intangibles": 243066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 321858000, "total_assets": 410557000, "short_term_debt": 14128000, "accounts_payable": 16092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39941000, "long_term_debt": 109968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160671000, "total_liabilities": 200612000, "total_debt": 124096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -571846000, "total_equity": 209945000, "shares_outstanding": 4614510, "operating_cash_flow": -11763000, "stock_based_compensation": 474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -413000, "free_cash_flow": -11519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10624000", "ebitda": "-3315000", "netIncome": "-14385000", "grossProfit": "1306000", "depreciation": "None", "totalRevenue": "40534000", "costOfRevenue": "39228000", "interestIncome": "None", "incomeBeforeTax": "-14303000", "interestExpense": "3377000", "operatingIncome": "-10624000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "82000", "reportedCurrency": "USD", "netInterestIncome": "-3377000", "nonInterestIncome": "None", "operatingExpenses": "11930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7309000", "sellingGeneralAndAdministrative": "17863000", "netIncomeFromContinuingOperations": "-14385000" }, "balance": { "goodwill": "None", "inventory": "49902000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "410557000", "longTermDebt": "109968000", "shortTermDebt": "14128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "243066000", "reportedCurrency": "USD", "retainedEarnings": "-571846000", "totalLiabilities": "200612000", "otherCurrentAssets": "4137000", "totalCurrentAssets": "88686000", "currentLongTermDebt": "5876000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321858000", "currentAccountsPayable": "16092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "167436000", "totalShareholderEquity": "209945000", "capitalLeaseObligations": "51592000", "otherCurrentLiabilities": "7185000", "totalCurrentLiabilities": "39941000", "otherNonCurrentLiabilities": "4316000", "totalNonCurrentLiabilities": "160671000", "cashAndShortTermInvestments": "13728000", "commonStockSharesOutstanding": "4614510", "intangibleAssetsExcludingGoodwill": "243066000", "cashAndCashEquivalentsAtCarryingValue": "13728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "413000", "operatingCashflow": "-11763000", "capitalExpenditures": "244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-413000", "cashflowFromInvestment": "-248000", "stockBasedCompensation": "474000", "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": "7309000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 37314000, "cost_of_revenue": 35476000, "gross_profit": 1838000, "ebit": -13924000, "ebitda": -6558000, "pretax_income": -17509000, "tax_provision": 4000, "net_income": -17513000, "net_income_to_common": -17513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26111000, "total_current_assets": 95212000, "total_assets": 426104000, "short_term_debt": 9450000, "long_term_debt": 114693000, "total_debt": 124143000, "total_liabilities": 202382000, "total_equity": 223722000, "shares_outstanding": 4607762, "goodwill_and_intangibles": 249002000 }, "cash_flow": { "operating_cash_flow": 2656000, "capital_expenditure": 270000, "free_cash_flow": 2926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92316, "ticker_id": 6512, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13924000", "ebitda": "-6558000", "netIncome": "-17513000", "grossProfit": "1838000", "depreciation": "None", "totalRevenue": "37314000", "costOfRevenue": "35476000", "interestIncome": "None", "incomeBeforeTax": "-17509000", "interestExpense": "3585000", "operatingIncome": "-15120000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-3585000", "nonInterestIncome": "None", "operatingExpenses": "16958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7366000", "sellingGeneralAndAdministrative": "16958000", "netIncomeFromContinuingOperations": "-17513000" }, "balance": { "goodwill": "None", "inventory": "50633000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "426104000", "longTermDebt": "114693000", "shortTermDebt": "9450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "249002000", "reportedCurrency": "USD", "retainedEarnings": "-557461000", "totalLiabilities": "202382000", "otherCurrentAssets": "3712000", "totalCurrentAssets": "95212000", "currentLongTermDebt": "1260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330892000", "currentAccountsPayable": "12279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169526000", "totalShareholderEquity": "223722000", "capitalLeaseObligations": "53573000", "otherCurrentLiabilities": "10520000", "totalCurrentLiabilities": "34987000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "26111000", "commonStockSharesOutstanding": "4607762", "intangibleAssetsExcludingGoodwill": "249002000", "cashAndCashEquivalentsAtCarryingValue": "26111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5561000", "operatingCashflow": "2656000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000", "cashflowFromInvestment": "208000", "stockBasedCompensation": "92000", "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": "7366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37314000, "cost_of_revenue": 35476000, "gross_profit": 1838000, "research_and_development": null, "selling_general_admin": 16958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13924000, "depreciation_amortisation": 7366000, "ebitda": -6558000, "interest_expense": 3585000, "interest_income": null, "other_non_operating": null, "pretax_income": -17509000, "tax_provision": 