{ "ticker": { "uuid": "f9a765bb-1395-409a-8cc2-ed2c5146f105", "symbol": "BFIIW", "name": "BurgerFi International LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/f9a765bb-1395-409a-8cc2-ed2c5146f105/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9a765bb-1395-409a-8cc2-ed2c5146f105/" }, "ticker_metadata": { "id": 5030, "uuid": "f9a765bb-1395-409a-8cc2-ed2c5146f105", "symbol": "BFIIW", "name": "BurgerFi International LLC", "asset_type": "equity", "market_cap": 181417000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Opes Acquisition Corp. The company is headquartered in Miami, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f9a765bb-1395-409a-8cc2-ed2c5146f105", "symbol": "BFIIW", "name": "BurgerFi International LLC", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/f9a765bb-1395-409a-8cc2-ed2c5146f105/", "api_url": "https://sharemaestro.com/factors/api/tickers/f9a765bb-1395-409a-8cc2-ed2c5146f105/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.59, "coverage": 0.758, "confidence": 0.227, "delta": null }, "headline_factors": { "price": 0.01, "market_cap": 243195.44, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -0.2594, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:36.505292+00:00", "batch_id": "" }, "size": { "price_close": 0.009, "market_cap": 243195.444, "market_cap_usd": 243195.444, "enterprise_value": null, "shares_outstanding": 27021716, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0022, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.064, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 0.0022, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1685, "operating_margin": -0.0694, "net_margin": -0.168, "ebitda_margin": 0.0081, "fcf_margin": -0.0227, "roe": -0.2594, "roa": -0.1112, "roic": -0.0473, "roc_greenblatt": null, "asset_turnover": 0.6621, "cash_conversion": 0.1353, "accruals_ratio": -0.0861, "sbc_to_revenue": 0.0113, "piotroski_f_score": 4, "altman_z_score": -1.299, "earnings_stability_5y": 1.0888, "revenue_stability_5y": 0.7497, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1115, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3273, "net_debt_to_ebitda": 55.7641, "debt_to_assets": 0.3169, "interest_coverage": -1.2583, "current_ratio": 0.1206, "quick_ratio": 0.1048, "net_debt": 75895000, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0657, "revenue_growth_3y_cagr": 0.7399, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.3, "book_value_growth_1y": 0.2423, "revenue_growth": -0.0657, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 167254000, "gross_profit_ttm": 28176000, "ebit_ttm": -11610000, "ebitda_ttm": 1361000, "net_income_ttm": -28095000, "eps_diluted_ttm": -1.0397, "operating_cash_flow_ttm": -6338000, "capital_expenditure_ttm": 2538000, "fcf_ttm": -3800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9227000, "cash_and_equivalents": 4147000, "total_current_assets": 9959000, "total_current_liabilities": 82598000, "net_ppe": null, "total_assets": 252608000, "total_debt": 80042000, "total_equity": 108328000, "net_working_capital": -13493000, "book_value_per_share": 4.0089, "retained_earnings": -264397000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -72084000, "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "quality_value_composite": 0.59, "os_score": 0.7, "value_percentile": 0.59, "quality_percentile": 0.59, "momentum_percentile": 0.59, "factor_coverage": 0.758, "signal_confidence": 0.227, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 534, "ticker_id": 5030, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:36.505292+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.009, "market_cap": 243195.444, "market_cap_usd": 243195.444, "enterprise_value": null, "shares_outstanding": 27021716, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00224499, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.0639988, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16846234, "operating_margin": -0.06941538, "net_margin": -0.16797805, "ebitda_margin": 0.00813732, "fcf_margin": -0.02271993, "roe": -0.25935123, "roa": -0.11121976, "roic": -0.04726609, "roc_greenblatt": null, "asset_turnover": 0.66210888, "cash_conversion": 0.13525538, "accruals_ratio": -0.0861295, "sbc_to_revenue": 0.01131214, "debt_to_equity": 1.32726534, "net_debt_to_ebitda": 55.76414401, "debt_to_assets": 0.31686249, "interest_coverage": -1.25826379, "current_ratio": 0.12057193, "quick_ratio": 0.10477251, "net_debt": 75895000, "revenue_growth_1y": -0.06574537, "revenue_growth_3y_cagr": 0.73989487, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.30003421, "book_value_growth_1y": 0.24227063, "piotroski_f_score": 4, "altman_z_score": -1.2989503, "earnings_stability_5y": 1.088763, "revenue_stability_5y": 0.749681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "revenue_ttm": 167254000, "gross_profit_ttm": 28176000, "ebit_ttm": -11610000, "ebitda_ttm": 1361000, "net_income_ttm": -28095000, "eps_diluted_ttm": -1.03971931, "operating_cash_flow_ttm": -6338000, "capital_expenditure_ttm": 2538000, "fcf_ttm": -3800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9227000, "cash_and_equivalents": 4147000, "total_current_assets": 9959000, "total_current_liabilities": 82598000, "net_ppe": null, "total_assets": 252608000, "total_debt": 