{ "ticker": { "uuid": "f82cc11c-d123-46fa-909e-002d55c33706", "symbol": "UP", "name": "Wheels Up Experience Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/f82cc11c-d123-46fa-909e-002d55c33706/", "api_url": "https://sharemaestro.com/factors/api/tickers/f82cc11c-d123-46fa-909e-002d55c33706/" }, "ticker_metadata": { "id": 4137, "uuid": "f82cc11c-d123-46fa-909e-002d55c33706", "symbol": "UP", "name": "Wheels Up Experience Inc", "asset_type": "equity", "market_cap": 321836000, "stock_exchange_id": 3, "industry": "Airports & Air Services", "sector": "Industrials", "description": "Wheels Up Experience Inc. (ticker: UP) is a prominent player in the private aviation industry, offering on-demand flight services alongside customized membership plans tailored for individuals and businesses. The company operates a diverse fleet of aircraft, ranging from turboprops to large cabin jets, which underscores its dedication to exceptional luxury travel experiences. As the demand for private aviation continues to rise, Wheels Up's innovative membership model not only enhances accessibility but also fosters customer loyalty. With a strategic focus on expanding its service offerings and leveraging advanced technology, Wheels Up presents a compelling investment opportunity for institutional investors aiming to benefit from the dynamic growth within the aviation sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f82cc11c-d123-46fa-909e-002d55c33706", "symbol": "UP", "name": "Wheels Up Experience Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/f82cc11c-d123-46fa-909e-002d55c33706/", "api_url": "https://sharemaestro.com/factors/api/tickers/f82cc11c-d123-46fa-909e-002d55c33706/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 7.2, "market_cap": 260273606.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.5967, "piotroski_f_score": 3, "momentum_12_1": -0.801, "volatility_252d": 1.4735 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:12.351974+00:00", "batch_id": "" }, "size": { "price_close": 7.2, "market_cap": 260273606.4, "market_cap_usd": 260273606.4, "enterprise_value": 628229606.4, "shares_outstanding": 36149112, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.3576, "pcf_ratio": null, "pfcf_ratio": -3.7244, "ev_ebitda": null, "ev_ebit": -3.4874, "ev_sales": 0.8631, "ev_fcf": -8.9898, "earnings_yield": null, "fcf_yield": -0.1112, "price_to_sales": 0.3576, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.1586 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0215, "operating_margin": -0.2475, "net_margin": -0.3817, "ebitda_margin": -0.1751, "fcf_margin": -0.096, "roe": 0.5967, "roa": -0.3033, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.7944, "cash_conversion": 0.2515, "accruals_ratio": -0.0672, "sbc_to_revenue": 0.0607, "piotroski_f_score": 3, "altman_z_score": -4.434, "earnings_stability_5y": 0.301, "revenue_stability_5y": 0.4313, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0171, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.9675, "net_debt_to_ebitda": -2.8867, "debt_to_assets": 0.4607, "interest_coverage": -1.8785, "current_ratio": 0.1929, "quick_ratio": 0.1903, "net_debt": 367956000, "local_beta": 0.0045, "volatility_252d": 1.4735, "volatility_60d": 3.1832, "max_drawdown_12m": -0.9142, "risk_adjusted_momentum": -0.5436 }, "growth": { "revenue_growth_1y": -0.0578, "revenue_growth_3y_cagr": -0.2246, "revenue_growth_5y_cagr": 0.0117, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.6948, "book_value_growth_1y": null, "revenue_growth": -0.0578, "earnings_growth": null }, "momentum": { "price_return_1m": 0.198, "price_return_3m": -0.3381, "price_return_6m": -0.405, "price_return_9m": -0.82, "price_return_12m": -0.7616, "price_return_12m_ex1m": -0.801, "momentum_6m": -0.405, "momentum_12m": -0.7616, "momentum_12_1": -0.801, "distance_from_52w_high": -0.8771, "distance_from_52w_low": 0.4314, "relative_strength": -0.8616 }, "raw_ttm": { "revenue_ttm": 727887000, "gross_profit_ttm": 15684000, "ebit_ttm": -180142000, "ebitda_ttm": -127467000, "net_income_ttm": -277862000, "eps_diluted_ttm": -7.6866, "operating_cash_flow_ttm": -216297573, "capital_expenditure_ttm": 146414877, "fcf_ttm": -69882696, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95897000, "cash_and_equivalents": 54126000, "total_current_assets": 164790000, "total_current_liabilities": 854363000, "net_ppe": null, "total_assets": 916242000, "total_debt": 422082000, "total_equity": -465690000, "net_working_capital": -721957000, "book_value_per_share": -12.8825, "retained_earnings": -2480070000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744452000, "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": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.62, "os_score": 0.76, "value_percentile": 0.62, "quality_percentile": 0.62, "momentum_percentile": 0.63, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5269, "ticker_id": 4137, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:12.351974+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.2, "market_cap": 260273606.4, "market_cap_usd": 260273606.4, "enterprise_value": 628229606.4, "shares_outstanding": 36149112, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.35757419, "pcf_ratio": null, "pfcf_ratio": -3.72443568, "ev_ebitda": null, "ev_ebit": -3.4874133, "ev_sales": 0.86308672, "ev_fcf": -8.98977347, "earnings_yield": null, "fcf_yield": -0.11123751, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0215473, "operating_margin": -0.24748622, "net_margin": -0.38173782, "ebitda_margin": -0.17511921, "fcf_margin": -0.09600762, "roe": 0.59666731, "roa": -0.30326268, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.79442658, "cash_conversion": 0.25150145, "accruals_ratio": -0.06719232, "sbc_to_revenue": 0.06066464, "debt_to_equity": -2.9674934, "net_debt_to_ebitda": -2.88667655, "debt_to_assets": 0.46066651, "interest_coverage": -1.87849463, "current_ratio": 0.19288054, "quick_ratio": 0.19029382, "net_debt": 367956000, "revenue_growth_1y": -0.05779171, "revenue_growth_3y_cagr": -0.22459923, "revenue_growth_5y_cagr": 0.01167117, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.69480272, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -4.43401195, "earnings_stability_5y": 0.30102, "revenue_stability_5y": 0.431321, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19800333, "price_return_3m": -0.33811362, "price_return_6m": -0.40495868, "price_return_9m": -0.82, "price_return_12m": -0.7615894, "price_return_12m_ex1m": -0.80099338, "distance_from_52w_high": -0.87713311, "distance_from_52w_low": 0.43141153, "relative_strength": -0.86155298, "local_beta": 0.0045, "volatility_252d": 1.473466, "volatility_60d": 3.183183, "max_drawdown_12m": -0.91416382, "revenue_ttm": 727887000, "gross_profit_ttm": 15684000, "ebit_ttm": -180142000, "ebitda_ttm": -127467000, "net_income_ttm": -277862000, "eps_diluted_ttm": -7.68655119, "operating_cash_flow_ttm": -216297573, "capital_expenditure_ttm": 146414877, "fcf_ttm": -69882696, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95897000, "cash_and_equivalents": 54126000, "total_current_assets": 164790000, "total_current_liabilities": 854363000, "net_ppe": null, "total_assets": 916242000, "total_debt": 422082000, "total_equity": -465690000, "net_working_capital": -721957000, "book_value_per_share": -12.88247413, "retained_earnings": -2480070000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744452000, "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": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.2, "os": 0.76, "value": 0.62, "quality": 0.62, "momentum": 0.63, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5967, "momentum_12_1": -0.801, "complete_fields": { "id": 5269, "ticker_id": 4137, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:12.351974+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.2, "market_cap": 260273606.4, "market_cap_usd": 260273606.4, "enterprise_value": 628229606.4, "shares_outstanding": 36149112, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.35757419, "pcf_ratio": null, "pfcf_ratio": -3.72443568, "ev_ebitda": null, "ev_ebit": -3.4874133, "ev_sales": 0.86308672, "ev_fcf": -8.98977347, "earnings_yield": null, "fcf_yield": -0.11123751, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.0215473, "operating_margin": -0.24748622, "net_margin": -0.38173782, "ebitda_margin": -0.17511921, "fcf_margin": -0.09600762, "roe": 0.59666731, "roa": -0.30326268, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.79442658, "cash_conversion": 0.25150145, "accruals_ratio": -0.06719232, "sbc_to_revenue": 0.06066464, "debt_to_equity": -2.9674934, "net_debt_to_ebitda": -2.88667655, "debt_to_assets": 0.46066651, "interest_coverage": -1.87849463, "current_ratio": 0.19288054, "quick_ratio": 0.19029382, "net_debt": 367956000, "revenue_growth_1y": -0.05779171, "revenue_growth_3y_cagr": -0.22459923, "revenue_growth_5y_cagr": 0.01167117, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.69480272, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": -4.43401195, "earnings_stability_5y": 0.30102, "revenue_stability_5y": 0.431321, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.19800333, "price_return_3m": -0.33811362, "price_return_6m": -0.40495868, "price_return_9m": -0.82, "price_return_12m": -0.7615894, "price_return_12m_ex1m": -0.80099338, "distance_from_52w_high": -0.87713311, "distance_from_52w_low": 0.43141153, "relative_strength": -0.86155298, "local_beta": 0.0045, "volatility_252d": 1.473466, "volatility_60d": 3.183183, "max_drawdown_12m": -0.91416382, "revenue_ttm": 727887000, "gross_profit_ttm": 15684000, "ebit_ttm": -180142000, "ebitda_ttm": -127467000, "net_income_ttm": -277862000, "eps_diluted_ttm": -7.68655119, "operating_cash_flow_ttm": -216297573, "capital_expenditure_ttm": 146414877, "fcf_ttm": -69882696, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 95897000, "cash_and_equivalents": 54126000, "total_current_assets": 164790000, "total_current_liabilities": 854363000, "net_ppe": null, "total_assets": 916242000, "total_debt": 422082000, "total_equity": -465690000, "net_working_capital": -721957000, "book_value_per_share": -12.88247413, "retained_earnings": -2480070000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -744452000, "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": 38, "quality_composite": 38, "momentum_composite": 37, "growth_composite": 37, "yield_composite": 37, "svqf_composite": 34, "vc1_composite": 38, "vc2_composite": 38, "vc3_composite": 38, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 46, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 736495000, "cost_of_revenue": 719942000, "gross_profit": 16553000, "ebit": -200244000, "ebitda": -139073000, "pretax_income": -290714000, "tax_provision": 3503000, "net_income": -294217000, "net_income_to_common": -294217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133926000, "total_current_assets": 249357000, "total_assets": 968814000, "short_term_debt": 35930000, "long_term_debt": 316358000, "total_debt": 352288000, "total_liabilities": 1360915000, "total_equity": -392101000, "shares_outstanding": 35299590, "goodwill_and_intangibles": 284999000 }, "cash_flow": { "operating_cash_flow": -166295000, "capital_expenditure": 93629000, "free_cash_flow": -72666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347849, "ticker_id": 4137, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-200244000", "ebitda": "-139073000", "netIncome": "-294217000", "grossProfit": "16553000", "depreciation": "None", "totalRevenue": "736495000", "costOfRevenue": "719942000", "interestIncome": "87450000", "incomeBeforeTax": "-290714000", "interestExpense": "90470000", "operatingIncome": "-252286000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-87450000", "nonInterestIncome": "None", "operatingExpenses": "268839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38762000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61171000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "-294217000" }, "balance": { "goodwill": "209897000", "inventory": "11586000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "968814000", "longTermDebt": "316358000", "shortTermDebt": "35930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75102000", "reportedCurrency": "USD", "retainedEarnings": "-2397112000", "totalLiabilities": "1360915000", "otherCurrentAssets": "78103000", "totalCurrentAssets": "249357000", "currentLongTermDebt": "19039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719457000", "currentAccountsPayable": "20443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156997000", "totalShareholderEquity": "-392101000", "capitalLeaseObligations": "137958000", "otherCurrentLiabilities": "112331000", "totalCurrentLiabilities": "907556000", "otherNonCurrentLiabilities": "15914000", "totalNonCurrentLiabilities": "453359000", "cashAndShortTermInvestments": "133926000", "commonStockSharesOutstanding": "35299590", "intangibleAssetsExcludingGoodwill": "75102000", "cashAndCashEquivalentsAtCarryingValue": "133926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3173000", "operatingCashflow": "-166295000", "capitalExpenditures": "93629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98513000", "cashflowFromInvestment": "180368000", "stockBasedCompensation": "45430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 736495000, "cost_of_revenue": 719942000, "gross_profit": 16553000, "research_and_development": 38762000, "selling_general_admin": 145300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -200244000, "depreciation_amortisation": 61171000, "ebitda": -139073000, "interest_expense": 90470000, "interest_income": null, "other_non_operating": null, "pretax_income": -290714000, "tax_provision": 3503000, "effective_tax_rate": null, "net_income": -294217000, "net_income_continuing_ops": -294217000, "net_income_to_common": -294217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133926000, "short_term_investments": null, "net_receivables": 25742000, "inventory": 11586000, "other_current_assets": null, "total_current_assets": 249357000, "net_ppe": null, "goodwill": 209897000, "intangible_assets": 75102000, "goodwill_and_intangibles": 284999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 719457000, "total_assets": 968814000, "short_term_debt": 35930000, "accounts_payable": 20443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907556000, "long_term_debt": 316358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 453359000, "total_liabilities": 1360915000, "total_debt": 352288000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2397112000, "total_equity": -392101000, "shares_outstanding": 35299590, "operating_cash_flow": -166295000, "stock_based_compensation": 45430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 180368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98513000, "free_cash_flow": -72666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-200244000", "ebitda": "-139073000", "netIncome": "-294217000", "grossProfit": "16553000", "depreciation": "None", "totalRevenue": "736495000", "costOfRevenue": "719942000", "interestIncome": "87450000", "incomeBeforeTax": "-290714000", "interestExpense": "90470000", "operatingIncome": "-252286000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3503000", "reportedCurrency": "USD", "netInterestIncome": "-87450000", "nonInterestIncome": "None", "operatingExpenses": "268839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38762000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61171000", "sellingGeneralAndAdministrative": "145300000", "netIncomeFromContinuingOperations": "-294217000" }, "balance": { "goodwill": "209897000", "inventory": "11586000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "968814000", "longTermDebt": "316358000", "shortTermDebt": "35930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75102000", "reportedCurrency": "USD", "retainedEarnings": "-2397112000", "totalLiabilities": "1360915000", "otherCurrentAssets": "78103000", "totalCurrentAssets": "249357000", "currentLongTermDebt": "19039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719457000", "currentAccountsPayable": "20443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "156997000", "totalShareholderEquity": "-392101000", "capitalLeaseObligations": "137958000", "otherCurrentLiabilities": "112331000", "totalCurrentLiabilities": "907556000", "otherNonCurrentLiabilities": "15914000", "totalNonCurrentLiabilities": "453359000", "cashAndShortTermInvestments": "133926000", "commonStockSharesOutstanding": "35299590", "intangibleAssetsExcludingGoodwill": "75102000", "cashAndCashEquivalentsAtCarryingValue": "133926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3173000", "operatingCashflow": "-166295000", "capitalExpenditures": "93629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98513000", "cashflowFromInvestment": "180368000", "stockBasedCompensation": "45430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 792104000, "cost_of_revenue": 733075000, "gross_profit": 59029000, "ebit": -273057000, "ebitda": -216511000, "pretax_income": -338409000, "tax_provision": 1226000, "net_income": -339635000, "net_income_to_common": -339635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216426000, "total_current_assets": 332069000, "total_assets": 