4000, "effective_tax_rate": null, "net_income": -17513000, "net_income_continuing_ops": -17513000, "net_income_to_common": -17513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26111000, "short_term_investments": null, "net_receivables": 14756000, "inventory": 50633000, "other_current_assets": null, "total_current_assets": 95212000, "net_ppe": null, "goodwill": null, "intangible_assets": 249002000, "goodwill_and_intangibles": 249002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330892000, "total_assets": 426104000, "short_term_debt": 9450000, "accounts_payable": 12279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34987000, "long_term_debt": 114693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167395000, "total_liabilities": 202382000, "total_debt": 124143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557461000, "total_equity": 223722000, "shares_outstanding": 4607762, "operating_cash_flow": 2656000, "stock_based_compensation": 92000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -489000, "free_cash_flow": 2926000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13924000", "ebitda": "-6558000", "netIncome": "-17513000", "grossProfit": "1838000", "depreciation": "None", "totalRevenue": "37314000", "costOfRevenue": "35476000", "interestIncome": "None", "incomeBeforeTax": "-17509000", "interestExpense": "3585000", "operatingIncome": "-15120000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000", "reportedCurrency": "USD", "netInterestIncome": "-3585000", "nonInterestIncome": "None", "operatingExpenses": "16958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7366000", "sellingGeneralAndAdministrative": "16958000", "netIncomeFromContinuingOperations": "-17513000" }, "balance": { "goodwill": "None", "inventory": "50633000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "426104000", "longTermDebt": "114693000", "shortTermDebt": "9450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "249002000", "reportedCurrency": "USD", "retainedEarnings": "-557461000", "totalLiabilities": "202382000", "otherCurrentAssets": "3712000", "totalCurrentAssets": "95212000", "currentLongTermDebt": "1260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330892000", "currentAccountsPayable": "12279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169526000", "totalShareholderEquity": "223722000", "capitalLeaseObligations": "53573000", "otherCurrentLiabilities": "10520000", "totalCurrentLiabilities": "34987000", "otherNonCurrentLiabilities": "4272000", "totalNonCurrentLiabilities": "167395000", "cashAndShortTermInvestments": "26111000", "commonStockSharesOutstanding": "4607762", "intangibleAssetsExcludingGoodwill": "249002000", "cashAndCashEquivalentsAtCarryingValue": "26111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5561000", "operatingCashflow": "2656000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000", "cashflowFromInvestment": "208000", "stockBasedCompensation": "92000", "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": "7366000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 44009000, "cost_of_revenue": 35490000, "gross_profit": 8519000, "ebit": -8957000, "ebitda": -1293000, "pretax_income": -13425000, "tax_provision": -279000, "net_income": -13146000, "net_income_to_common": -13146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24404000, "total_current_assets": 103402000, "total_assets": 445941000, "short_term_debt": 9462000, "long_term_debt": 114820000, "total_debt": 124282000, "total_liabilities": 202959000, "total_equity": 242982000, "shares_outstanding": 4603479, "goodwill_and_intangibles": 255258000 }, "cash_flow": { "operating_cash_flow": -4467000, "capital_expenditure": 812000, "free_cash_flow": -3655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92318, "ticker_id": 6512, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8957000", "ebitda": "-1293000", "netIncome": "-13146000", "grossProfit": "8519000", "depreciation": "None", "totalRevenue": "44009000", "costOfRevenue": "35490000", "interestIncome": "None", "incomeBeforeTax": "-13425000", "interestExpense": "3910000", "operatingIncome": "-9037000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-279000", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "17556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7664000", "sellingGeneralAndAdministrative": "17556000", "netIncomeFromContinuingOperations": "-13146000" }, "balance": { "goodwill": "None", "inventory": "58221000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "445941000", "longTermDebt": "114820000", "shortTermDebt": "9462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "255258000", "reportedCurrency": "USD", "retainedEarnings": "-539948000", "totalLiabilities": "202959000", "otherCurrentAssets": "5021000", "totalCurrentAssets": "103402000", "currentLongTermDebt": "1318000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342539000", "currentAccountsPayable": "10169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172658000", "totalShareholderEquity": "242982000", "capitalLeaseObligations": "56520000", "otherCurrentLiabilities": "9171000", "totalCurrentLiabilities": "31949000", "otherNonCurrentLiabilities": "4582000", "totalNonCurrentLiabilities": "171010000", "cashAndShortTermInvestments": "24404000", "commonStockSharesOutstanding": "4603479", "intangibleAssetsExcludingGoodwill": "255258000", "cashAndCashEquivalentsAtCarryingValue": "24404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "246000", "operatingCashflow": "-4467000", "capitalExpenditures": "812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-711000", "cashflowFromInvestment": "-819000", "stockBasedCompensation": "668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44009000, "cost_of_revenue": 35490000, "gross_profit": 8519000, "research_and_development": null, "selling_general_admin": 17556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8957000, "depreciation_amortisation": 