80042000, "total_equity": 108328000, "net_working_capital": -13493000, "book_value_per_share": 4.00892379, "retained_earnings": -264397000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -72084000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.758, "signal_confidence": 0.227, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.01, "os": 0.7, "value": 0.59, "quality": 0.59, "momentum": 0.59, "confidence": 0.227, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.2594, "momentum_12_1": null, "complete_fields": { "id": 534, "ticker_id": 5030, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2023-12-31", "financials_age_days": 889, "has_full_data": false, "completeness_score": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:36.505292+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.009, "market_cap": 243195.444, "market_cap_usd": 243195.444, "enterprise_value": null, "shares_outstanding": 27021716, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00224499, "ptbv_ratio": null, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.0639988, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16846234, "operating_margin": -0.06941538, "net_margin": -0.16797805, "ebitda_margin": 0.00813732, "fcf_margin": -0.02271993, "roe": -0.25935123, "roa": -0.11121976, "roic": -0.04726609, "roc_greenblatt": null, "asset_turnover": 0.66210888, "cash_conversion": 0.13525538, "accruals_ratio": -0.0861295, "sbc_to_revenue": 0.01131214, "debt_to_equity": 1.32726534, "net_debt_to_ebitda": 55.76414401, "debt_to_assets": 0.31686249, "interest_coverage": -1.25826379, "current_ratio": 0.12057193, "quick_ratio": 0.10477251, "net_debt": 75895000, "revenue_growth_1y": -0.06574537, "revenue_growth_3y_cagr": 0.73989487, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -2.30003421, "book_value_growth_1y": 0.24227063, "piotroski_f_score": 4, "altman_z_score": -1.2989503, "earnings_stability_5y": 1.088763, "revenue_stability_5y": 0.749681, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": null, "volatility_252d": 0, "volatility_60d": 0, "max_drawdown_12m": 0, "revenue_ttm": 167254000, "gross_profit_ttm": 28176000, "ebit_ttm": -11610000, "ebitda_ttm": 1361000, "net_income_ttm": -28095000, "eps_diluted_ttm": -1.03971931, "operating_cash_flow_ttm": -6338000, "capital_expenditure_ttm": 2538000, "fcf_ttm": -3800000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9227000, "cash_and_equivalents": 4147000, "total_current_assets": 9959000, "total_current_liabilities": 82598000, "net_ppe": null, "total_assets": 252608000, "total_debt": 80042000, "total_equity": 108328000, "net_working_capital": -13493000, "book_value_per_share": 4.00892379, "retained_earnings": -264397000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -72084000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 41, "quality_composite": 41, "momentum_composite": 41, "growth_composite": 41, "yield_composite": 41, "svqf_composite": 39, "vc1_composite": 41, "vc2_composite": 41, "vc3_composite": 41, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.758, "signal_confidence": 0.227, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 170100000, "cost_of_revenue": 157457000, "gross_profit": 12643000, "ebit": -14067000, "ebitda": -913000, "pretax_income": -30773000, "tax_provision": -65000, "net_income": -30708000, "net_income_to_common": -30708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7556000, "total_current_assets": 12500000, "total_assets": 258476000, "short_term_debt": 62945000, "long_term_debt": 16206000, "total_debt": 79151000, "total_liabilities": 145597000, "total_equity": 112879000, "shares_outstanding": 25521098, "goodwill_and_intangibles": 182477000 }, "cash_flow": { "operating_cash_flow": -5383000, "capital_expenditure": 2503000, "free_cash_flow": -2880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28262, "ticker_id": 5030, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14067000", "ebitda": "-913000", "netIncome": "-30708000", "grossProfit": "12643000", "depreciation": "None", "totalRevenue": "170100000", "costOfRevenue": "157457000", "interestIncome": "309000", "incomeBeforeTax": "-30773000", "interestExpense": "8828000", "operatingIncome": "-14067000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-65000", "reportedCurrency": "USD", "netInterestIncome": "-8605000", "nonInterestIncome": "None", "operatingExpenses": "26710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13154000", "sellingGeneralAndAdministrative": "28089000", "netIncomeFromContinuingOperations": "-46273000" }, "balance": { "goodwill": "31621000", "inventory": "1190000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "258476000", "longTermDebt": "16206000", "shortTermDebt": "62945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "150856000", "reportedCurrency": "USD", "retainedEarnings": "-257858999", "totalLiabilities": "145597000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "12500000", "currentLongTermDebt": "52834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245976000", "currentAccountsPayable": "7093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123782000", "totalShareholderEquity": "112879000", "capitalLeaseObligations": "54742000", "otherCurrentLiabilities": "12654000", "totalCurrentLiabilities": "82692000", "otherNonCurrentLiabilities": "740000", "totalNonCurrentLiabilities": "62905000", "cashAndShortTermInvestments": "7556000", "commonStockSharesOutstanding": "25521098", "intangibleAssetsExcludingGoodwill": "150856000", "cashAndCashEquivalentsAtCarryingValue": "7556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "152000", "operatingCashflow": "-5383000", "capitalExpenditures": "2503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2589000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170100000, "cost_of_revenue": 