1158011000, "short_term_debt": 45701000, "long_term_debt": 376308000, "total_debt": 422009000, "total_liabilities": 1354239000, "total_equity": -196228000, "shares_outstanding": 697713626, "goodwill_and_intangibles": 313949000 }, "cash_flow": { "operating_cash_flow": -77888000, "capital_expenditure": 140240000, "free_cash_flow": 62352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347854, "ticker_id": 4137, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-273057000", "ebitda": "-216511000", "netIncome": "-339635000", "grossProfit": "59029000", "depreciation": "None", "totalRevenue": "792104000", "costOfRevenue": "733075000", "interestIncome": "2170000", "incomeBeforeTax": "-338409000", "interestExpense": "65352000", "operatingIncome": "-258791000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1226000", "reportedCurrency": "USD", "netInterestIncome": "-63182000", "nonInterestIncome": "None", "operatingExpenses": "317820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56546000", "sellingGeneralAndAdministrative": "137594000", "netIncomeFromContinuingOperations": "-339635000" }, "balance": { "goodwill": "217045000", "inventory": "12177000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1158011000", "longTermDebt": "376308000", "shortTermDebt": "45701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96904000", "reportedCurrency": "USD", "retainedEarnings": "-2102895000", "totalLiabilities": "1354239000", "otherCurrentAssets": "69968000", "totalCurrentAssets": "332069000", "currentLongTermDebt": "31748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825942000", "currentAccountsPayable": "29977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96511000", "totalShareholderEquity": "-196228000", "capitalLeaseObligations": "64763000", "otherCurrentLiabilities": "92174000", "totalCurrentLiabilities": "917284000", "otherNonCurrentLiabilities": "9637000", "totalNonCurrentLiabilities": "436955000", "cashAndShortTermInvestments": "216426000", "commonStockSharesOutstanding": "697713626", "intangibleAssetsExcludingGoodwill": "96904000", "cashAndCashEquivalentsAtCarryingValue": "216426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4534000", "operatingCashflow": "-77888000", "capitalExpenditures": "140240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78662000", "cashflowFromInvestment": "-46681000", "stockBasedCompensation": "45977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792104000, "cost_of_revenue": 733075000, "gross_profit": 59029000, "research_and_development": 40690000, "selling_general_admin": 137594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -273057000, "depreciation_amortisation": 56546000, "ebitda": -216511000, "interest_expense": 65352000, "interest_income": null, "other_non_operating": null, "pretax_income": -338409000, "tax_provision": 1226000, "effective_tax_rate": null, "net_income": -339635000, "net_income_continuing_ops": -339635000, "net_income_to_common": -339635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216426000, "short_term_investments": null, "net_receivables": 33498000, "inventory": 12177000, "other_current_assets": null, "total_current_assets": 332069000, "net_ppe": null, "goodwill": 217045000, "intangible_assets": 96904000, "goodwill_and_intangibles": 313949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 825942000, "total_assets": 1158011000, "short_term_debt": 45701000, "accounts_payable": 29977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 917284000, "long_term_debt": 376308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436955000, "total_liabilities": 1354239000, "total_debt": 422009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2102895000, "total_equity": -196228000, "shares_outstanding": 697713626, "operating_cash_flow": -77888000, "stock_based_compensation": 45977000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78662000, "free_cash_flow": 62352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-273057000", "ebitda": "-216511000", "netIncome": "-339635000", "grossProfit": "59029000", "depreciation": "None", "totalRevenue": "792104000", "costOfRevenue": "733075000", "interestIncome": "2170000", "incomeBeforeTax": "-338409000", "interestExpense": "65352000", "operatingIncome": "-258791000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1226000", "reportedCurrency": "USD", "netInterestIncome": "-63182000", "nonInterestIncome": "None", "operatingExpenses": "317820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40690000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56546000", "sellingGeneralAndAdministrative": "137594000", "netIncomeFromContinuingOperations": "-339635000" }, "balance": { "goodwill": "217045000", "inventory": "12177000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1158011000", "longTermDebt": "376308000", "shortTermDebt": "45701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96904000", "reportedCurrency": "USD", "retainedEarnings": "-2102895000", "totalLiabilities": "1354239000", "otherCurrentAssets": "69968000", "totalCurrentAssets": "332069000", "currentLongTermDebt": "31748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825942000", "currentAccountsPayable": "29977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96511000", "totalShareholderEquity": "-196228000", "capitalLeaseObligations": "64763000", "otherCurrentLiabilities": "92174000", "totalCurrentLiabilities": "917284000", "otherNonCurrentLiabilities": "9637000", "totalNonCurrentLiabilities": "436955000", "cashAndShortTermInvestments": "216426000", "commonStockSharesOutstanding": "697713626", "intangibleAssetsExcludingGoodwill": "96904000", "cashAndCashEquivalentsAtCarryingValue": "216426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-339635000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4534000", "operatingCashflow": "-77888000", "capitalExpenditures": "140240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78662000", "cashflowFromInvestment": "-46681000", "stockBasedCompensation": "45977000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-485000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 1253317000, "cost_of_revenue": 1291039000, "gross_profit": -37722000, "ebit": -444749000, "ebitda": -386216000, "pretax_income": -486004000, "tax_provision": 1383000, "net_income": -487387000, "net_income_to_common": -487387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263909000, "total_current_assets": 434034000, "total_assets": 1316060000, "short_term_debt": 46867000, "long_term_debt": 235074000, "total_debt": 281941000, "total_liabilities": 1216187000, "total_equity": 99873000, "shares_outstanding": 132194747, "goodwill_and_intangibles": 335974000 }, "cash_flow": { "operating_cash_flow": -665285000, "capital_expenditure": 36665000, "free_cash_flow": -628620000, "dividends_paid": 310322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347859, "ticker_id": 4137, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-444749000", "ebitda": "-386216000", "netIncome": "-487387000", "grossProfit": "-37722000", "depreciation": "None", "totalRevenue": "1253317000", "costOfRevenue": "1291039000", "interestIncome": "8148000", "incomeBeforeTax": "-486004000", "interestExpense": "41255000", "operatingIncome": "-443557000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1383000", "reportedCurrency": "USD", "netInterestIncome": "-26402000", "nonInterestIncome": "None", "operatingExpenses": "405835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61873000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1291039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58533000", "sellingGeneralAndAdministrative": "145873000", "netIncomeFromContinuingOperations": "-631182000" }, "balance": { "goodwill": "218208000", "inventory": "20400000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1316060000", "longTermDebt": "235074000", "shortTermDebt": "46867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117766000", "reportedCurrency": "USD", "retainedEarnings": "-1763260000", "totalLiabilities": "1216187000", "otherCurrentAssets": "99960000", "totalCurrentAssets": "434034000", "currentLongTermDebt": "23998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882026000", "currentAccountsPayable": "32973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336897000", "totalShareholderEquity": "99873000", "capitalLeaseObligations": "77825000", "otherCurrentLiabilities": "104416000", "totalCurrentLiabilities": "907502000", "otherNonCurrentLiabilities": "20136000", "totalNonCurrentLiabilities": "308685000", "cashAndShortTermInvestments": "263909000", "commonStockSharesOutstanding": "132194747", "intangibleAssetsExcludingGoodwill": "117766000", "cashAndCashEquivalentsAtCarryingValue": "263909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487387000", "profitLoss": "None", "dividendPayout": "310322000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15696000", "operatingCashflow": "-665285000", "capitalExpenditures": "36665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300954000", "cashflowFromInvestment": "40870000", "stockBasedCompensation": "25633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1253317000, "cost_of_revenue": 1291039000, "gross_profit": -37722000, "research_and_development": 61873000, "selling_general_admin": 145873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -444749000, "depreciation_amortisation": 58533000, "ebitda": -386216000, "interest_expense": 41255000, "interest_income": null, "other_non_operating": null, "pretax_income": -486004000, "tax_provision": 1383000, "effective_tax_rate": null, "net_income": -487387000, "net_income_continuing_ops": -631182000, "net_income_to_common": -487387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263909000, "short_term_investments": null, "net_receivables": 49765000, "inventory": 20400000, "other_current_assets": null, "total_current_assets": 434034000, "net_ppe": null, "goodwill": 218208000, "intangible_assets": 117766000, "goodwill_and_intangibles": 335974000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 882026000, "total_assets": 1316060000, "short_term_debt": 46867000, "accounts_payable": 32973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907502000, "long_term_debt": 235074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308685000, "total_liabilities": 1216187000, "total_debt": 281941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763260000, "total_equity": 99873000, "shares_outstanding": 132194747, "operating_cash_flow": -665285000, "stock_based_compensation": 25633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40870000, "dividends_paid": 310322000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300954000, "free_cash_flow": -628620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-444749000", "ebitda": "-386216000", "netIncome": "-487387000", "grossProfit": "-37722000", "depreciation": "None", "totalRevenue": "1253317000", "costOfRevenue": "1291039000", "interestIncome": "8148000", "incomeBeforeTax": "-486004000", "interestExpense": "41255000", "operatingIncome": "-443557000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1383000", "reportedCurrency": "USD", "netInterestIncome": "-26402000", "nonInterestIncome": "None", "operatingExpenses": "405835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61873000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1291039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58533000", "sellingGeneralAndAdministrative": "145873000", "netIncomeFromContinuingOperations": "-631182000" }, "balance": { "goodwill": "218208000", "inventory": "20400000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1316060000", "longTermDebt": "235074000", "shortTermDebt": "46867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117766000", "reportedCurrency": "USD", "retainedEarnings": "-1763260000", "totalLiabilities": "1216187000", "otherCurrentAssets": "99960000", "totalCurrentAssets": "434034000", "currentLongTermDebt": "23998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882026000", "currentAccountsPayable": "32973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336897000", "totalShareholderEquity": "99873000", "capitalLeaseObligations": "77825000", "otherCurrentLiabilities": "104416000", "totalCurrentLiabilities": "907502000", "otherNonCurrentLiabilities": "20136000", "totalNonCurrentLiabilities": "308685000", "cashAndShortTermInvestments": "263909000", "commonStockSharesOutstanding": "132194747", "intangibleAssetsExcludingGoodwill": "117766000", "cashAndCashEquivalentsAtCarryingValue": "263909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487387000", "profitLoss": "None", "dividendPayout": "310322000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15696000", "operatingCashflow": "-665285000", "capitalExpenditures": "36665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300954000", "cashflowFromInvestment": "40870000", "stockBasedCompensation": "25633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "310322000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58533000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 1579760000, "cost_of_revenue": 1606261000, "gross_profit": -26501000, "ebit": -547862000, "ebitda": -481926000, "pretax_income": -555377000, "tax_provision": 170000, "net_income": -555160000, "net_income_to_common": -555160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 585881000, "total_current_assets": 819619000, "total_assets": 1971225000, "short_term_debt": 86896000, "long_term_debt": 226234000, "total_debt": 313130000, "total_liabilities": 1671305000, "total_equity": 299920000, "shares_outstanding": 245671640, "goodwill_and_intangibles": 537883000 }, "cash_flow": { "operating_cash_flow": -230689000, "capital_expenditure": 151357000, "free_cash_flow": -79332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347864, "ticker_id": 4137, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-547862000", "ebitda": "-481926000", "netIncome": "-555160000", "grossProfit": "-26501000", "depreciation": "None", "totalRevenue": "1579760000", "costOfRevenue": "1606261000", "interestIncome": "3670000", "incomeBeforeTax": "-555377000", "interestExpense": "7515000", "operatingIncome": "-560007000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "-3845000", "nonInterestIncome": "None", "operatingExpenses": "533506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57240000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65936000", "sellingGeneralAndAdministrative": "183531000", "netIncomeFromContinuingOperations": "-507547000" }, "balance": { "goodwill": "396118000", "inventory": "53826000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1971225000", "longTermDebt": "226234000", "shortTermDebt": "86896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "141765000", "reportedCurrency": "USD", "retainedEarnings": "-1227873000", "totalLiabilities": "1671305000", "otherCurrentAssets": "62005000", "totalCurrentAssets": "819619000", "currentLongTermDebt": "27006000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151606000", "currentAccountsPayable": "43166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501294000", "shortLongTermDebtTotal": "365940000", "totalShareholderEquity": "299920000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "139025000", "totalCurrentLiabilities": "1344220000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "327085000", "cashAndShortTermInvestments": "585881000", "commonStockSharesOutstanding": "245671640", "intangibleAssetsExcludingGoodwill": "141765000", "cashAndCashEquivalentsAtCarryingValue": "585881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51163000", "operatingCashflow": "-230689000", "capitalExpenditures": "151357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244786000", "cashflowFromInvestment": "-175242000", "stockBasedCompensation": "88979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1579760000, "cost_of_revenue": 1606261000, "gross_profit": -26501000, "research_and_development": 57240000, "selling_general_admin": 183531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -547862000, "depreciation_amortisation": 65936000, "ebitda": -481926000, "interest_expense": 7515000, "interest_income": null, "other_non_operating": null, "pretax_income": -555377000, "tax_provision": 170000, "effective_tax_rate": null, "net_income": -555160000, "net_income_continuing_ops": -507547000, "net_income_to_common": -555160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 585881000, "short_term_investments": null, "net_receivables": 117907000, "inventory": 53826000, "other_current_assets": null, "total_current_assets": 819619000, "net_ppe": null, "goodwill": 396118000, "intangible_assets": 141765000, "goodwill_and_intangibles": 537883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1151606000, "total_assets": 1971225000, "short_term_debt": 86896000, "accounts_payable": 43166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1344220000, "long_term_debt": 226234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 327085000, "total_liabilities": 1671305000, "total_debt": 313130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1227873000, "total_equity": 299920000, "shares_outstanding": 245671640, "operating_cash_flow": -230689000, "stock_based_compensation": 