7664000, "ebitda": -1293000, "interest_expense": 3910000, "interest_income": null, "other_non_operating": null, "pretax_income": -13425000, "tax_provision": -279000, "effective_tax_rate": null, "net_income": -13146000, "net_income_continuing_ops": -13146000, "net_income_to_common": -13146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24404000, "short_term_investments": null, "net_receivables": 15756000, "inventory": 58221000, "other_current_assets": null, "total_current_assets": 103402000, "net_ppe": null, "goodwill": null, "intangible_assets": 255258000, "goodwill_and_intangibles": 255258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 342539000, "total_assets": 445941000, "short_term_debt": 9462000, "accounts_payable": 10169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31949000, "long_term_debt": 114820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171010000, "total_liabilities": 202959000, "total_debt": 124282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -539948000, "total_equity": 242982000, "shares_outstanding": 4603479, "operating_cash_flow": -4467000, "stock_based_compensation": 668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -711000, "free_cash_flow": -3655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8957000", "ebitda": "-1293000", "netIncome": "-13146000", "grossProfit": "8519000", "depreciation": "None", "totalRevenue": "44009000", "costOfRevenue": "35490000", "interestIncome": "None", "incomeBeforeTax": "-13425000", "interestExpense": "3910000", "operatingIncome": "-9037000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-279000", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "17556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7664000", "sellingGeneralAndAdministrative": "17556000", "netIncomeFromContinuingOperations": "-13146000" }, "balance": { "goodwill": "None", "inventory": "58221000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "445941000", "longTermDebt": "114820000", "shortTermDebt": "9462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "255258000", "reportedCurrency": "USD", "retainedEarnings": "-539948000", "totalLiabilities": "202959000", "otherCurrentAssets": "5021000", "totalCurrentAssets": "103402000", "currentLongTermDebt": "1318000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342539000", "currentAccountsPayable": "10169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172658000", "totalShareholderEquity": "242982000", "capitalLeaseObligations": "56520000", "otherCurrentLiabilities": "9171000", "totalCurrentLiabilities": "31949000", "otherNonCurrentLiabilities": "4582000", "totalNonCurrentLiabilities": "171010000", "cashAndShortTermInvestments": "24404000", "commonStockSharesOutstanding": "4603479", "intangibleAssetsExcludingGoodwill": "255258000", "cashAndCashEquivalentsAtCarryingValue": "24404000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "246000", "operatingCashflow": "-4467000", "capitalExpenditures": "812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-711000", "cashflowFromInvestment": "-819000", "stockBasedCompensation": "668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7664000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 54793000, "cost_of_revenue": 43942000, "gross_profit": 10851000, "ebit": -19249000, "ebitda": -11473000, "pretax_income": -23060000, "tax_provision": 390000, "net_income": -23450000, "net_income_to_common": -23450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30314000, "total_current_assets": 111655000, "total_assets": 463358000, "short_term_debt": 9552000, "long_term_debt": 114948000, "total_debt": 124500000, "total_liabilities": 208349000, "total_equity": 255009000, "shares_outstanding": 4597894, "goodwill_and_intangibles": 261201000 }, "cash_flow": { "operating_cash_flow": 3784000, "capital_expenditure": 368000, "free_cash_flow": 4152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92319, "ticker_id": 6512, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19249000", "ebitda": "-11473000", "netIncome": "-23450000", "grossProfit": "10851000", "depreciation": "None", "totalRevenue": "54793000", "costOfRevenue": "43942000", "interestIncome": "None", "incomeBeforeTax": "-23060000", "interestExpense": "3811000", "operatingIncome": "-19328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "-3811000", "nonInterestIncome": "None", "operatingExpenses": "30179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7776000", "sellingGeneralAndAdministrative": "18659000", "netIncomeFromContinuingOperations": "-23450000" }, "balance": { "goodwill": "None", "inventory": "58719000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "463358000", "longTermDebt": "114948000", "shortTermDebt": "9552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "261201000", "reportedCurrency": "USD", "retainedEarnings": "-526802000", "totalLiabilities": "208349000", "otherCurrentAssets": "4057000", "totalCurrentAssets": "111655000", "currentLongTermDebt": "1570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351703000", "currentAccountsPayable": "13801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174722000", "totalShareholderEquity": "255009000", "capitalLeaseObligations": "58204000", "otherCurrentLiabilities": "9067000", "totalCurrentLiabilities": "35482000", "otherNonCurrentLiabilities": "4465000", "totalNonCurrentLiabilities": "172867000", "cashAndShortTermInvestments": "30314000", "commonStockSharesOutstanding": "4597894", "intangibleAssetsExcludingGoodwill": "261201000", "cashAndCashEquivalentsAtCarryingValue": "30314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6452000", "operatingCashflow": "3784000", "capitalExpenditures": "368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1218000", "cashflowFromInvestment": "3688000", "stockBasedCompensation": "772000", "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": "7776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54793000, "cost_of_revenue": 