157457000, "gross_profit": 12643000, "research_and_development": null, "selling_general_admin": 28089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14067000, "depreciation_amortisation": 13154000, "ebitda": -913000, "interest_expense": 8828000, "interest_income": null, "other_non_operating": null, "pretax_income": -30773000, "tax_provision": -65000, "effective_tax_rate": null, "net_income": -30708000, "net_income_continuing_ops": -46273000, "net_income_to_common": -30708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7556000, "short_term_investments": null, "net_receivables": 1368000, "inventory": 1190000, "other_current_assets": null, "total_current_assets": 12500000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 150856000, "goodwill_and_intangibles": 182477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 245976000, "total_assets": 258476000, "short_term_debt": 62945000, "accounts_payable": 7093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82692000, "long_term_debt": 16206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62905000, "total_liabilities": 145597000, "total_debt": 79151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257858999, "total_equity": 112879000, "shares_outstanding": 25521098, "operating_cash_flow": -5383000, "stock_based_compensation": 5612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2589000, "free_cash_flow": -2880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14067000", "ebitda": "-913000", "netIncome": "-30708000", "grossProfit": "12643000", "depreciation": "None", "totalRevenue": "170100000", "costOfRevenue": "157457000", "interestIncome": "309000", "incomeBeforeTax": "-30773000", "interestExpense": "8828000", "operatingIncome": "-14067000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-65000", "reportedCurrency": "USD", "netInterestIncome": "-8605000", "nonInterestIncome": "None", "operatingExpenses": "26710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13154000", "sellingGeneralAndAdministrative": "28089000", "netIncomeFromContinuingOperations": "-46273000" }, "balance": { "goodwill": "31621000", "inventory": "1190000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "258476000", "longTermDebt": "16206000", "shortTermDebt": "62945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "150856000", "reportedCurrency": "USD", "retainedEarnings": "-257858999", "totalLiabilities": "145597000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "12500000", "currentLongTermDebt": "52834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245976000", "currentAccountsPayable": "7093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123782000", "totalShareholderEquity": "112879000", "capitalLeaseObligations": "54742000", "otherCurrentLiabilities": "12654000", "totalCurrentLiabilities": "82692000", "otherNonCurrentLiabilities": "740000", "totalNonCurrentLiabilities": "62905000", "cashAndShortTermInvestments": "7556000", "commonStockSharesOutstanding": "25521098", "intangibleAssetsExcludingGoodwill": "150856000", "cashAndCashEquivalentsAtCarryingValue": "7556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "152000", "operatingCashflow": "-5383000", "capitalExpenditures": "2503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2589000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-389000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13154000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 178720000, "cost_of_revenue": 113879000, "gross_profit": 64841000, "ebit": -20456000, "ebitda": -3318000, "pretax_income": -103527000, "tax_provision": -95000, "net_income": -103432000, "net_income_to_common": -103432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11917000, "total_current_assets": 18459000, "total_assets": 276780000, "short_term_debt": 14909000, "long_term_debt": 63029000, "total_debt": 77938000, "total_liabilities": 197833000, "total_equity": 78947000, "shares_outstanding": 22173694, "goodwill_and_intangibles": 191829000 }, "cash_flow": { "operating_cash_flow": 2168000, "capital_expenditure": 2517000, "free_cash_flow": 4685000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28267, "ticker_id": 