88979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151357000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244786000, "free_cash_flow": -79332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-547862000", "ebitda": "-481926000", "netIncome": "-555160000", "grossProfit": "-26501000", "depreciation": "None", "totalRevenue": "1579760000", "costOfRevenue": "1606261000", "interestIncome": "3670000", "incomeBeforeTax": "-555377000", "interestExpense": "7515000", "operatingIncome": "-560007000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "170000", "reportedCurrency": "USD", "netInterestIncome": "-3845000", "nonInterestIncome": "None", "operatingExpenses": "533506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57240000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1606261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65936000", "sellingGeneralAndAdministrative": "183531000", "netIncomeFromContinuingOperations": "-507547000" }, "balance": { "goodwill": "396118000", "inventory": "53826000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1971225000", "longTermDebt": "226234000", "shortTermDebt": "86896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "141765000", "reportedCurrency": "USD", "retainedEarnings": "-1227873000", "totalLiabilities": "1671305000", "otherCurrentAssets": "62005000", "totalCurrentAssets": "819619000", "currentLongTermDebt": "27006000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1151606000", "currentAccountsPayable": "43166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501294000", "shortLongTermDebtTotal": "365940000", "totalShareholderEquity": "299920000", "capitalLeaseObligations": "112700000", "otherCurrentLiabilities": "139025000", "totalCurrentLiabilities": "1344220000", "otherNonCurrentLiabilities": "15603000", "totalNonCurrentLiabilities": "327085000", "cashAndShortTermInvestments": "585881000", "commonStockSharesOutstanding": "245671640", "intangibleAssetsExcludingGoodwill": "141765000", "cashAndCashEquivalentsAtCarryingValue": "585881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-507547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-51163000", "operatingCashflow": "-230689000", "capitalExpenditures": "151357000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244786000", "cashflowFromInvestment": "-175242000", "stockBasedCompensation": "88979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65936000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 1194259000, "cost_of_revenue": 1171831000, "gross_profit": 22428000, "ebit": -187653000, "ebitda": -133455000, "pretax_income": -197172000, "tax_provision": 58000, "net_income": -190020000, "net_income_to_common": -190020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 784574000, "total_current_assets": 933074000, "total_assets": 1981064000, "short_term_debt": 63234000, "long_term_debt": 0, "total_debt": 63234000, "total_liabilities": 1244836000, "total_equity": 736228000, "shares_outstanding": 204780900, "goodwill_and_intangibles": 584357000 }, "cash_flow": { "operating_cash_flow": 126490000, "capital_expenditure": 60082000, "free_cash_flow": 186572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347869, "ticker_id": 4137, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-187653000", "ebitda": "-133455000", "netIncome": "-190020000", "grossProfit": "22428000", "depreciation": "None", "totalRevenue": "1194259000", "costOfRevenue": "1171831000", "interestIncome": "53000", "incomeBeforeTax": "-197172000", "interestExpense": "9519000", "operatingIncome": "-203278000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-9466000", "nonInterestIncome": "None", "operatingExpenses": "225706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33579000", "otherNonOperatingIncome": "15572000", "costofGoodsAndServicesSold": "1171831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54198000", "sellingGeneralAndAdministrative": "113331000", "netIncomeFromContinuingOperations": "14239000" }, "balance": { "goodwill": "437398000", "inventory": "9410000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1981064000", "longTermDebt": "0", "shortTermDebt": "63234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-720713000", "totalLiabilities": "1244836000", "otherCurrentAssets": "51626000", "totalCurrentAssets": "933074000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047990000", "currentAccountsPayable": "43672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317836000", "shortLongTermDebtTotal": "115078000", "totalShareholderEquity": "736228000", "capitalLeaseObligations": "115078000", "otherCurrentLiabilities": "94604000", "totalCurrentLiabilities": "1135037000", "otherNonCurrentLiabilities": "26308000", "totalNonCurrentLiabilities": "109799000", "cashAndShortTermInvestments": "784574000", "commonStockSharesOutstanding": "204780900", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "784574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3418000", "operatingCashflow": "126490000", "capitalExpenditures": "60082000", "changeInReceivables": "-21779000", "changeInExchangeRate": "None", "cashflowFromFinancing": "374026000", "cashflowFromInvestment": "-38670000", "stockBasedCompensation": "49673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461846000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1194259000, "cost_of_revenue": 1171831000, "gross_profit": 22428000, "research_and_development": 33579000, "selling_general_admin": 113331000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -187653000, "depreciation_amortisation": 54198000, "ebitda": -133455000, "interest_expense": 9519000, "interest_income": null, "other_non_operating": null, "pretax_income": -197172000, "tax_provision": 58000, "effective_tax_rate": null, "net_income": -190020000, "net_income_continuing_ops": 14239000, "net_income_to_common": -190020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 784574000, "short_term_investments": null, "net_receivables": 87464000, "inventory": 9410000, "other_current_assets": null, "total_current_assets": 933074000, "net_ppe": null, "goodwill": 437398000, "intangible_assets": 146959000, "goodwill_and_intangibles": 584357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047990000, "total_assets": 1981064000, "short_term_debt": 63234000, "accounts_payable": 43672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1135037000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109799000, "total_liabilities": 1244836000, "total_debt": 63234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -720713000, "total_equity": 736228000, "shares_outstanding": 204780900, "operating_cash_flow": 126490000, "stock_based_compensation": 49673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 374026000, "free_cash_flow": 186572000, "net_change_in_cash": 461846000 }, "raw_data": { "income": { "ebit": "-187653000", "ebitda": "-133455000", "netIncome": "-190020000", "grossProfit": "22428000", "depreciation": "None", "totalRevenue": "1194259000", "costOfRevenue": "1171831000", "interestIncome": "53000", "incomeBeforeTax": "-197172000", "interestExpense": "9519000", "operatingIncome": "-203278000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "58000", "reportedCurrency": "USD", "netInterestIncome": "-9466000", "nonInterestIncome": "None", "operatingExpenses": "225706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33579000", "otherNonOperatingIncome": "15572000", "costofGoodsAndServicesSold": "1171831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54198000", "sellingGeneralAndAdministrative": "113331000", "netIncomeFromContinuingOperations": "14239000" }, "balance": { "goodwill": "437398000", "inventory": "9410000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "1981064000", "longTermDebt": "0", "shortTermDebt": "63234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-720713000", "totalLiabilities": "1244836000", "otherCurrentAssets": "51626000", "totalCurrentAssets": "933074000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87464000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047990000", "currentAccountsPayable": "43672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317836000", "shortLongTermDebtTotal": "115078000", "totalShareholderEquity": "736228000", "capitalLeaseObligations": "115078000", "otherCurrentLiabilities": "94604000", "totalCurrentLiabilities": "1135037000", "otherNonCurrentLiabilities": "26308000", "totalNonCurrentLiabilities": "109799000", "cashAndShortTermInvestments": "784574000", "commonStockSharesOutstanding": "204780900", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "784574000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3418000", "operatingCashflow": "126490000", "capitalExpenditures": "60082000", "changeInReceivables": "-21779000", "changeInExchangeRate": "None", "cashflowFromFinancing": "374026000", "cashflowFromInvestment": "-38670000", "stockBasedCompensation": "49673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "461846000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54198000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 694981000, "cost_of_revenue": 634775000, "gross_profit": 60206000, "ebit": -62416000, "ebitda": -3887000, "pretax_income": -85405000, "tax_provision": 16225000, "net_income": -78641000, "net_income_to_common": -78641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312799000, "total_current_assets": 395522000, "total_assets": 1359989000, "short_term_debt": 78536000, "long_term_debt": 148411000, "total_debt": 226947000, "total_liabilities": 1066162000, "total_equity": 293827000, "shares_outstanding": 245287750, "goodwill_and_intangibles": 563870000 }, "cash_flow": { "operating_cash_flow": 209644000, "capital_expenditure": 15524000, "free_cash_flow": 225168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347874, "ticker_id": 4137, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-62416000", "ebitda": "-3887000", "netIncome": "-78641000", "grossProfit": "60206000", "depreciation": "None", "totalRevenue": "694981000", "costOfRevenue": "634775000", "interestIncome": "48810", "incomeBeforeTax": "-85405000", "interestExpense": "22989000", "operatingIncome": "-62966000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16225000", "reportedCurrency": "USD", "netInterestIncome": "-22439000", "nonInterestIncome": "None", "operatingExpenses": "123172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21010000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58529000", "sellingGeneralAndAdministrative": "64885000", "netIncomeFromContinuingOperations": "-85405000" }, "balance": { "goodwill": "400160000", "inventory": "5320000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1359989000", "longTermDebt": "148411000", "shortTermDebt": "78536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "163710000", "reportedCurrency": "USD", "retainedEarnings": "-530693000", "totalLiabilities": "1066162000", "otherCurrentAssets": "18801000", "totalCurrentAssets": "395522000", "currentLongTermDebt": "62678000", "longTermInvestments": "None", "shortTermInvestments": "239795125", "currentNetReceivables": "58602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964467000", "currentAccountsPayable": "20920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387569000", "shortLongTermDebtTotal": "283305000", "totalShareholderEquity": "293827000", "capitalLeaseObligations": "72216000", "otherCurrentLiabilities": "89361000", "totalCurrentLiabilities": "839913000", "otherNonCurrentLiabilities": "21663905", "totalNonCurrentLiabilities": "226249000", "cashAndShortTermInvestments": "312799000", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "163710000", "cashAndCashEquivalentsAtCarryingValue": "312799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85405000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "209644000", "capitalExpenditures": "15524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62788000", "cashflowFromInvestment": "81580000", "stockBasedCompensation": "3342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "241746320", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 694981000, "cost_of_revenue": 634775000, "gross_profit": 60206000, "research_and_development": 21010000, "selling_general_admin": 64885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -62416000, "depreciation_amortisation": 58529000, "ebitda": -3887000, "interest_expense": 22989000, "interest_income": null, "other_non_operating": null, "pretax_income": -85405000, "tax_provision": 16225000, "effective_tax_rate": null, "net_income": -78641000, "net_income_continuing_ops": -85405000, "net_income_to_common": -78641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312799000, "short_term_investments": 239795125, "net_receivables": 58602000, "inventory": 5320000, "other_current_assets": null, "total_current_assets": 395522000, "net_ppe": null, "goodwill": 400160000, "intangible_assets": 163710000, "goodwill_and_intangibles": 563870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964467000, "total_assets": 1359989000, "short_term_debt": 78536000, "accounts_payable": 20920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839913000, "long_term_debt": 148411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226249000, "total_liabilities": 1066162000, "total_debt": 226947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530693000, "total_equity": 293827000, "shares_outstanding": 245287750, "operating_cash_flow": 209644000, "stock_based_compensation": 3342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62788000, "free_cash_flow": 225168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-62416000", "ebitda": "-3887000", "netIncome": "-78641000", "grossProfit": "60206000", "depreciation": "None", "totalRevenue": "694981000", "costOfRevenue": "634775000", "interestIncome": "48810", "incomeBeforeTax": "-85405000", "interestExpense": "22989000", "operatingIncome": "-62966000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16225000", "reportedCurrency": "USD", "netInterestIncome": "-22439000", "nonInterestIncome": "None", "operatingExpenses": "123172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21010000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "634775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58529000", "sellingGeneralAndAdministrative": "64885000", "netIncomeFromContinuingOperations": "-85405000" }, "balance": { "goodwill": "400160000", "inventory": "5320000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1359989000", "longTermDebt": "148411000", "shortTermDebt": "78536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "163710000", "reportedCurrency": "USD", "retainedEarnings": "-530693000", "totalLiabilities": "1066162000", "otherCurrentAssets": "18801000", "totalCurrentAssets": "395522000", "currentLongTermDebt": "62678000", "longTermInvestments": "None", "shortTermInvestments": "239795125", "currentNetReceivables": "58602000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964467000", "currentAccountsPayable": "20920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387569000", "shortLongTermDebtTotal": "283305000", "totalShareholderEquity": "293827000", "capitalLeaseObligations": "72216000", "otherCurrentLiabilities": "89361000", "totalCurrentLiabilities": "839913000", "otherNonCurrentLiabilities": "21663905", "totalNonCurrentLiabilities": "226249000", "cashAndShortTermInvestments": "312799000", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "163710000", "cashAndCashEquivalentsAtCarryingValue": "312799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85405000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "209644000", "capitalExpenditures": "15524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62788000", "cashflowFromInvestment": "81580000", "stockBasedCompensation": "3342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "241746320", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58529000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 384912000, "cost_of_revenue": 380025000, "gross_profit": 4887000, "ebit": -77513000, "ebitda": -38161000, "pretax_income": -106873000, "tax_provision": 18761000, "net_income": -96274000, "net_income_to_common": -96274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84046000, "total_current_assets": 128428000, "total_assets": 527635000, "short_term_debt": 57851000, "long_term_debt": null, "total_debt": 57851000, "total_liabilities": 583889000, "total_equity": -56254000, "shares_outstanding": 245287750, "goodwill_and_intangibles": 23867000 }, "cash_flow": { "operating_cash_flow": -24879000, "capital_expenditure": 8069000, "free_cash_flow": -16810000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347878, "ticker_id": 