43942000, "gross_profit": 10851000, "research_and_development": null, "selling_general_admin": 18659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19249000, "depreciation_amortisation": 7776000, "ebitda": -11473000, "interest_expense": 3811000, "interest_income": null, "other_non_operating": null, "pretax_income": -23060000, "tax_provision": 390000, "effective_tax_rate": null, "net_income": -23450000, "net_income_continuing_ops": -23450000, "net_income_to_common": -23450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30314000, "short_term_investments": null, "net_receivables": 18565000, "inventory": 58719000, "other_current_assets": null, "total_current_assets": 111655000, "net_ppe": null, "goodwill": null, "intangible_assets": 261201000, "goodwill_and_intangibles": 261201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351703000, "total_assets": 463358000, "short_term_debt": 9552000, "accounts_payable": 13801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35482000, "long_term_debt": 114948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172867000, "total_liabilities": 208349000, "total_debt": 124500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526802000, "total_equity": 255009000, "shares_outstanding": 4597894, "operating_cash_flow": 3784000, "stock_based_compensation": 772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1218000, "free_cash_flow": 4152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19249000", "ebitda": "-11473000", "netIncome": "-23450000", "grossProfit": "10851000", "depreciation": "None", "totalRevenue": "54793000", "costOfRevenue": "43942000", "interestIncome": "None", "incomeBeforeTax": "-23060000", "interestExpense": "3811000", "operatingIncome": "-19328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "390000", "reportedCurrency": "USD", "netInterestIncome": "-3811000", "nonInterestIncome": "None", "operatingExpenses": "30179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7776000", "sellingGeneralAndAdministrative": "18659000", "netIncomeFromContinuingOperations": "-23450000" }, "balance": { "goodwill": "None", "inventory": "58719000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "463358000", "longTermDebt": "114948000", "shortTermDebt": "9552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "261201000", "reportedCurrency": "USD", "retainedEarnings": "-526802000", "totalLiabilities": "208349000", "otherCurrentAssets": "4057000", "totalCurrentAssets": "111655000", "currentLongTermDebt": "1570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351703000", "currentAccountsPayable": "13801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "174722000", "totalShareholderEquity": "255009000", "capitalLeaseObligations": "58204000", "otherCurrentLiabilities": "9067000", "totalCurrentLiabilities": "35482000", "otherNonCurrentLiabilities": "4465000", "totalNonCurrentLiabilities": "172867000", "cashAndShortTermInvestments": "30314000", "commonStockSharesOutstanding": "4597894", "intangibleAssetsExcludingGoodwill": "261201000", "cashAndCashEquivalentsAtCarryingValue": "30314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "6452000", "operatingCashflow": "3784000", "capitalExpenditures": "368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1218000", "cashflowFromInvestment": "3688000", "stockBasedCompensation": "772000", "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": "7776000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 54172000, "cost_of_revenue": 49240000, "gross_profit": 4932000, "ebit": -8481000, "ebitda": -596000, "pretax_income": -12412000, "tax_provision": 196000, "net_income": -12608000, "net_income_to_common": -12608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24152000, "total_current_assets": 123974000, "total_assets": 494016000, "short_term_debt": 10569000, "long_term_debt": 115390000, "total_debt": 125959000, "total_liabilities": 215987000, "total_equity": 278029000, "shares_outstanding": 4581372, "goodwill_and_intangibles": 269794000 }, "cash_flow": { "operating_cash_flow": -2297000, "capital_expenditure": 1442000, "free_cash_flow": -855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92320, "ticker_id": 6512, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8481000", "ebitda": "-596000", "netIncome": "-12608000", "grossProfit": "4932000", "depreciation": "None", "totalRevenue": "54172000", "costOfRevenue": "49240000", "interestIncome": "None", "incomeBeforeTax": "-12412000", "interestExpense": "3931000", "operatingIncome": "-8558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "196000", "reportedCurrency": "USD", "netInterestIncome": "-3931000", "nonInterestIncome": "None", "operatingExpenses": "13490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7885000", "sellingGeneralAndAdministrative": "19621000", "netIncomeFromContinuingOperations": "-12608000" }, "balance": { "goodwill": "None", "inventory": "72315000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "494016000", "longTermDebt": "115390000", "shortTermDebt": "10569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "269794000", "reportedCurrency": "USD", "retainedEarnings": "-503352000", "totalLiabilities": "215987000", "otherCurrentAssets": "5039000", "totalCurrentAssets": "123974000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370042000", "currentAccountsPayable": "15437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179618000", "totalShareholderEquity": "278029000", "capitalLeaseObligations": "62950000", "otherCurrentLiabilities": "10331000", "totalCurrentLiabilities": "39324000", "otherNonCurrentLiabilities": "4382000", "totalNonCurrentLiabilities": "176663000", "cashAndShortTermInvestments": "24152000", "commonStockSharesOutstanding": "4581372", "intangibleAssetsExcludingGoodwill": "269794000", "cashAndCashEquivalentsAtCarryingValue": "24152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2156000", "operatingCashflow": "-2297000", "capitalExpenditures": "1442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2358000", "cashflowFromInvestment": "-1408000", "stockBasedCompensation": "853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54172000, "cost_of_revenue": 