5030, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20456000", "ebitda": "-3318000", "netIncome": "-103432000", "grossProfit": "64841000", "depreciation": "None", "totalRevenue": "178720000", "costOfRevenue": "113879000", "interestIncome": "71000", "incomeBeforeTax": "-103527000", "interestExpense": "8659000", "operatingIncome": "-23131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "87972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2511000", "costofGoodsAndServicesSold": "113879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17138000", "sellingGeneralAndAdministrative": "36213000", "netIncomeFromContinuingOperations": "-103432000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "63029000", "shortTermDebt": "14909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "4985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118686000", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "50672000", "otherCurrentLiabilities": "15607000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "102613000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22173694", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "2168000", "capitalExpenditures": "2517000", "changeInReceivables": "-268000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3591000", "cashflowFromInvestment": "-1549000", "stockBasedCompensation": "10239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178720000, "cost_of_revenue": 113879000, "gross_profit": 64841000, "research_and_development": null, "selling_general_admin": 36213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20456000, "depreciation_amortisation": 17138000, "ebitda": -3318000, "interest_expense": 8659000, "interest_income": null, "other_non_operating": null, "pretax_income": -103527000, "tax_provision": -95000, "effective_tax_rate": null, "net_income": -103432000, "net_income_continuing_ops": -103432000, "net_income_to_common": -103432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11917000, "short_term_investments": null, "net_receivables": 1766000, "inventory": 1320000, "other_current_assets": null, "total_current_assets": 18459000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 160208000, "goodwill_and_intangibles": 191829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258321000, "total_assets": 276780000, "short_term_debt": 14909000, "accounts_payable": 8464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40203000, "long_term_debt": 63029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 157630000, "total_liabilities": 197833000, "total_debt": 77938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227151000, "total_equity": 78947000, "shares_outstanding": 22173694, "operating_cash_flow": 2168000, "stock_based_compensation": 10239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3591000, "free_cash_flow": 4685000, "net_change_in_cash": -2972000 }, "raw_data": { "income": { "ebit": "-20456000", "ebitda": "-3318000", "netIncome": "-103432000", "grossProfit": "64841000", "depreciation": "None", "totalRevenue": "178720000", "costOfRevenue": "113879000", "interestIncome": "71000", "incomeBeforeTax": "-103527000", "interestExpense": "8659000", "operatingIncome": "-23131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-95000", "reportedCurrency": "USD", "netInterestIncome": "-8659000", "nonInterestIncome": "None", "operatingExpenses": "87972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2511000", "costofGoodsAndServicesSold": "113879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17138000", "sellingGeneralAndAdministrative": "36213000", "netIncomeFromContinuingOperations": "-103432000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "63029000", "shortTermDebt": "14909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "4985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118686000", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "50672000", "otherCurrentLiabilities": "15607000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "102613000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22173694", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "67000", "operatingCashflow": "2168000", "capitalExpenditures": "2517000", "changeInReceivables": "-268000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3591000", "cashflowFromInvestment": "-1549000", "stockBasedCompensation": "10239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2972000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 68867000, "cost_of_revenue": 52866000, "gross_profit": 16001000, "ebit": -18790000, "ebitda": -8730000, "pretax_income": -121182000, "tax_provision": 312000, "net_income": -121494000, "net_income_to_common": -121494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14889000, "total_current_assets": 21223000, "total_assets": 317719000, "short_term_debt": 3331000, "long_term_debt": 65521000, "total_debt": 68852000, "total_liabilities": 144444000, "total_equity": 173275000, "shares_outstanding": 18624447, "goodwill_and_intangibles": 266723000 }, "cash_flow": { "operating_cash_flow": -7467000, "capital_expenditure": 10665000, "free_cash_flow": 3198000, "dividends_paid": 5293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28272, "ticker_id": 