4137, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77513000", "ebitda": "-38161000", "netIncome": "-96274000", "grossProfit": "4887000", "depreciation": "None", "totalRevenue": "384912000", "costOfRevenue": "380025000", "interestIncome": "615000", "incomeBeforeTax": "-106873000", "interestExpense": "29360000", "operatingIncome": "-78128000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18761000", "reportedCurrency": "USD", "netInterestIncome": "-28745000", "nonInterestIncome": "None", "operatingExpenses": "83015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39352000", "sellingGeneralAndAdministrative": "28426000", "netIncomeFromContinuingOperations": "-106873000" }, "balance": { "goodwill": "3732000", "inventory": "918000", "commonStock": "3822000", "currentDebt": "None", "investments": "None", "totalAssets": "527635000", "longTermDebt": "None", "shortTermDebt": "57851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "20135000", "reportedCurrency": "USD", "retainedEarnings": "-122290000", "totalLiabilities": "583889000", "otherCurrentAssets": "23458000", "totalCurrentAssets": "128428000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399207000", "currentAccountsPayable": "27907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356162000", "shortLongTermDebtTotal": "247806000", "totalShareholderEquity": "-56254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297965000", "totalCurrentLiabilities": "383723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "200166000", "cashAndShortTermInvestments": "84046000", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "20135000", "cashAndCashEquivalentsAtCarryingValue": "84046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000", "operatingCashflow": "-24879000", "capitalExpenditures": "8069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87383000", "cashflowFromInvestment": "-41316000", "stockBasedCompensation": "1882000", "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": "39352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384912000, "cost_of_revenue": 380025000, "gross_profit": 4887000, "research_and_development": 13965000, "selling_general_admin": 28426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77513000, "depreciation_amortisation": 39352000, "ebitda": -38161000, "interest_expense": 29360000, "interest_income": null, "other_non_operating": null, "pretax_income": -106873000, "tax_provision": 18761000, "effective_tax_rate": null, "net_income": -96274000, "net_income_continuing_ops": -106873000, "net_income_to_common": -96274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84046000, "short_term_investments": null, "net_receivables": 20006000, "inventory": 918000, "other_current_assets": null, "total_current_assets": 128428000, "net_ppe": null, "goodwill": 3732000, "intangible_assets": 20135000, "goodwill_and_intangibles": 23867000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 399207000, "total_assets": 527635000, "short_term_debt": 57851000, "accounts_payable": 27907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383723000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 200166000, "total_liabilities": 583889000, "total_debt": 57851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122290000, "total_equity": -56254000, "shares_outstanding": 245287750, "operating_cash_flow": -24879000, "stock_based_compensation": 1882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87383000, "free_cash_flow": -16810000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77513000", "ebitda": "-38161000", "netIncome": "-96274000", "grossProfit": "4887000", "depreciation": "None", "totalRevenue": "384912000", "costOfRevenue": "380025000", "interestIncome": "615000", "incomeBeforeTax": "-106873000", "interestExpense": "29360000", "operatingIncome": "-78128000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "18761000", "reportedCurrency": "USD", "netInterestIncome": "-28745000", "nonInterestIncome": "None", "operatingExpenses": "83015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39352000", "sellingGeneralAndAdministrative": "28426000", "netIncomeFromContinuingOperations": "-106873000" }, "balance": { "goodwill": "3732000", "inventory": "918000", "commonStock": "3822000", "currentDebt": "None", "investments": "None", "totalAssets": "527635000", "longTermDebt": "None", "shortTermDebt": "57851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "20135000", "reportedCurrency": "USD", "retainedEarnings": "-122290000", "totalLiabilities": "583889000", "otherCurrentAssets": "23458000", "totalCurrentAssets": "128428000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399207000", "currentAccountsPayable": "27907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356162000", "shortLongTermDebtTotal": "247806000", "totalShareholderEquity": "-56254000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297965000", "totalCurrentLiabilities": "383723000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "200166000", "cashAndShortTermInvestments": "84046000", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "20135000", "cashAndCashEquivalentsAtCarryingValue": "84046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106873000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000", "operatingCashflow": "-24879000", "capitalExpenditures": "8069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87383000", "cashflowFromInvestment": "-41316000", "stockBasedCompensation": "1882000", "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": "39352000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 332144000, "cost_of_revenue": 276431000, "gross_profit": 55713000, "ebit": -51998000, "ebitda": -18772000, "pretax_income": -83237000, "tax_provision": null, "net_income": -83237000, "net_income_to_common": -83237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 245287750, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3302000, "capital_expenditure": 8036000, "free_cash_flow": 4734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347879, "ticker_id": 4137, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51998000", "ebitda": "-18772000", "netIncome": "-83237000", "grossProfit": "55713000", "depreciation": "None", "totalRevenue": "332144000", "costOfRevenue": "276431000", "interestIncome": "None", "incomeBeforeTax": "-83237000", "interestExpense": "0", "operatingIncome": "-51998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10203000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33226000", "sellingGeneralAndAdministrative": "13534000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000", "operatingCashflow": "-3302000", "capitalExpenditures": "8036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33230000", "cashflowFromInvestment": "-21562000", "stockBasedCompensation": "2289000", "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": "33226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332144000, "cost_of_revenue": 276431000, "gross_profit": 55713000, "research_and_development": 10203000, "selling_general_admin": 13534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51998000, "depreciation_amortisation": 33226000, "ebitda": -18772000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -83237000, "tax_provision": null, "effective_tax_rate": null, "net_income": -83237000, "net_income_continuing_ops": null, "net_income_to_common": -83237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 245287750, "operating_cash_flow": -3302000, "stock_based_compensation": 2289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33230000, "free_cash_flow": 4734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51998000", "ebitda": "-18772000", "netIncome": "-83237000", "grossProfit": "55713000", "depreciation": "None", "totalRevenue": "332144000", "costOfRevenue": "276431000", "interestIncome": "None", "incomeBeforeTax": "-83237000", "interestExpense": "0", "operatingIncome": "-51998000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "108194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10203000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33226000", "sellingGeneralAndAdministrative": "13534000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "245287750", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-70000", "operatingCashflow": "-3302000", "capitalExpenditures": "8036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33230000", "cashflowFromInvestment": "-21562000", "stockBasedCompensation": "2289000", "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": "33226000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 168922000, "cost_of_revenue": 170895000, "gross_profit": -1973000, "ebit": -59253000, "ebitda": -47539000, "pretax_income": -82449000, "tax_provision": 509000, "net_income": -82958000, "net_income_to_common": -82958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54126000, "total_current_assets": 164790000, "total_assets": 916242000, "short_term_debt": 21742000, "long_term_debt": 400340000, "total_debt": 422082000, "total_liabilities": 1381932000, "total_equity": -465690000, "shares_outstanding": 36149112, "goodwill_and_intangibles": 278762000 }, "cash_flow": { "operating_cash_flow": -99631000, "capital_expenditure": 62361000, "free_cash_flow": -37270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347847, "ticker_id": 4137, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59253000", "ebitda": "-47539000", "netIncome": "-82958000", "grossProfit": "-1973000", "depreciation": "None", "totalRevenue": "168922000", "costOfRevenue": "170895000", "interestIncome": "242000", "incomeBeforeTax": "-82449000", "interestExpense": "25307000", "operatingIncome": "-59253000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "509000", "reportedCurrency": "USD", "netInterestIncome": "-25065000", "nonInterestIncome": "None", "operatingExpenses": "57280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8739000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11714000", "sellingGeneralAndAdministrative": "26837000", "netIncomeFromContinuingOperations": "-82958000" }, "balance": { "goodwill": "208665000", "inventory": "2210000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "916242000", "longTermDebt": "400340000", "shortTermDebt": "21742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "70097000", "reportedCurrency": "USD", "retainedEarnings": "-2480070000", "totalLiabilities": "1381932000", "otherCurrentAssets": "76139000", "totalCurrentAssets": "164790000", "currentLongTermDebt": "21742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751452000", "currentAccountsPayable": "22857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138114000", "totalShareholderEquity": "-465690000", "capitalLeaseObligations": "116372000", "otherCurrentLiabilities": "122188000", "totalCurrentLiabilities": "854363000", "otherNonCurrentLiabilities": "10858000", "totalNonCurrentLiabilities": "527569000", "cashAndShortTermInvestments": "54126000", "commonStockSharesOutstanding": "36149112", "intangibleAssetsExcludingGoodwill": "70097000", "cashAndCashEquivalentsAtCarryingValue": "54126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4984000", "operatingCashflow": "-99631000", "capitalExpenditures": "62361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63424000", "cashflowFromInvestment": "-38663000", "stockBasedCompensation": "11388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168922000, "cost_of_revenue": 170895000, "gross_profit": -1973000, "research_and_development": 8739000, "selling_general_admin": 26837000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59253000, "depreciation_amortisation": 11714000, "ebitda": -47539000, "interest_expense": 25307000, "interest_income": null, "other_non_operating": null, "pretax_income": -82449000, "tax_provision": 509000, "effective_tax_rate": null, "net_income": -82958000, "net_income_continuing_ops": -82958000, "net_income_to_common": -82958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54126000, "short_term_investments": null, "net_receivables": 32315000, "inventory": 2210000, "other_current_assets": null, "total_current_assets": 164790000, "net_ppe": null, "goodwill": 208665000, "intangible_assets": 70097000, "goodwill_and_intangibles": 278762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 751452000, "total_assets": 916242000, "short_term_debt": 21742000, "accounts_payable": 22857000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 854363000, "long_term_debt": 400340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 527569000, "total_liabilities": 1381932000, "total_debt": 422082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2480070000, "total_equity": -465690000, "shares_outstanding": 36149112, "operating_cash_flow": -99631000, "stock_based_compensation": 11388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63424000, "free_cash_flow": -37270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59253000", "ebitda": "-47539000", "netIncome": "-82958000", "grossProfit": "-1973000", "depreciation": "None", "totalRevenue": "168922000", "costOfRevenue": "170895000", "interestIncome": "242000", "incomeBeforeTax": "-82449000", "interestExpense": "25307000", "operatingIncome": "-59253000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "509000", "reportedCurrency": "USD", "netInterestIncome": "-25065000", "nonInterestIncome": "None", "operatingExpenses": "57280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8739000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11714000", "sellingGeneralAndAdministrative": "26837000", "netIncomeFromContinuingOperations": "-82958000" }, "balance": { "goodwill": "208665000", "inventory": "2210000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "916242000", "longTermDebt": "400340000", "shortTermDebt": "21742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "70097000", "reportedCurrency": "USD", "retainedEarnings": "-2480070000", "totalLiabilities": "1381932000", "otherCurrentAssets": "76139000", "totalCurrentAssets": "164790000", "currentLongTermDebt": "21742000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "751452000", "currentAccountsPayable": "22857000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "138114000", "totalShareholderEquity": "-465690000", "capitalLeaseObligations": "116372000", "otherCurrentLiabilities": "122188000", "totalCurrentLiabilities": "854363000", "otherNonCurrentLiabilities": "10858000", "totalNonCurrentLiabilities": "527569000", "cashAndShortTermInvestments": "54126000", "commonStockSharesOutstanding": "36149112", "intangibleAssetsExcludingGoodwill": "70097000", "cashAndCashEquivalentsAtCarryingValue": "54126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82958000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4984000", "operatingCashflow": "-99631000", "capitalExpenditures": "62361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63424000", "cashflowFromInvestment": "-38663000", "stockBasedCompensation": "11388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 183842000, "cost_of_revenue": 194475000, "gross_profit": -10633000, "ebit": -2745000, "ebitda": -200000, "pretax_income": -27741000, "tax_provision": 1134000, "net_income": -28875000, "net_income_to_common": -28875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133926000, "total_current_assets": 249357000, "total_assets": 968814000, "short_term_debt": 35930000, "long_term_debt": 316358000, "total_debt": 352288000, "total_liabilities": 1360915000, "total_equity": -392101000, "shares_outstanding": 36090489, "goodwill_and_intangibles": 284999000 }, "cash_flow": { "operating_cash_flow": -16664573, "capital_expenditure": 41766877, "free_cash_flow": 25102304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347848, "ticker_id": 4137, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2745000", "ebitda": "-200000", "netIncome": "-28875000", "grossProfit": "-10633000", "depreciation": "None", "totalRevenue": "183842000", "costOfRevenue": "194475000", "interestIncome": "24591000", "incomeBeforeTax": "-27741000", "interestExpense": "24996000", "operatingIncome": "-50583000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1134000", "reportedCurrency": "USD", "netInterestIncome": "-24591000", "nonInterestIncome": "None", "operatingExpenses": "39950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2545000", "sellingGeneralAndAdministrative": "26269000", "netIncomeFromContinuingOperations": "-28875000" }, "balance": { "goodwill": "209897000", "inventory": "11586000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "968814000", "longTermDebt": "316358000", "shortTermDebt": "35930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75102000", "reportedCurrency": "USD", "retainedEarnings": "-2397112000", "totalLiabilities": "1360915000", "otherCurrentAssets": "78103000", "totalCurrentAssets": "249357000", "currentLongTermDebt": "19039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719457000", "currentAccountsPayable": "20443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331615000", "shortLongTermDebtTotal": "156997000", "totalShareholderEquity": "-392101000", "capitalLeaseObligations": "137958000", "otherCurrentLiabilities": "112331000", "totalCurrentLiabilities": "907556000", "otherNonCurrentLiabilities": "15914000", "totalNonCurrentLiabilities": "453359000", "cashAndShortTermInvestments": "133926000", "commonStockSharesOutstanding": "36090489", "intangibleAssetsExcludingGoodwill": "75102000", "cashAndCashEquivalentsAtCarryingValue": "133926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2453557", "operatingCashflow": "-16664573", "capitalExpenditures": "41766877", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110917594", "cashflowFromInvestment": "137545297", "stockBasedCompensation": "11975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533728", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183842000, "cost_of_revenue": 