49240000, "gross_profit": 4932000, "research_and_development": null, "selling_general_admin": 19621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8481000, "depreciation_amortisation": 7885000, "ebitda": -596000, "interest_expense": 3931000, "interest_income": null, "other_non_operating": null, "pretax_income": -12412000, "tax_provision": 196000, "effective_tax_rate": null, "net_income": -12608000, "net_income_continuing_ops": -12608000, "net_income_to_common": -12608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24152000, "short_term_investments": null, "net_receivables": 22468000, "inventory": 72315000, "other_current_assets": null, "total_current_assets": 123974000, "net_ppe": null, "goodwill": null, "intangible_assets": 269794000, "goodwill_and_intangibles": 269794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 370042000, "total_assets": 494016000, "short_term_debt": 10569000, "accounts_payable": 15437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39324000, "long_term_debt": 115390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 176663000, "total_liabilities": 215987000, "total_debt": 125959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -503352000, "total_equity": 278029000, "shares_outstanding": 4581372, "operating_cash_flow": -2297000, "stock_based_compensation": 853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2358000, "free_cash_flow": -855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8481000", "ebitda": "-596000", "netIncome": "-12608000", "grossProfit": "4932000", "depreciation": "None", "totalRevenue": "54172000", "costOfRevenue": "49240000", "interestIncome": "None", "incomeBeforeTax": "-12412000", "interestExpense": "3931000", "operatingIncome": "-8558000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "196000", "reportedCurrency": "USD", "netInterestIncome": "-3931000", "nonInterestIncome": "None", "operatingExpenses": "13490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7885000", "sellingGeneralAndAdministrative": "19621000", "netIncomeFromContinuingOperations": "-12608000" }, "balance": { "goodwill": "None", "inventory": "72315000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "494016000", "longTermDebt": "115390000", "shortTermDebt": "10569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "269794000", "reportedCurrency": "USD", "retainedEarnings": "-503352000", "totalLiabilities": "215987000", "otherCurrentAssets": "5039000", "totalCurrentAssets": "123974000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370042000", "currentAccountsPayable": "15437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "179618000", "totalShareholderEquity": "278029000", "capitalLeaseObligations": "62950000", "otherCurrentLiabilities": "10331000", "totalCurrentLiabilities": "39324000", "otherNonCurrentLiabilities": "4382000", "totalNonCurrentLiabilities": "176663000", "cashAndShortTermInvestments": "24152000", "commonStockSharesOutstanding": "4581372", "intangibleAssetsExcludingGoodwill": "269794000", "cashAndCashEquivalentsAtCarryingValue": "24152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12608000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2156000", "operatingCashflow": "-2297000", "capitalExpenditures": "1442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2358000", "cashflowFromInvestment": "-1408000", "stockBasedCompensation": "853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7885000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 47184000, "cost_of_revenue": 43626000, "gross_profit": 3558000, "ebit": -11327000, "ebitda": -3417000, "pretax_income": -15346000, "tax_provision": -131000, "net_income": -15215000, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30312000, "total_current_assets": 128066000, "total_assets": 507643000, "short_term_debt": 12279000, "long_term_debt": 115412000, "total_debt": 127691000, "total_liabilities": 217033000, "total_equity": 290610000, "shares_outstanding": 4566195, "goodwill_and_intangibles": 275881000 }, "cash_flow": { "operating_cash_flow": -1585000, "capital_expenditure": 159000, "free_cash_flow": -1426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92321, "ticker_id": 6512, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11327000", "ebitda": "-3417000", "netIncome": "-15215000", "grossProfit": "3558000", "depreciation": "None", "totalRevenue": "47184000", "costOfRevenue": "43626000", "interestIncome": "None", "incomeBeforeTax": "-15346000", "interestExpense": "4019000", "operatingIncome": "-9517000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-4019000", "nonInterestIncome": "None", "operatingExpenses": "13075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7910000", "sellingGeneralAndAdministrative": "19872000", "netIncomeFromContinuingOperations": "-15215000" }, "balance": { "goodwill": "None", "inventory": "75354000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "507643000", "longTermDebt": "115412000", "shortTermDebt": "12279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "275881000", "reportedCurrency": "USD", "retainedEarnings": "-490744000", "totalLiabilities": "217033000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "2989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379577000", "currentAccountsPayable": "12613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183931000", "totalShareholderEquity": "290610000", "capitalLeaseObligations": "65530000", "otherCurrentLiabilities": "9529000", "totalCurrentLiabilities": "37652000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "179381000", "cashAndShortTermInvestments": "30312000", "commonStockSharesOutstanding": "4566195", "intangibleAssetsExcludingGoodwill": "275881000", "cashAndCashEquivalentsAtCarryingValue": "30312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3546000", "operatingCashflow": "-1585000", "capitalExpenditures": "159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "1054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7910000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47184000, "cost_of_revenue": 