5030, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18790000", "ebitda": "-8730000", "netIncome": "-121494000", "grossProfit": "16001000", "depreciation": "None", "totalRevenue": "68867000", "costOfRevenue": "52866000", "interestIncome": "None", "incomeBeforeTax": "-121182000", "interestExpense": "1406000", "operatingIncome": "-20837000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-1406000", "nonInterestIncome": "None", "operatingExpenses": "36838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13811000", "costofGoodsAndServicesSold": "52866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10060000", "sellingGeneralAndAdministrative": "24873000", "netIncomeFromContinuingOperations": "-121494000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65521000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "2526000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3331000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29035000", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "3009000", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "18624447", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121494000", "profitLoss": "None", "dividendPayout": "5293000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "-7467000", "capitalExpenditures": "10665000", "changeInReceivables": "-633000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13012000", "cashflowFromInvestment": "-5015000", "stockBasedCompensation": "7573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68867000, "cost_of_revenue": 52866000, "gross_profit": 16001000, "research_and_development": null, "selling_general_admin": 24873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18790000, "depreciation_amortisation": 10060000, "ebitda": -8730000, "interest_expense": 1406000, "interest_income": null, "other_non_operating": null, "pretax_income": -121182000, "tax_provision": 312000, "effective_tax_rate": null, "net_income": -121494000, "net_income_continuing_ops": -121494000, "net_income_to_common": -121494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14889000, "short_term_investments": null, "net_receivables": 1689000, "inventory": 1387000, "other_current_assets": null, "total_current_assets": 21223000, "net_ppe": null, "goodwill": 98000000, "intangible_assets": 168723000, "goodwill_and_intangibles": 266723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296496000, "total_assets": 317719000, "short_term_debt": 3331000, "accounts_payable": 7841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24330000, "long_term_debt": 65521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120114000, "total_liabilities": 144444000, "total_debt": 68852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123719000, "total_equity": 173275000, "shares_outstanding": 18624447, "operating_cash_flow": -7467000, "stock_based_compensation": 7573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5015000, "dividends_paid": 5293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13012000, "free_cash_flow": 3198000, "net_change_in_cash": -25494000 }, "raw_data": { "income": { "ebit": "-18790000", "ebitda": "-8730000", "netIncome": "-121494000", "grossProfit": "16001000", "depreciation": "None", "totalRevenue": "68867000", "costOfRevenue": "52866000", "interestIncome": "None", "incomeBeforeTax": "-121182000", "interestExpense": "1406000", "operatingIncome": "-20837000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-1406000", "nonInterestIncome": "None", "operatingExpenses": "36838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13811000", "costofGoodsAndServicesSold": "52866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10060000", "sellingGeneralAndAdministrative": "24873000", "netIncomeFromContinuingOperations": "-121494000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65521000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "2526000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3331000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29035000", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "3009000", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "18624447", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121494000", "profitLoss": "None", "dividendPayout": "5293000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000", "operatingCashflow": "-7467000", "capitalExpenditures": "10665000", "changeInReceivables": "-633000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13012000", "cashflowFromInvestment": "-5015000", "stockBasedCompensation": "7573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25494000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 32295000, "cost_of_revenue": 23384000, "gross_profit": 8911000, "ebit": 412000, "ebitda": 1822000, "pretax_income": 635000, "tax_provision": 147000, "net_income": 488000, "net_income_to_common": 488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36720000, "total_current_assets": 44421000, "total_assets": 289116000, "short_term_debt": 4450000, "long_term_debt": 1522000, "total_debt": 5972000, "total_liabilities": 30041000, "total_equity": 259075000, "shares_outstanding": 17441864, "goodwill_and_intangibles": 236366000 }, "cash_flow": { "operating_cash_flow": 2696000, "capital_expenditure": 3244000, "free_cash_flow": 5940000, "dividends_paid": 6007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28277, "ticker_id": 