194475000, "gross_profit": -10633000, "research_and_development": 8710000, "selling_general_admin": 26269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2745000, "depreciation_amortisation": 2545000, "ebitda": -200000, "interest_expense": 24996000, "interest_income": null, "other_non_operating": null, "pretax_income": -27741000, "tax_provision": 1134000, "effective_tax_rate": null, "net_income": -28875000, "net_income_continuing_ops": -28875000, "net_income_to_common": -28875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133926000, "short_term_investments": null, "net_receivables": 25742000, "inventory": 11586000, "other_current_assets": null, "total_current_assets": 249357000, "net_ppe": null, "goodwill": 209897000, "intangible_assets": 75102000, "goodwill_and_intangibles": 284999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 719457000, "total_assets": 968814000, "short_term_debt": 35930000, "accounts_payable": 20443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907556000, "long_term_debt": 316358000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 453359000, "total_liabilities": 1360915000, "total_debt": 352288000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2397112000, "total_equity": -392101000, "shares_outstanding": 36090489, "operating_cash_flow": -16664573, "stock_based_compensation": 11975000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41766877, "acquisitions": null, "other_investing": null, "investing_cash_flow": 137545297, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110917594, "free_cash_flow": 25102304, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2745000", "ebitda": "-200000", "netIncome": "-28875000", "grossProfit": "-10633000", "depreciation": "None", "totalRevenue": "183842000", "costOfRevenue": "194475000", "interestIncome": "24591000", "incomeBeforeTax": "-27741000", "interestExpense": "24996000", "operatingIncome": "-50583000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1134000", "reportedCurrency": "USD", "netInterestIncome": "-24591000", "nonInterestIncome": "None", "operatingExpenses": "39950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8710000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2545000", "sellingGeneralAndAdministrative": "26269000", "netIncomeFromContinuingOperations": "-28875000" }, "balance": { "goodwill": "209897000", "inventory": "11586000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "968814000", "longTermDebt": "316358000", "shortTermDebt": "35930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75102000", "reportedCurrency": "USD", "retainedEarnings": "-2397112000", "totalLiabilities": "1360915000", "otherCurrentAssets": "78103000", "totalCurrentAssets": "249357000", "currentLongTermDebt": "19039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "719457000", "currentAccountsPayable": "20443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331615000", "shortLongTermDebtTotal": "156997000", "totalShareholderEquity": "-392101000", "capitalLeaseObligations": "137958000", "otherCurrentLiabilities": "112331000", "totalCurrentLiabilities": "907556000", "otherNonCurrentLiabilities": "15914000", "totalNonCurrentLiabilities": "453359000", "cashAndShortTermInvestments": "133926000", "commonStockSharesOutstanding": "36090489", "intangibleAssetsExcludingGoodwill": "75102000", "cashAndCashEquivalentsAtCarryingValue": "133926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28875000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2453557", "operatingCashflow": "-16664573", "capitalExpenditures": "41766877", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110917594", "cashflowFromInvestment": "137545297", "stockBasedCompensation": "11975000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533728", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 185486000, "cost_of_revenue": 172878000, "gross_profit": 12608000, "ebit": -58888000, "ebitda": -33962000, "pretax_income": -82398000, "tax_provision": 1332000, "net_income": -83730000, "net_income_to_common": -83730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125327000, "total_current_assets": 248276000, "total_assets": 973003000, "short_term_debt": 30342000, "long_term_debt": 393571000, "total_debt": 423913000, "total_liabilities": 1347548000, "total_equity": -374545000, "shares_outstanding": 34949849, "goodwill_and_intangibles": 289993000 }, "cash_flow": { "operating_cash_flow": -37122000, "capital_expenditure": 26526000, "free_cash_flow": -10596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347850, "ticker_id": 4137, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-58888000", "ebitda": "-33962000", "netIncome": "-83730000", "grossProfit": "12608000", "depreciation": "None", "totalRevenue": "185486000", "costOfRevenue": "172878000", "interestIncome": "631000", "incomeBeforeTax": "-82398000", "interestExpense": "23510000", "operatingIncome": "-61337000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1332000", "reportedCurrency": "USD", "netInterestIncome": "-22879000", "nonInterestIncome": "None", "operatingExpenses": "73945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10170000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24926000", "sellingGeneralAndAdministrative": "31982000", "netIncomeFromContinuingOperations": "-83730000" }, "balance": { "goodwill": "209930000", "inventory": "9144000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "973003000", "longTermDebt": "393571000", "shortTermDebt": "30342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80063000", "reportedCurrency": "USD", "retainedEarnings": "-2368237000", "totalLiabilities": "1347548000", "otherCurrentAssets": "81416000", "totalCurrentAssets": "248276000", "currentLongTermDebt": "30342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "724727000", "currentAccountsPayable": "30858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "333415000", "shortLongTermDebtTotal": "470842000", "totalShareholderEquity": "-374545000", "capitalLeaseObligations": "46929000", "otherCurrentLiabilities": "826321000", "totalCurrentLiabilities": "887521000", "otherNonCurrentLiabilities": "19527000", "totalNonCurrentLiabilities": "460027000", "cashAndShortTermInvestments": "125327000", "commonStockSharesOutstanding": "34949849", "intangibleAssetsExcludingGoodwill": "80063000", "cashAndCashEquivalentsAtCarryingValue": "125327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "127000", "operatingCashflow": "-37122000", "capitalExpenditures": "26526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28936000", "cashflowFromInvestment": "23470000", "stockBasedCompensation": "12499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185486000, "cost_of_revenue": 172878000, "gross_profit": 12608000, "research_and_development": 10170000, "selling_general_admin": 31982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -58888000, "depreciation_amortisation": 24926000, "ebitda": -33962000, "interest_expense": 23510000, "interest_income": null, "other_non_operating": null, "pretax_income": -82398000, "tax_provision": 1332000, "effective_tax_rate": null, "net_income": -83730000, "net_income_continuing_ops": -83730000, "net_income_to_common": -83730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125327000, "short_term_investments": null, "net_receivables": 32389000, "inventory": 9144000, "other_current_assets": null, "total_current_assets": 248276000, "net_ppe": null, "goodwill": 209930000, "intangible_assets": 80063000, "goodwill_and_intangibles": 289993000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 724727000, "total_assets": 973003000, "short_term_debt": 30342000, "accounts_payable": 30858000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887521000, "long_term_debt": 393571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 460027000, "total_liabilities": 1347548000, "total_debt": 423913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2368237000, "total_equity": -374545000, "shares_outstanding": 34949849, "operating_cash_flow": -37122000, "stock_based_compensation": 12499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28936000, "free_cash_flow": -10596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-58888000", "ebitda": "-33962000", "netIncome": "-83730000", "grossProfit": "12608000", "depreciation": "None", "totalRevenue": "185486000", "costOfRevenue": "172878000", "interestIncome": "631000", "incomeBeforeTax": "-82398000", "interestExpense": "23510000", "operatingIncome": "-61337000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1332000", "reportedCurrency": "USD", "netInterestIncome": "-22879000", "nonInterestIncome": "None", "operatingExpenses": "73945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10170000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24926000", "sellingGeneralAndAdministrative": "31982000", "netIncomeFromContinuingOperations": "-83730000" }, "balance": { "goodwill": "209930000", "inventory": "9144000", "commonStock": "72000", "currentDebt": "None", "investments": "None", "totalAssets": "973003000", "longTermDebt": "393571000", "shortTermDebt": "30342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80063000", "reportedCurrency": "USD", "retainedEarnings": "-2368237000", "totalLiabilities": "1347548000", "otherCurrentAssets": "81416000", "totalCurrentAssets": "248276000", "currentLongTermDebt": "30342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "724727000", "currentAccountsPayable": "30858000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "333415000", "shortLongTermDebtTotal": "470842000", "totalShareholderEquity": "-374545000", "capitalLeaseObligations": "46929000", "otherCurrentLiabilities": "826321000", "totalCurrentLiabilities": "887521000", "otherNonCurrentLiabilities": "19527000", "totalNonCurrentLiabilities": "460027000", "cashAndShortTermInvestments": "125327000", "commonStockSharesOutstanding": "34949849", "intangibleAssetsExcludingGoodwill": "80063000", "cashAndCashEquivalentsAtCarryingValue": "125327000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83730000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "127000", "operatingCashflow": "-37122000", "capitalExpenditures": "26526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28936000", "cashflowFromInvestment": "23470000", "stockBasedCompensation": "12499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-895000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 189637000, "cost_of_revenue": 173955000, "gross_profit": 15682000, "ebit": -59256000, "ebitda": -45766000, "pretax_income": -81340000, "tax_provision": 959000, "net_income": -82299000, "net_income_to_common": -82299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107000000, "total_current_assets": 233671000, "total_assets": 1005726000, "short_term_debt": 31542000, "long_term_debt": 391335000, "total_debt": 422877000, "total_liabilities": 1353477000, "total_equity": -347751000, "shares_outstanding": 34949849, "goodwill_and_intangibles": 311786000 }, "cash_flow": { "operating_cash_flow": -62880000, "capital_expenditure": 15761000, "free_cash_flow": -47119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347851, "ticker_id": 4137, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59256000", "ebitda": "-45766000", "netIncome": "-82299000", "grossProfit": "15682000", "depreciation": "None", "totalRevenue": "189637000", "costOfRevenue": "173955000", "interestIncome": "836000", "incomeBeforeTax": "-81340000", "interestExpense": "22084000", "operatingIncome": "-59600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "959000", "reportedCurrency": "USD", "netInterestIncome": "-21248000", "nonInterestIncome": "None", "operatingExpenses": "75282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13490000", "sellingGeneralAndAdministrative": "30232000", "netIncomeFromContinuingOperations": "-82299000" }, "balance": { "goodwill": "224419000", "inventory": "12162000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1005726000", "longTermDebt": "391335000", "shortTermDebt": "31542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87367000", "reportedCurrency": "USD", "retainedEarnings": "-2284507000", "totalLiabilities": "1353477000", "otherCurrentAssets": "75804000", "totalCurrentAssets": "233671000", "currentLongTermDebt": "31542000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772055000", "currentAccountsPayable": "35362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350075000", "shortLongTermDebtTotal": "473651000", "totalShareholderEquity": "-347751000", "capitalLeaseObligations": "50774000", "otherCurrentLiabilities": "108177000", "totalCurrentLiabilities": "902180000", "otherNonCurrentLiabilities": "9188000", "totalNonCurrentLiabilities": "451297000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "34949849", "intangibleAssetsExcludingGoodwill": "87367000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-857000", "operatingCashflow": "-62880000", "capitalExpenditures": "15761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8874000", "cashflowFromInvestment": "3801000", "stockBasedCompensation": "8295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89554", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189637000, "cost_of_revenue": 173955000, "gross_profit": 15682000, "research_and_development": 9358000, "selling_general_admin": 30232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59256000, "depreciation_amortisation": 13490000, "ebitda": -45766000, "interest_expense": 22084000, "interest_income": null, "other_non_operating": null, "pretax_income": -81340000, "tax_provision": 959000, "effective_tax_rate": null, "net_income": -82299000, "net_income_continuing_ops": -82299000, "net_income_to_common": -82299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107000000, "short_term_investments": null, "net_receivables": 38705000, "inventory": 12162000, "other_current_assets": null, "total_current_assets": 233671000, "net_ppe": null, "goodwill": 224419000, "intangible_assets": 87367000, "goodwill_and_intangibles": 311786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 772055000, "total_assets": 1005726000, "short_term_debt": 31542000, "accounts_payable": 35362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 902180000, "long_term_debt": 391335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 451297000, "total_liabilities": 1353477000, "total_debt": 422877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2284507000, "total_equity": -347751000, "shares_outstanding": 34949849, "operating_cash_flow": -62880000, "stock_based_compensation": 8295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8874000, "free_cash_flow": -47119000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59256000", "ebitda": "-45766000", "netIncome": "-82299000", "grossProfit": "15682000", "depreciation": "None", "totalRevenue": "189637000", "costOfRevenue": "173955000", "interestIncome": "836000", "incomeBeforeTax": "-81340000", "interestExpense": "22084000", "operatingIncome": "-59600000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "959000", "reportedCurrency": "USD", "netInterestIncome": "-21248000", "nonInterestIncome": "None", "operatingExpenses": "75282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9358000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13490000", "sellingGeneralAndAdministrative": "30232000", "netIncomeFromContinuingOperations": "-82299000" }, "balance": { "goodwill": "224419000", "inventory": "12162000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1005726000", "longTermDebt": "391335000", "shortTermDebt": "31542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "87367000", "reportedCurrency": "USD", "retainedEarnings": "-2284507000", "totalLiabilities": "1353477000", "otherCurrentAssets": "75804000", "totalCurrentAssets": "233671000", "currentLongTermDebt": "31542000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "772055000", "currentAccountsPayable": "35362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350075000", "shortLongTermDebtTotal": "473651000", "totalShareholderEquity": "-347751000", "capitalLeaseObligations": "50774000", "otherCurrentLiabilities": "108177000", "totalCurrentLiabilities": "902180000", "otherNonCurrentLiabilities": "9188000", "totalNonCurrentLiabilities": "451297000", "cashAndShortTermInvestments": "107000000", "commonStockSharesOutstanding": "34949849", "intangibleAssetsExcludingGoodwill": "87367000", "cashAndCashEquivalentsAtCarryingValue": "107000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82299000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-857000", "operatingCashflow": "-62880000", "capitalExpenditures": "15761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8874000", "cashflowFromInvestment": "3801000", "stockBasedCompensation": "8295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89554", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 177530000, "cost_of_revenue": 178634000, "gross_profit": -1104000, "ebit": -79355000, "ebitda": -59145000, "pretax_income": -99235000, "tax_provision": 78000, "net_income": -99313000, "net_income_to_common": -99313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171845000, "total_current_assets": 298807000, "total_assets": 1090982000, "short_term_debt": 