43626000, "gross_profit": 3558000, "research_and_development": null, "selling_general_admin": 19872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11327000, "depreciation_amortisation": 7910000, "ebitda": -3417000, "interest_expense": 4019000, "interest_income": null, "other_non_operating": null, "pretax_income": -15346000, "tax_provision": -131000, "effective_tax_rate": null, "net_income": -15215000, "net_income_continuing_ops": -15215000, "net_income_to_common": -15215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30312000, "short_term_investments": null, "net_receivables": 16890000, "inventory": 75354000, "other_current_assets": null, "total_current_assets": 128066000, "net_ppe": null, "goodwill": null, "intangible_assets": 275881000, "goodwill_and_intangibles": 275881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379577000, "total_assets": 507643000, "short_term_debt": 12279000, "accounts_payable": 12613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37652000, "long_term_debt": 115412000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179381000, "total_liabilities": 217033000, "total_debt": 127691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490744000, "total_equity": 290610000, "shares_outstanding": 4566195, "operating_cash_flow": -1585000, "stock_based_compensation": 1054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -579000, "free_cash_flow": -1426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11327000", "ebitda": "-3417000", "netIncome": "-15215000", "grossProfit": "3558000", "depreciation": "None", "totalRevenue": "47184000", "costOfRevenue": "43626000", "interestIncome": "None", "incomeBeforeTax": "-15346000", "interestExpense": "4019000", "operatingIncome": "-9517000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-131000", "reportedCurrency": "USD", "netInterestIncome": "-4019000", "nonInterestIncome": "None", "operatingExpenses": "13075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7910000", "sellingGeneralAndAdministrative": "19872000", "netIncomeFromContinuingOperations": "-15215000" }, "balance": { "goodwill": "None", "inventory": "75354000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "507643000", "longTermDebt": "115412000", "shortTermDebt": "12279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "275881000", "reportedCurrency": "USD", "retainedEarnings": "-490744000", "totalLiabilities": "217033000", "otherCurrentAssets": "5510000", "totalCurrentAssets": "128066000", "currentLongTermDebt": "2989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379577000", "currentAccountsPayable": "12613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "183931000", "totalShareholderEquity": "290610000", "capitalLeaseObligations": "65530000", "otherCurrentLiabilities": "9529000", "totalCurrentLiabilities": "37652000", "otherNonCurrentLiabilities": "4497000", "totalNonCurrentLiabilities": "179381000", "cashAndShortTermInvestments": "30312000", "commonStockSharesOutstanding": "4566195", "intangibleAssetsExcludingGoodwill": "275881000", "cashAndCashEquivalentsAtCarryingValue": "30312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15215000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3546000", "operatingCashflow": "-1585000", "capitalExpenditures": "159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-579000", "cashflowFromInvestment": "-112000", "stockBasedCompensation": "1054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7910000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 54168000, "cost_of_revenue": 50859000, "gross_profit": 3309000, "ebit": -15832000, "ebitda": -7924000, "pretax_income": -19795000, "tax_provision": 89000, "net_income": -19884000, "net_income_to_common": -19884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32457000, "total_current_assets": 133900000, "total_assets": 522430000, "short_term_debt": 10774000, "long_term_debt": 117169000, "total_debt": 127943000, "total_liabilities": 218506000, "total_equity": 303924000, "shares_outstanding": 4560719, "goodwill_and_intangibles": 281990000 }, "cash_flow": { "operating_cash_flow": 7668000, "capital_expenditure": 750000, "free_cash_flow": 8418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92323, "ticker_id": 