31658000, "long_term_debt": 382765000, "total_debt": 414423000, "total_liabilities": 1370865000, "total_equity": 8223000, "shares_outstanding": 698270154, "goodwill_and_intangibles": 311532000 }, "cash_flow": { "operating_cash_flow": -47924000, "capital_expenditure": 21842000, "free_cash_flow": -26082000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347852, "ticker_id": 4137, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79355000", "ebitda": "-59145000", "netIncome": "-99313000", "grossProfit": "-1104000", "depreciation": "None", "totalRevenue": "177530000", "costOfRevenue": "178634000", "interestIncome": "1148000", "incomeBeforeTax": "-99235000", "interestExpense": "19880000", "operatingIncome": "-80766000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-18732000", "nonInterestIncome": "None", "operatingExpenses": "79662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20210000", "sellingGeneralAndAdministrative": "56817000", "netIncomeFromContinuingOperations": "-99313000" }, "balance": { "goodwill": "219476000", "inventory": "12723000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1090982000", "longTermDebt": "382765000", "shortTermDebt": "31658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "92056000", "reportedCurrency": "USD", "retainedEarnings": "-2202208000", "totalLiabilities": "1370865000", "otherCurrentAssets": "72442000", "totalCurrentAssets": "298807000", "currentLongTermDebt": "31658000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "792175000", "currentAccountsPayable": "37872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368575000", "shortLongTermDebtTotal": "84734000", "totalShareholderEquity": "8223000", "capitalLeaseObligations": "53076000", "otherCurrentLiabilities": "97643000", "totalCurrentLiabilities": "925404000", "otherNonCurrentLiabilities": "9620000", "totalNonCurrentLiabilities": "445461000", "cashAndShortTermInvestments": "171845000", "commonStockSharesOutstanding": "698270154", "intangibleAssetsExcludingGoodwill": "92056000", "cashAndCashEquivalentsAtCarryingValue": "171845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-47924000", "capitalExpenditures": "21842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8686000", "cashflowFromInvestment": "16113000", "stockBasedCompensation": "12661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177530000, "cost_of_revenue": 178634000, "gross_profit": -1104000, "research_and_development": 10524000, "selling_general_admin": 56817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79355000, "depreciation_amortisation": 20210000, "ebitda": -59145000, "interest_expense": 19880000, "interest_income": null, "other_non_operating": null, "pretax_income": -99235000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": -99313000, "net_income_continuing_ops": -99313000, "net_income_to_common": -99313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171845000, "short_term_investments": null, "net_receivables": 41797000, "inventory": 12723000, "other_current_assets": null, "total_current_assets": 298807000, "net_ppe": null, "goodwill": 219476000, "intangible_assets": 92056000, "goodwill_and_intangibles": 311532000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 792175000, "total_assets": 1090982000, "short_term_debt": 31658000, "accounts_payable": 37872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 925404000, "long_term_debt": 382765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445461000, "total_liabilities": 1370865000, "total_debt": 414423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2202208000, "total_equity": 8223000, "shares_outstanding": 698270154, "operating_cash_flow": -47924000, "stock_based_compensation": 12661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8686000, "free_cash_flow": -26082000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79355000", "ebitda": "-59145000", "netIncome": "-99313000", "grossProfit": "-1104000", "depreciation": "None", "totalRevenue": "177530000", "costOfRevenue": "178634000", "interestIncome": "1148000", "incomeBeforeTax": "-99235000", "interestExpense": "19880000", "operatingIncome": "-80766000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-18732000", "nonInterestIncome": "None", "operatingExpenses": "79662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10524000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20210000", "sellingGeneralAndAdministrative": "56817000", "netIncomeFromContinuingOperations": "-99313000" }, "balance": { "goodwill": "219476000", "inventory": "12723000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1090982000", "longTermDebt": "382765000", "shortTermDebt": "31658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "92056000", "reportedCurrency": "USD", "retainedEarnings": "-2202208000", "totalLiabilities": "1370865000", "otherCurrentAssets": "72442000", "totalCurrentAssets": "298807000", "currentLongTermDebt": "31658000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "792175000", "currentAccountsPayable": "37872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "368575000", "shortLongTermDebtTotal": "84734000", "totalShareholderEquity": "8223000", "capitalLeaseObligations": "53076000", "otherCurrentLiabilities": "97643000", "totalCurrentLiabilities": "925404000", "otherNonCurrentLiabilities": "9620000", "totalNonCurrentLiabilities": "445461000", "cashAndShortTermInvestments": "171845000", "commonStockSharesOutstanding": "698270154", "intangibleAssetsExcludingGoodwill": "92056000", "cashAndCashEquivalentsAtCarryingValue": "171845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99313000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-47924000", "capitalExpenditures": "21842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8686000", "cashflowFromInvestment": "16113000", "stockBasedCompensation": "12661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20210000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 204815000, "cost_of_revenue": 189340000, "gross_profit": 15475000, "ebit": -68955000, "ebitda": -55881000, "pretax_income": -87044000, "tax_provision": 494000, "net_income": -87538000, "net_income_to_common": -87538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216426000, "total_current_assets": 332069000, "total_assets": 1158011000, "short_term_debt": 45701000, "long_term_debt": 376308000, "total_debt": 422009000, "total_liabilities": 1354239000, "total_equity": -202109000, "shares_outstanding": 697836353, "goodwill_and_intangibles": 313949000 }, "cash_flow": { "operating_cash_flow": 37926000, "capital_expenditure": 111759000, "free_cash_flow": 149685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347853, "ticker_id": 4137, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-68955000", "ebitda": "-55881000", "netIncome": "-87538000", "grossProfit": "15475000", "depreciation": "None", "totalRevenue": "204815000", "costOfRevenue": "189340000", "interestIncome": "922000", "incomeBeforeTax": "-87044000", "interestExpense": "18089000", "operatingIncome": "-55085000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "494000", "reportedCurrency": "USD", "netInterestIncome": "-17167000", "nonInterestIncome": "None", "operatingExpenses": "70560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13074000", "sellingGeneralAndAdministrative": "38350000", "netIncomeFromContinuingOperations": "-87538000" }, "balance": { "goodwill": "217045000", "inventory": "12177000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1158011000", "longTermDebt": "376308000", "shortTermDebt": "45701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96904000", "reportedCurrency": "USD", "retainedEarnings": "-2102895000", "totalLiabilities": "1354239000", "otherCurrentAssets": "69968000", "totalCurrentAssets": "332069000", "currentLongTermDebt": "31748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825942000", "currentAccountsPayable": "29977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405250000", "shortLongTermDebtTotal": "472819000", "totalShareholderEquity": "-202109000", "capitalLeaseObligations": "64763000", "otherCurrentLiabilities": "92174000", "totalCurrentLiabilities": "917284000", "otherNonCurrentLiabilities": "9637000", "totalNonCurrentLiabilities": "436955000", "cashAndShortTermInvestments": "216426000", "commonStockSharesOutstanding": "697836353", "intangibleAssetsExcludingGoodwill": "96904000", "cashAndCashEquivalentsAtCarryingValue": "216426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3081000", "operatingCashflow": "37926000", "capitalExpenditures": "111759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131623000", "cashflowFromInvestment": "-72739000", "stockBasedCompensation": "12613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 204815000, "cost_of_revenue": 189340000, "gross_profit": 15475000, "research_and_development": 9486000, "selling_general_admin": 38350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68955000, "depreciation_amortisation": 13074000, "ebitda": -55881000, "interest_expense": 18089000, "interest_income": null, "other_non_operating": null, "pretax_income": -87044000, "tax_provision": 494000, "effective_tax_rate": null, "net_income": -87538000, "net_income_continuing_ops": -87538000, "net_income_to_common": -87538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216426000, "short_term_investments": null, "net_receivables": 33498000, "inventory": 12177000, "other_current_assets": null, "total_current_assets": 332069000, "net_ppe": null, "goodwill": 217045000, "intangible_assets": 96904000, "goodwill_and_intangibles": 313949000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 825942000, "total_assets": 1158011000, "short_term_debt": 45701000, "accounts_payable": 29977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 917284000, "long_term_debt": 376308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436955000, "total_liabilities": 1354239000, "total_debt": 422009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2102895000, "total_equity": -202109000, "shares_outstanding": 697836353, "operating_cash_flow": 37926000, "stock_based_compensation": 12613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131623000, "free_cash_flow": 149685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-68955000", "ebitda": "-55881000", "netIncome": "-87538000", "grossProfit": "15475000", "depreciation": "None", "totalRevenue": "204815000", "costOfRevenue": "189340000", "interestIncome": "922000", "incomeBeforeTax": "-87044000", "interestExpense": "18089000", "operatingIncome": "-55085000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "494000", "reportedCurrency": "USD", "netInterestIncome": "-17167000", "nonInterestIncome": "None", "operatingExpenses": "70560000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9486000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13074000", "sellingGeneralAndAdministrative": "38350000", "netIncomeFromContinuingOperations": "-87538000" }, "balance": { "goodwill": "217045000", "inventory": "12177000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1158011000", "longTermDebt": "376308000", "shortTermDebt": "45701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96904000", "reportedCurrency": "USD", "retainedEarnings": "-2102895000", "totalLiabilities": "1354239000", "otherCurrentAssets": "69968000", "totalCurrentAssets": "332069000", "currentLongTermDebt": "31748000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "825942000", "currentAccountsPayable": "29977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "405250000", "shortLongTermDebtTotal": "472819000", "totalShareholderEquity": "-202109000", "capitalLeaseObligations": "64763000", "otherCurrentLiabilities": "92174000", "totalCurrentLiabilities": "917284000", "otherNonCurrentLiabilities": "9637000", "totalNonCurrentLiabilities": "436955000", "cashAndShortTermInvestments": "216426000", "commonStockSharesOutstanding": "697836353", "intangibleAssetsExcludingGoodwill": "96904000", "cashAndCashEquivalentsAtCarryingValue": "216426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3081000", "operatingCashflow": "37926000", "capitalExpenditures": "111759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131623000", "cashflowFromInvestment": "-72739000", "stockBasedCompensation": "12613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13074000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 193903000, "cost_of_revenue": 166859000, "gross_profit": 27044000, "ebit": -41285000, "ebitda": -28801000, "pretax_income": -57326000, "tax_provision": 405000, "net_income": -57731000, "net_income_to_common": -57731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115909000, "total_current_assets": 271310000, "total_assets": 1043137000, "short_term_debt": 30048000, "long_term_debt": 209586000, "total_debt": 239634000, "total_liabilities": 1160803000, "total_equity": -117666000, "shares_outstanding": 697721699, "goodwill_and_intangibles": 325145000 }, "cash_flow": { "operating_cash_flow": -15031000, "capital_expenditure": 8710000, "free_cash_flow": -6321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347855, "ticker_id": 4137, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41285000", "ebitda": "-28801000", "netIncome": "-57731000", "grossProfit": "27044000", "depreciation": "None", "totalRevenue": "193903000", "costOfRevenue": "166859000", "interestIncome": "907000", "incomeBeforeTax": "-57326000", "interestExpense": "16041000", "operatingIncome": "-41931000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "-15134000", "nonInterestIncome": "None", "operatingExpenses": "68975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12484000", "sellingGeneralAndAdministrative": "27058000", "netIncomeFromContinuingOperations": "-57731000" }, "balance": { "goodwill": "222482000", "inventory": "22539000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1043137000", "longTermDebt": "209586000", "shortTermDebt": "30048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "102663000", "reportedCurrency": "USD", "retainedEarnings": "-2015357000", "totalLiabilities": "1160803000", "otherCurrentAssets": "100833000", "totalCurrentAssets": "271310000", "currentLongTermDebt": "30048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771827000", "currentAccountsPayable": "34997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321122000", "shortLongTermDebtTotal": "287450000", "totalShareholderEquity": "-117666000", "capitalLeaseObligations": "47816000", "otherCurrentLiabilities": "112267000", "totalCurrentLiabilities": "888409000", "otherNonCurrentLiabilities": "14992000", "totalNonCurrentLiabilities": "272394000", "cashAndShortTermInvestments": "115909000", "commonStockSharesOutstanding": "697721699", "intangibleAssetsExcludingGoodwill": "102663000", "cashAndCashEquivalentsAtCarryingValue": "115909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2834826", "operatingCashflow": "-15031000", "capitalExpenditures": "8710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11565000", "cashflowFromInvestment": "1965000", "stockBasedCompensation": "7885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193903000, "cost_of_revenue": 166859000, "gross_profit": 27044000, "research_and_development": 9594000, "selling_general_admin": 27058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41285000, "depreciation_amortisation": 12484000, "ebitda": -28801000, "interest_expense": 16041000, "interest_income": null, "other_non_operating": null, "pretax_income": -57326000, "tax_provision": 405000, "effective_tax_rate": null, "net_income": -57731000, "net_income_continuing_ops": -57731000, "net_income_to_common": -57731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115909000, "short_term_investments": null, "net_receivables": 32029000, "inventory": 22539000, "other_current_assets": null, "total_current_assets": 271310000, "net_ppe": null, "goodwill": 222482000, "intangible_assets": 102663000, "goodwill_and_intangibles": 325145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 771827000, "total_assets": 1043137000, "short_term_debt": 30048000, "accounts_payable": 34997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 888409000, "long_term_debt": 209586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 272394000, "total_liabilities": 1160803000, "total_debt": 239634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2015357000, "total_equity": -117666000, "shares_outstanding": 697721699, "operating_cash_flow": -15031000, "stock_based_compensation": 7885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11565000, "free_cash_flow": -6321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41285000", "ebitda": "-28801000", "netIncome": "-57731000", "grossProfit": "27044000", "depreciation": "None", "totalRevenue": "193903000", "costOfRevenue": "166859000", "interestIncome": "907000", "incomeBeforeTax": "-57326000", "interestExpense": "16041000", "operatingIncome": "-41931000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "-15134000", "nonInterestIncome": "None", "operatingExpenses": "68975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9594000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12484000", "sellingGeneralAndAdministrative": "27058000", "netIncomeFromContinuingOperations": "-57731000" }, "balance": { "goodwill": "222482000", "inventory": "22539000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1043137000", "longTermDebt": "209586000", "shortTermDebt": "30048000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "102663000", "reportedCurrency": "USD", "retainedEarnings": "-2015357000", "totalLiabilities": "1160803000", "otherCurrentAssets": "100833000", "totalCurrentAssets": "271310000", "currentLongTermDebt": "30048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32029000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771827000", "currentAccountsPayable": "34997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "321122000", "shortLongTermDebtTotal": "287450000", "totalShareholderEquity": "-117666000", "capitalLeaseObligations": "47816000", "otherCurrentLiabilities": "112267000", "totalCurrentLiabilities": "888409000", "otherNonCurrentLiabilities": "14992000", "totalNonCurrentLiabilities": "272394000", "cashAndShortTermInvestments": "115909000", "commonStockSharesOutstanding": "697721699", "intangibleAssetsExcludingGoodwill": "102663000", "cashAndCashEquivalentsAtCarryingValue": "115909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2834826", "operatingCashflow": "-15031000", "capitalExpenditures": "8710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11565000", "cashflowFromInvestment": "1965000", "stockBasedCompensation": "7885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 196285000, "cost_of_revenue": 207283000, "gross_profit": -10998000, "ebit": -79865000, "ebitda": -64272000, "pretax_income": -96532000, "tax_provision": 441000, "net_income": -96973000, "net_income_to_common": -96973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141493000, "total_current_assets": 283906000, "total_assets": 1086289000, "short_term_debt": 21152000, "long_term_debt": 218612000, "total_debt": 239764000, "total_liabilities": 1157348000, "total_equity": -72152000, "shares_outstanding": 697458966, "goodwill_and_intangibles": 324925000 }, "cash_flow": { "operating_cash_flow": -26517056, "capital_expenditure": 9814248, "free_cash_flow": -16702808, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347856, "ticker_id": 4137, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79865000", "ebitda": "-64272000", "netIncome": "-96973000", "grossProfit": "-10998000", "depreciation": "None", "totalRevenue": "196285000", "costOfRevenue": "207283000", "interestIncome": "285000", "incomeBeforeTax": "-96532000", "interestExpense": "16667000", "operatingIncome": "-79054000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "441000", "reportedCurrency": "USD", "netInterestIncome": "-16382000", "nonInterestIncome": "None", "operatingExpenses": "68056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15593000", "sellingGeneralAndAdministrative": "35949000", "netIncomeFromContinuingOperations": "-96973000" }, "balance": { "goodwill": "217656000", "inventory": "21242000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1086289000", "longTermDebt": "218612000", "shortTermDebt": "21152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "107269000", "reportedCurrency": "USD", "retainedEarnings": "-1957626000", "totalLiabilities": "1157348000", "otherCurrentAssets": "87166000", "totalCurrentAssets": "283906000", "currentLongTermDebt": "21152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802383000", "currentAccountsPayable": "41934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289651000", "totalShareholderEquity": "-72152000", "capitalLeaseObligations": "49887000", "otherCurrentLiabilities": "108846000", "totalCurrentLiabilities": "874106000", "otherNonCurrentLiabilities": "15836000", "totalNonCurrentLiabilities": "283242000", "cashAndShortTermInvestments": "141493000", "commonStockSharesOutstanding": "697458966", "intangibleAssetsExcludingGoodwill": "107269000", "cashAndCashEquivalentsAtCarryingValue": "141493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96973000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2777826", "operatingCashflow": "-26517056", "capitalExpenditures": "9814248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17082000", "cashflowFromInvestment": "4377178", "stockBasedCompensation": "14268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196285000, "cost_of_revenue": 207283000, "gross_profit": -10998000, "research_and_development": 10529000, "selling_general_admin": 35949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79865000, "depreciation_amortisation": 15593000, "ebitda": -64272000, "interest_expense": 16667000, "interest_income": null, "other_non_operating": null, "pretax_income": -96532000, "tax_provision": 441000, "effective_tax_rate": null, "net_income": -96973000, "net_income_continuing_ops": -96973000, "net_income_to_common": -96973000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141493000, "short_term_investments": null, "net_receivables": 34005000, "inventory": 21242000, "other_current_assets": null, "total_current_assets": 283906000, "net_ppe": null, "goodwill": 217656000, "intangible_assets": 107269000, "goodwill_and_intangibles": 324925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 802383000, "total_assets": 1086289000, "short_term_debt": 21152000, "accounts_payable": 41934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874106000, "long_term_debt": 218612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283242000, "total_liabilities": 1157348000, "total_debt": 239764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1957626000, "total_equity": -72152000, "shares_outstanding": 697458966, "operating_cash_flow": -26517056, "stock_based_compensation": 14268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9814248, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4377178, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17082000, "free_cash_flow": -16702808, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79865000", "ebitda": "-64272000", "netIncome": "-96973000", "grossProfit": "-10998000", "depreciation": "None", "totalRevenue": "196285000", "costOfRevenue": "207283000", "interestIncome": "285000", "incomeBeforeTax": "-96532000", "interestExpense": "16667000", "operatingIncome": "-79054000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "441000", "reportedCurrency": "USD", "netInterestIncome": "-16382000", "nonInterestIncome": "None", "operatingExpenses": "68056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10529000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "207283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15593000", "sellingGeneralAndAdministrative": "35949000", "netIncomeFromContinuingOperations": "-96973000" }, "balance": { "goodwill": "217656000", "inventory": "21242000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1086289000", "longTermDebt": "218612000", "shortTermDebt": "21152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "107269000", "reportedCurrency": "USD", "retainedEarnings": "-1957626000", "totalLiabilities": "1157348000", "otherCurrentAssets": "87166000", "totalCurrentAssets": "283906000", "currentLongTermDebt": "21152000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "802383000", "currentAccountsPayable": "41934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289651000", "totalShareholderEquity": "-72152000", "capitalLeaseObligations": "49887000", "otherCurrentLiabilities": "108846000", "totalCurrentLiabilities": "874106000", "otherNonCurrentLiabilities": "15836000", "totalNonCurrentLiabilities": "283242000", "cashAndShortTermInvestments": "141493000", "commonStockSharesOutstanding": "697458966", "intangibleAssetsExcludingGoodwill": "107269000", "cashAndCashEquivalentsAtCarryingValue": "141493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96973000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2777826", "operatingCashflow": "-26517056", "capitalExpenditures": "9814248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17082000", "cashflowFromInvestment": "4377178", "stockBasedCompensation": "14268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 197101000, "cost_of_revenue": 198260000, "gross_profit": -1159000, "ebit": -82952000, "ebitda": -67557000, "pretax_income": -97507000, "tax_provision": -114000, "net_income": -97393000, "net_income_to_common": -97393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180857000, "total_current_assets": 328300000, "total_assets": 1181292000, "short_term_debt": 63701000, "long_term_debt": 222780000, "total_debt": 286481000, "total_liabilities": 1169481000, "total_equity": 936000, "shares_outstanding": 697980000, "goodwill_and_intangibles": 329963000 }, "cash_flow": { "operating_cash_flow": -73794000, "capital_expenditure": 9893000, "free_cash_flow": -63901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347857, "ticker_id": 4137, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82952000", "ebitda": "-67557000", "netIncome": "-97393000", "grossProfit": "-1159000", "depreciation": "None", "totalRevenue": "197101000", "costOfRevenue": "198260000", "interestIncome": "56000", "incomeBeforeTax": "-97507000", "interestExpense": "14555000", "operatingIncome": "-82585000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "-14499000", "nonInterestIncome": "None", "operatingExpenses": "81426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15395000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "-97393000" }, "balance": { "goodwill": "217516000", "inventory": "20561000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1181292000", "longTermDebt": "222780000", "shortTermDebt": "63701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112447000", "reportedCurrency": "USD", "retainedEarnings": "-1860653000", "totalLiabilities": "1169481000", "otherCurrentAssets": "79856000", "totalCurrentAssets": "328300000", "currentLongTermDebt": "22265000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852992000", "currentAccountsPayable": "45694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316856000", "totalShareholderEquity": "936000", "capitalLeaseObligations": "71811000", "otherCurrentLiabilities": "71324000", "totalCurrentLiabilities": "878732000", "otherNonCurrentLiabilities": "27751000", "totalNonCurrentLiabilities": "290749000", "cashAndShortTermInvestments": "180857000", "commonStockSharesOutstanding": "697980000", "intangibleAssetsExcludingGoodwill": "112447000", "cashAndCashEquivalentsAtCarryingValue": "180857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1510000", "operatingCashflow": "-73794000", "capitalExpenditures": "9893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24314000", "cashflowFromInvestment": "19603000", "stockBasedCompensation": "11211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197101000, "cost_of_revenue": 198260000, "gross_profit": -1159000, "research_and_development": 11081000, "selling_general_admin": 36237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82952000, "depreciation_amortisation": 15395000, "ebitda": -67557000, "interest_expense": 14555000, "interest_income": null, "other_non_operating": null, "pretax_income": -97507000, "tax_provision": -114000, "effective_tax_rate": null, "net_income": -97393000, "net_income_continuing_ops": -97393000, "net_income_to_common": -97393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180857000, "short_term_investments": null, "net_receivables": 51626000, "inventory": 20561000, "other_current_assets": null, "total_current_assets": 328300000, "net_ppe": null, "goodwill": 217516000, "intangible_assets": 112447000, "goodwill_and_intangibles": 329963000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 852992000, "total_assets": 1181292000, "short_term_debt": 63701000, "accounts_payable": 45694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878732000, "long_term_debt": 222780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290749000, "total_liabilities": 1169481000, "total_debt": 286481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1860653000, "total_equity": 936000, "shares_outstanding": 697980000, "operating_cash_flow": -73794000, "stock_based_compensation": 11211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24314000, "free_cash_flow": -63901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82952000", "ebitda": "-67557000", "netIncome": "-97393000", "grossProfit": "-1159000", "depreciation": "None", "totalRevenue": "197101000", "costOfRevenue": "198260000", "interestIncome": "56000", "incomeBeforeTax": "-97507000", "interestExpense": "14555000", "operatingIncome": "-82585000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-114000", "reportedCurrency": "USD", "netInterestIncome": "-14499000", "nonInterestIncome": "None", "operatingExpenses": "81426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15395000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "-97393000" }, "balance": { "goodwill": "217516000", "inventory": "20561000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1181292000", "longTermDebt": "222780000", "shortTermDebt": "63701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "112447000", "reportedCurrency": "USD", "retainedEarnings": "-1860653000", "totalLiabilities": "1169481000", "otherCurrentAssets": "79856000", "totalCurrentAssets": "328300000", "currentLongTermDebt": "22265000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "852992000", "currentAccountsPayable": "45694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316856000", "totalShareholderEquity": "936000", "capitalLeaseObligations": "71811000", "otherCurrentLiabilities": "71324000", "totalCurrentLiabilities": "878732000", "otherNonCurrentLiabilities": "27751000", "totalNonCurrentLiabilities": "290749000", "cashAndShortTermInvestments": "180857000", "commonStockSharesOutstanding": "697980000", "intangibleAssetsExcludingGoodwill": "112447000", "cashAndCashEquivalentsAtCarryingValue": "180857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97393000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1510000", "operatingCashflow": "-73794000", "capitalExpenditures": "9893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24314000", "cashflowFromInvestment": "19603000", "stockBasedCompensation": "11211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-338000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15395000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 246380000, "cost_of_revenue": 264431000, "gross_profit": -18051000, "ebit": -66263000, "ebitda": -52757000, "pretax_income": -80483000, "tax_provision": 632000, "net_income": -81115000, "net_income_to_common": -81115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263909000, "total_current_assets": 434034000, "total_assets": 1316060000, "short_term_debt": 46867000, "long_term_debt": 235074000, "total_debt": 281941000, "total_liabilities": 1216187000, "total_equity": 2476000, "shares_outstanding": 576426623, "goodwill_and_intangibles": 335974000 }, "cash_flow": { "operating_cash_flow": -3791000, "capital_expenditure": 10241000, "free_cash_flow": 6450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347858, "ticker_id": 4137, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-66263000", "ebitda": "-52757000", "netIncome": "-81115000", "grossProfit": "-18051000", "depreciation": "None", "totalRevenue": "246380000", "costOfRevenue": "264431000", "interestIncome": "31000", "incomeBeforeTax": "-80483000", "interestExpense": "14220000", "operatingIncome": "-64915000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "632000", "reportedCurrency": "USD", "netInterestIncome": "-14189000", "nonInterestIncome": "None", "operatingExpenses": "46864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11608000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13506000", "sellingGeneralAndAdministrative": "23539000", "netIncomeFromContinuingOperations": "-81115000" }, "balance": { "goodwill": "218208000", "inventory": "20400000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1316060000", "longTermDebt": "235074000", "shortTermDebt": "46867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117766000", "reportedCurrency": "USD", "retainedEarnings": "-1763260000", "totalLiabilities": "1216187000", "otherCurrentAssets": "99960000", "totalCurrentAssets": "434034000", "currentLongTermDebt": "23998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882026000", "currentAccountsPayable": "32973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336897000", "totalShareholderEquity": "2476000", "capitalLeaseObligations": "77825000", "otherCurrentLiabilities": "104416000", "totalCurrentLiabilities": "907502000", "otherNonCurrentLiabilities": "20136000", "totalNonCurrentLiabilities": "308685000", "cashAndShortTermInvestments": "263909000", "commonStockSharesOutstanding": "576426623", "intangibleAssetsExcludingGoodwill": "117766000", "cashAndCashEquivalentsAtCarryingValue": "263909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10236000", "operatingCashflow": "-3791000", "capitalExpenditures": "10241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17783000", "cashflowFromInvestment": "4251000", "stockBasedCompensation": "3983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246380000, "cost_of_revenue": 264431000, "gross_profit": -18051000, "research_and_development": 11608000, "selling_general_admin": 23539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -66263000, "depreciation_amortisation": 