6512, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15832000", "ebitda": "-7924000", "netIncome": "-19884000", "grossProfit": "3309000", "depreciation": "None", "totalRevenue": "54168000", "costOfRevenue": "50859000", "interestIncome": "None", "incomeBeforeTax": "-19795000", "interestExpense": "3963000", "operatingIncome": "-16234000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "89000", "reportedCurrency": "USD", "netInterestIncome": "-3963000", "nonInterestIncome": "None", "operatingExpenses": "19543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7908000", "sellingGeneralAndAdministrative": "19543000", "netIncomeFromContinuingOperations": "-19884000" }, "balance": { "goodwill": "None", "inventory": "80101000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "522430000", "longTermDebt": "117169000", "shortTermDebt": "10774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "281990000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "218506000", "otherCurrentAssets": "4272000", "totalCurrentAssets": "133900000", "currentLongTermDebt": "1295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388530000", "currentAccountsPayable": "13028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186742000", "totalShareholderEquity": "303924000", "capitalLeaseObligations": "68278000", "otherCurrentLiabilities": "7742000", "totalCurrentLiabilities": "35389000", "otherNonCurrentLiabilities": "4465000", "totalNonCurrentLiabilities": "183117000", "cashAndShortTermInvestments": "32457000", "commonStockSharesOutstanding": "4560719", "intangibleAssetsExcludingGoodwill": "281990000", "cashAndCashEquivalentsAtCarryingValue": "32457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7129000", "operatingCashflow": "7668000", "capitalExpenditures": "750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-803000", "cashflowFromInvestment": "-795000", "stockBasedCompensation": "1022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 54168000, "cost_of_revenue": 50859000, "gross_profit": 3309000, "research_and_development": null, "selling_general_admin": 19543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15832000, "depreciation_amortisation": 7908000, "ebitda": -7924000, "interest_expense": 3963000, "interest_income": null, "other_non_operating": null, "pretax_income": -19795000, "tax_provision": 89000, "effective_tax_rate": null, "net_income": -19884000, "net_income_continuing_ops": -19884000, "net_income_to_common": -19884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32457000, "short_term_investments": null, "net_receivables": 17070000, "inventory": 80101000, "other_current_assets": null, "total_current_assets": 133900000, "net_ppe": null, "goodwill": null, "intangible_assets": 281990000, "goodwill_and_intangibles": 281990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388530000, "total_assets": 522430000, "short_term_debt": 10774000, "accounts_payable": 13028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35389000, "long_term_debt": 117169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183117000, "total_liabilities": 218506000, "total_debt": 127943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -475529000, "total_equity": 303924000, "shares_outstanding": 4560719, "operating_cash_flow": 7668000, "stock_based_compensation": 1022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -795000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -803000, "free_cash_flow": 8418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15832000", "ebitda": "-7924000", "netIncome": "-19884000", "grossProfit": "3309000", "depreciation": "None", "totalRevenue": "54168000", "costOfRevenue": "50859000", "interestIncome": "None", "incomeBeforeTax": "-19795000", "interestExpense": "3963000", "operatingIncome": "-16234000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "89000", "reportedCurrency": "USD", "netInterestIncome": "-3963000", "nonInterestIncome": "None", "operatingExpenses": "19543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7908000", "sellingGeneralAndAdministrative": "19543000", "netIncomeFromContinuingOperations": "-19884000" }, "balance": { "goodwill": "None", "inventory": "80101000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "522430000", "longTermDebt": "117169000", "shortTermDebt": "10774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "281990000", "reportedCurrency": "USD", "retainedEarnings": "-475529000", "totalLiabilities": "218506000", "otherCurrentAssets": "4272000", "totalCurrentAssets": "133900000", "currentLongTermDebt": "1295000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388530000", "currentAccountsPayable": "13028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186742000", "totalShareholderEquity": "303924000", "capitalLeaseObligations": "68278000", "otherCurrentLiabilities": "7742000", "totalCurrentLiabilities": "35389000", "otherNonCurrentLiabilities": "4465000", "totalNonCurrentLiabilities": "183117000", "cashAndShortTermInvestments": "32457000", "commonStockSharesOutstanding": "4560719", "intangibleAssetsExcludingGoodwill": "281990000", "cashAndCashEquivalentsAtCarryingValue": "32457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7129000", "operatingCashflow": "7668000", "capitalExpenditures": "750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-803000", "cashflowFromInvestment": "-795000", "stockBasedCompensation": "1022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7908000", "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": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "income_statement": { "revenue": 63051000, "cost_of_revenue": 48578000, "gross_profit": 14473000, "ebit": -9415000, "ebitda": 1294000, "pretax_income": -13183000, "tax_provision": -318000, "net_income": -12865000, "net_income_to_common": -12865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26682000, "total_current_assets": 145963000, "total_assets": 546231000, "short_term_debt": 21212000, "long_term_debt": 117266000, "total_debt": 138478000, "total_liabilities": 221673000, "total_equity": 324558000, "shares_outstanding": 4541262, "goodwill_and_intangibles": 288606000 }, "cash_flow": { "operating_cash_flow": 9911000, "capital_expenditure": 1653000, "free_cash_flow": 11564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 92324, "ticker_id": 