13506000, "ebitda": -52757000, "interest_expense": 14220000, "interest_income": null, "other_non_operating": null, "pretax_income": -80483000, "tax_provision": 632000, "effective_tax_rate": null, "net_income": -81115000, "net_income_continuing_ops": -81115000, "net_income_to_common": -81115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263909000, "short_term_investments": null, "net_receivables": 49765000, "inventory": 20400000, "other_current_assets": null, "total_current_assets": 434034000, "net_ppe": null, "goodwill": 218208000, "intangible_assets": 117766000, "goodwill_and_intangibles": 335974000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 882026000, "total_assets": 1316060000, "short_term_debt": 46867000, "accounts_payable": 32973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907502000, "long_term_debt": 235074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308685000, "total_liabilities": 1216187000, "total_debt": 281941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1763260000, "total_equity": 2476000, "shares_outstanding": 576426623, "operating_cash_flow": -3791000, "stock_based_compensation": 3983000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17783000, "free_cash_flow": 6450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-66263000", "ebitda": "-52757000", "netIncome": "-81115000", "grossProfit": "-18051000", "depreciation": "None", "totalRevenue": "246380000", "costOfRevenue": "264431000", "interestIncome": "31000", "incomeBeforeTax": "-80483000", "interestExpense": "14220000", "operatingIncome": "-64915000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "632000", "reportedCurrency": "USD", "netInterestIncome": "-14189000", "nonInterestIncome": "None", "operatingExpenses": "46864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11608000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13506000", "sellingGeneralAndAdministrative": "23539000", "netIncomeFromContinuingOperations": "-81115000" }, "balance": { "goodwill": "218208000", "inventory": "20400000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "1316060000", "longTermDebt": "235074000", "shortTermDebt": "46867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "117766000", "reportedCurrency": "USD", "retainedEarnings": "-1763260000", "totalLiabilities": "1216187000", "otherCurrentAssets": "99960000", "totalCurrentAssets": "434034000", "currentLongTermDebt": "23998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "882026000", "currentAccountsPayable": "32973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "336897000", "totalShareholderEquity": "2476000", "capitalLeaseObligations": "77825000", "otherCurrentLiabilities": "104416000", "totalCurrentLiabilities": "907502000", "otherNonCurrentLiabilities": "20136000", "totalNonCurrentLiabilities": "308685000", "cashAndShortTermInvestments": "263909000", "commonStockSharesOutstanding": "576426623", "intangibleAssetsExcludingGoodwill": "117766000", "cashAndCashEquivalentsAtCarryingValue": "263909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10236000", "operatingCashflow": "-3791000", "capitalExpenditures": "10241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17783000", "cashflowFromInvestment": "4251000", "stockBasedCompensation": "3983000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13506000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 320063000, "cost_of_revenue": 299887000, "gross_profit": 20176000, "ebit": -132976000, "ebitda": -117517000, "pretax_income": -144234000, "tax_provision": 579000, "net_income": -144813000, "net_income_to_common": -144813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244847000, "total_current_assets": 409768000, "total_assets": 1327694000, "short_term_debt": -75587000, "long_term_debt": 235429000, "total_debt": 159842000, "total_liabilities": 1182454000, "total_equity": 145240000, "shares_outstanding": 412610030, "goodwill_and_intangibles": 337591000 }, "cash_flow": { "operating_cash_flow": -249824000, "capital_expenditure": 4578000, "free_cash_flow": -245246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347860, "ticker_id": 4137, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-132976000", "ebitda": "-117517000", "netIncome": "-144813000", "grossProfit": "20176000", "depreciation": "None", "totalRevenue": "320063000", "costOfRevenue": "299887000", "interestIncome": "404000", "incomeBeforeTax": "-144234000", "interestExpense": "11258000", "operatingIncome": "-129005000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-10854000", "nonInterestIncome": "None", "operatingExpenses": "149181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19962000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15459000", "sellingGeneralAndAdministrative": "42853000", "netIncomeFromContinuingOperations": "-144813000" }, "balance": { "goodwill": "214808000", "inventory": "26052000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1327694000", "longTermDebt": "235429000", "shortTermDebt": "-75587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122783000", "reportedCurrency": "USD", "retainedEarnings": "-1682145000", "totalLiabilities": "1182454000", "otherCurrentAssets": "84644000", "totalCurrentAssets": "409768000", "currentLongTermDebt": "25227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917926000", "currentAccountsPayable": "25568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435841000", "shortLongTermDebtTotal": "319568000", "totalShareholderEquity": "145240000", "capitalLeaseObligations": "58912000", "otherCurrentLiabilities": "127011000", "totalCurrentLiabilities": "869020000", "otherNonCurrentLiabilities": "17872000", "totalNonCurrentLiabilities": "313434000", "cashAndShortTermInvestments": "244847000", "commonStockSharesOutstanding": "412610030", "intangibleAssetsExcludingGoodwill": "122783000", "cashAndCashEquivalentsAtCarryingValue": "244847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1831000", "operatingCashflow": "-249824000", "capitalExpenditures": "4578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301854000", "cashflowFromInvestment": "37530000", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320063000, "cost_of_revenue": 299887000, "gross_profit": 20176000, "research_and_development": 19962000, "selling_general_admin": 42853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -132976000, "depreciation_amortisation": 15459000, "ebitda": -117517000, "interest_expense": 11258000, "interest_income": null, "other_non_operating": null, "pretax_income": -144234000, "tax_provision": 579000, "effective_tax_rate": null, "net_income": -144813000, "net_income_continuing_ops": -144813000, "net_income_to_common": -144813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244847000, "short_term_investments": null, "net_receivables": 54225000, "inventory": 26052000, "other_current_assets": null, "total_current_assets": 409768000, "net_ppe": null, "goodwill": 214808000, "intangible_assets": 122783000, "goodwill_and_intangibles": 337591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917926000, "total_assets": 1327694000, "short_term_debt": -75587000, "accounts_payable": 25568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 869020000, "long_term_debt": 235429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 313434000, "total_liabilities": 1182454000, "total_debt": 159842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1682145000, "total_equity": 145240000, "shares_outstanding": 412610030, "operating_cash_flow": -249824000, "stock_based_compensation": 3508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37530000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 301854000, "free_cash_flow": -245246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-132976000", "ebitda": "-117517000", "netIncome": "-144813000", "grossProfit": "20176000", "depreciation": "None", "totalRevenue": "320063000", "costOfRevenue": "299887000", "interestIncome": "404000", "incomeBeforeTax": "-144234000", "interestExpense": "11258000", "operatingIncome": "-129005000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "579000", "reportedCurrency": "USD", "netInterestIncome": "-10854000", "nonInterestIncome": "None", "operatingExpenses": "149181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19962000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "299887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15459000", "sellingGeneralAndAdministrative": "42853000", "netIncomeFromContinuingOperations": "-144813000" }, "balance": { "goodwill": "214808000", "inventory": "26052000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "1327694000", "longTermDebt": "235429000", "shortTermDebt": "-75587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "122783000", "reportedCurrency": "USD", "retainedEarnings": "-1682145000", "totalLiabilities": "1182454000", "otherCurrentAssets": "84644000", "totalCurrentAssets": "409768000", "currentLongTermDebt": "25227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54225000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917926000", "currentAccountsPayable": "25568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435841000", "shortLongTermDebtTotal": "319568000", "totalShareholderEquity": "145240000", "capitalLeaseObligations": "58912000", "otherCurrentLiabilities": "127011000", "totalCurrentLiabilities": "869020000", "otherNonCurrentLiabilities": "17872000", "totalNonCurrentLiabilities": "313434000", "cashAndShortTermInvestments": "244847000", "commonStockSharesOutstanding": "412610030", "intangibleAssetsExcludingGoodwill": "122783000", "cashAndCashEquivalentsAtCarryingValue": "244847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144813000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1831000", "operatingCashflow": "-249824000", "capitalExpenditures": "4578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "301854000", "cashflowFromInvestment": "37530000", "stockBasedCompensation": "3508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2992", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15459000", "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": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "income_statement": { "revenue": 335062000, "cost_of_revenue": 343026000, "gross_profit": -7964000, "ebit": -152951000, "ebitda": -137828000, "pretax_income": -160609000, "tax_provision": -16000, "net_income": -160593000, "net_income_to_common": -160593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151828000, "total_current_assets": 349873000, "total_assets": 1386171000, "short_term_debt": -89360000, "long_term_debt": 210051000, "total_debt": 120691000, "total_liabilities": 1373352000, "total_equity": 12819000, "shares_outstanding": 255702000, "goodwill_and_intangibles": 412721000 }, "cash_flow": { "operating_cash_flow": -209188000, "capital_expenditure": 9254000, "free_cash_flow": -199934000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 347861, "ticker_id": 4137, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:06.610214+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-152951000", "ebitda": "-137828000", "netIncome": "-160593000", "grossProfit": "-7964000", "depreciation": "None", "totalRevenue": "335062000", "costOfRevenue": "343026000", "interestIncome": "1865000", "incomeBeforeTax": "-160609000", "interestExpense": "7658000", "operatingIncome": "-152987000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "-5793000", "nonInterestIncome": "None", "operatingExpenses": "145023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14430000", "otherNonOperatingIncome": "36000", "costofGoodsAndServicesSold": "343026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15123000", "sellingGeneralAndAdministrative": "40065000", "netIncomeFromContinuingOperations": "-160593000" }, "balance": { "goodwill": "282133000", "inventory": "28806000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1386171000", "longTermDebt": "210051000", "shortTermDebt": "-89360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "130588000", "reportedCurrency": "USD", "retainedEarnings": "-1537332000", "totalLiabilities": "1373352000", "otherCurrentAssets": "80015000", "totalCurrentAssets": "349873000", "currentLongTermDebt": "26504000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036298000", "currentAccountsPayable": "52110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "401021000", "shortLongTermDebtTotal": "307878000", "totalShareholderEquity": "12819000", "capitalLeaseObligations": "71323000", "otherCurrentLiabilities": "163496000", "totalCurrentLiabilities": "1070717000", "otherNonCurrentLiabilities": "92584000", "totalNonCurrentLiabilities": "302635000", "cashAndShortTermInvestments": "151828000", "commonStockSharesOutstanding": "255702000", "intangibleAssetsExcludingGoodwill": "130588000", "cashAndCashEquivalentsAtCarryingValue": "151828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9074000", "operatingCashflow": "-209188000", "capitalExpenditures": "9254000", "changeInReceivables": "23580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11931000", "cashflowFromInvestment": "10124000", "stockBasedCompensation": "6604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-210995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335062000, "cost_of_revenue": 343026000, "gross_profit": -7964000, "research_and_development": 14430000, "selling_general_admin": 40065000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -152951000, "depreciation_amortisation": 15123000, "ebitda": -137828000, "interest_expense": 7658000, "interest_income": null, "other_non_operating": null, "pretax_income": -160609000, "tax_provision": -16000, "effective_tax_rate": null, "net_income": -160593000, "net_income_continuing_ops": -160593000, "net_income_to_common": -160593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151828000, "short_term_investments": null, "net_receivables": 89224000, "inventory": 28806000, "other_current_assets": null, "total_current_assets": 349873000, "net_ppe": null, "goodwill": 282133000, "intangible_assets": 130588000, "goodwill_and_intangibles": 412721000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1036298000, "total_assets": 1386171000, "short_term_debt": -89360000, "accounts_payable": 52110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1070717000, "long_term_debt": 210051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 302635000, "total_liabilities": 1373352000, "total_debt": 120691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1537332000, "total_equity": 12819000, "shares_outstanding": 255702000, "operating_cash_flow": -209188000, "stock_based_compensation": 6604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9254000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11931000, "free_cash_flow": -199934000, "net_change_in_cash": -210995000 }, "raw_data": { "income": { "ebit": "-152951000", "ebitda": "-137828000", "netIncome": "-160593000", "grossProfit": "-7964000", "depreciation": "None", "totalRevenue": "335062000", "costOfRevenue": "343026000", "interestIncome": "1865000", "incomeBeforeTax": "-160609000", "interestExpense": "7658000", "operatingIncome": "-152987000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16000", "reportedCurrency": "USD", "netInterestIncome": "-5793000", "nonInterestIncome": "None", "operatingExpenses": "145023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14430000", "otherNonOperatingIncome": "36000", "costofGoodsAndServicesSold": "343026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15123000", "sellingGeneralAndAdministrative": "40065000", "netIncomeFromContinuingOperations": "-160593000" }, "balance": { "goodwill": "282133000", "inventory": "28806000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "1386171000", "longTermDebt": "210051000", "shortTermDebt": "-89360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "130588000", "reportedCurrency": "USD", "retainedEarnings": "-1537332000", "totalLiabilities": "1373352000", "otherCurrentAssets": "80015000", "totalCurrentAssets": "349873000", "currentLongTermDebt": "26504000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1036298000", "currentAccountsPayable": "52110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "401021000", "shortLongTermDebtTotal": "307878000", "totalShareholderEquity": "12819000", "capitalLeaseObligations": "71323000", "otherCurrentLiabilities": "163496000", "totalCurrentLiabilities": "1070717000", "otherNonCurrentLiabilities": "92584000", "totalNonCurrentLiabilities": "302635000", "cashAndShortTermInvestments": "151828000", "commonStockSharesOutstanding": "255702000", "intangibleAssetsExcludingGoodwill": "130588000", "cashAndCashEquivalentsAtCarryingValue": "151828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160593000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9074000", "operatingCashflow": "-209188000", "capitalExpenditures": "9254000", "changeInReceivables": "23580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11931000", "cashflowFromInvestment": "10124000", "stockBasedCompensation": "6604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-210995000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15123000", "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" ] } } }