6512, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:21:49.401648+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9415000", "ebitda": "1294000", "netIncome": "-12865000", "grossProfit": "14473000", "depreciation": "None", "totalRevenue": "63051000", "costOfRevenue": "48578000", "interestIncome": "None", "incomeBeforeTax": "-13183000", "interestExpense": "3768000", "operatingIncome": "-8995000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-318000", "reportedCurrency": "USD", "netInterestIncome": "-3768000", "nonInterestIncome": "None", "operatingExpenses": "23468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-420000", "costofGoodsAndServicesSold": "48578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10709000", "sellingGeneralAndAdministrative": "23468000", "netIncomeFromContinuingOperations": "-12865000" }, "balance": { "goodwill": "None", "inventory": "95120000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "546231000", "longTermDebt": "117266000", "shortTermDebt": "21212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "288606000", "reportedCurrency": "USD", "retainedEarnings": "-455645000", "totalLiabilities": "221673000", "otherCurrentAssets": "5952000", "totalCurrentAssets": "145963000", "currentLongTermDebt": "1450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400268000", "currentAccountsPayable": "12394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50403000", "shortLongTermDebtTotal": "261506000", "totalShareholderEquity": "324558000", "capitalLeaseObligations": "71395000", "otherCurrentLiabilities": "-335000", "totalCurrentLiabilities": "35641000", "otherNonCurrentLiabilities": "66080000", "totalNonCurrentLiabilities": "186032000", "cashAndShortTermInvestments": "26682000", "commonStockSharesOutstanding": "4541262", "intangibleAssetsExcludingGoodwill": "288606000", "cashAndCashEquivalentsAtCarryingValue": "26682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8116000", "operatingCashflow": "9911000", "capitalExpenditures": "1653000", "changeInReceivables": "4244000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-1661000", "stockBasedCompensation": "1817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63051000, "cost_of_revenue": 48578000, "gross_profit": 14473000, "research_and_development": null, "selling_general_admin": 23468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9415000, "depreciation_amortisation": 10709000, "ebitda": 1294000, "interest_expense": 3768000, "interest_income": null, "other_non_operating": null, "pretax_income": -13183000, "tax_provision": -318000, "effective_tax_rate": null, "net_income": -12865000, "net_income_continuing_ops": -12865000, "net_income_to_common": -12865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26682000, "short_term_investments": null, "net_receivables": 18209000, "inventory": 95120000, "other_current_assets": null, "total_current_assets": 145963000, "net_ppe": null, "goodwill": null, "intangible_assets": 288606000, "goodwill_and_intangibles": 288606000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400268000, "total_assets": 546231000, "short_term_debt": 21212000, "accounts_payable": 12394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35641000, "long_term_debt": 117266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186032000, "total_liabilities": 221673000, "total_debt": 138478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -455645000, "total_equity": 324558000, "shares_outstanding": 4541262, "operating_cash_flow": 9911000, "stock_based_compensation": 1817000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1661000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -512000, "free_cash_flow": 11564000, "net_change_in_cash": 7738000 }, "raw_data": { "income": { "ebit": "-9415000", "ebitda": "1294000", "netIncome": "-12865000", "grossProfit": "14473000", "depreciation": "None", "totalRevenue": "63051000", "costOfRevenue": "48578000", "interestIncome": "None", "incomeBeforeTax": "-13183000", "interestExpense": "3768000", "operatingIncome": "-8995000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-318000", "reportedCurrency": "USD", "netInterestIncome": "-3768000", "nonInterestIncome": "None", "operatingExpenses": "23468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-420000", "costofGoodsAndServicesSold": "48578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10709000", "sellingGeneralAndAdministrative": "23468000", "netIncomeFromContinuingOperations": "-12865000" }, "balance": { "goodwill": "None", "inventory": "95120000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "546231000", "longTermDebt": "117266000", "shortTermDebt": "21212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "288606000", "reportedCurrency": "USD", "retainedEarnings": "-455645000", "totalLiabilities": "221673000", "otherCurrentAssets": "5952000", "totalCurrentAssets": "145963000", "currentLongTermDebt": "1450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400268000", "currentAccountsPayable": "12394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50403000", "shortLongTermDebtTotal": "261506000", "totalShareholderEquity": "324558000", "capitalLeaseObligations": "71395000", "otherCurrentLiabilities": "-335000", "totalCurrentLiabilities": "35641000", "otherNonCurrentLiabilities": "66080000", "totalNonCurrentLiabilities": "186032000", "cashAndShortTermInvestments": "26682000", "commonStockSharesOutstanding": "4541262", "intangibleAssetsExcludingGoodwill": "288606000", "cashAndCashEquivalentsAtCarryingValue": "26682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8116000", "operatingCashflow": "9911000", "capitalExpenditures": "1653000", "changeInReceivables": "4244000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-512000", "cashflowFromInvestment": "-1661000", "stockBasedCompensation": "1817000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7738000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10709000", "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" ] } } }