5030, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412000", "ebitda": "1822000", "netIncome": "488000", "grossProfit": "8911000", "depreciation": "None", "totalRevenue": "32295000", "costOfRevenue": "23384000", "interestIncome": "131000", "incomeBeforeTax": "635000", "interestExpense": "125000", "operatingIncome": "758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-125000", "nonInterestIncome": "None", "operatingExpenses": "8153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1410000", "sellingGeneralAndAdministrative": "6925000", "netIncomeFromContinuingOperations": "635000" }, "balance": { "goodwill": "119542000", "inventory": "268000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "289116000", "longTermDebt": "1522000", "shortTermDebt": "4450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "116824000", "reportedCurrency": "USD", "retainedEarnings": "-2225000", "totalLiabilities": "30041000", "otherCurrentAssets": "1607000", "totalCurrentAssets": "44421000", "currentLongTermDebt": "4450000", "longTermInvestments": "74000", "shortTermInvestments": "None", "currentNetReceivables": "718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244695000", "currentAccountsPayable": "1678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8004000", "shortLongTermDebtTotal": "22488000", "totalShareholderEquity": "259075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2110000", "totalCurrentLiabilities": "9158000", "otherNonCurrentLiabilities": "2816000", "totalNonCurrentLiabilities": "20883000", "cashAndShortTermInvestments": "36720000", "commonStockSharesOutstanding": "17441864", "intangibleAssetsExcludingGoodwill": "116824000", "cashAndCashEquivalentsAtCarryingValue": "36720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635000", "profitLoss": "None", "dividendPayout": "6007000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000", "operatingCashflow": "2696000", "capitalExpenditures": "3244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2943000", "cashflowFromInvestment": "-26929000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49547488", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32295000, "cost_of_revenue": 23384000, "gross_profit": 8911000, "research_and_development": 2283000, "selling_general_admin": 6925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412000, "depreciation_amortisation": 1410000, "ebitda": 1822000, "interest_expense": 125000, "interest_income": null, "other_non_operating": null, "pretax_income": 635000, "tax_provision": 147000, "effective_tax_rate": null, "net_income": 488000, "net_income_continuing_ops": 635000, "net_income_to_common": 488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36720000, "short_term_investments": null, "net_receivables": 718000, "inventory": 268000, "other_current_assets": null, "total_current_assets": 44421000, "net_ppe": null, "goodwill": 119542000, "intangible_assets": 116824000, "goodwill_and_intangibles": 236366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244695000, "total_assets": 289116000, "short_term_debt": 4450000, "accounts_payable": 1678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9158000, "long_term_debt": 1522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20883000, "total_liabilities": 30041000, "total_debt": 5972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2225000, "total_equity": 259075000, "shares_outstanding": 17441864, "operating_cash_flow": 2696000, "stock_based_compensation": 522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26929000, "dividends_paid": 6007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2943000, "free_cash_flow": 5940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412000", "ebitda": "1822000", "netIncome": "488000", "grossProfit": "8911000", "depreciation": "None", "totalRevenue": "32295000", "costOfRevenue": "23384000", "interestIncome": "131000", "incomeBeforeTax": "635000", "interestExpense": "125000", "operatingIncome": "758000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "147000", "reportedCurrency": "USD", "netInterestIncome": "-125000", "nonInterestIncome": "None", "operatingExpenses": "8153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1410000", "sellingGeneralAndAdministrative": "6925000", "netIncomeFromContinuingOperations": "635000" }, "balance": { "goodwill": "119542000", "inventory": "268000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "289116000", "longTermDebt": "1522000", "shortTermDebt": "4450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "116824000", "reportedCurrency": "USD", "retainedEarnings": "-2225000", "totalLiabilities": "30041000", "otherCurrentAssets": "1607000", "totalCurrentAssets": "44421000", "currentLongTermDebt": "4450000", "longTermInvestments": "74000", "shortTermInvestments": "None", "currentNetReceivables": "718000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244695000", "currentAccountsPayable": "1678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8004000", "shortLongTermDebtTotal": "22488000", "totalShareholderEquity": "259075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2110000", "totalCurrentLiabilities": "9158000", "otherNonCurrentLiabilities": "2816000", "totalNonCurrentLiabilities": "20883000", "cashAndShortTermInvestments": "36720000", "commonStockSharesOutstanding": "17441864", "intangibleAssetsExcludingGoodwill": "116824000", "cashAndCashEquivalentsAtCarryingValue": "36720000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635000", "profitLoss": "None", "dividendPayout": "6007000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000", "operatingCashflow": "2696000", "capitalExpenditures": "3244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2943000", "cashflowFromInvestment": "-26929000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49547488", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 33555000, "cost_of_revenue": 840321, "gross_profit": 32714679, "ebit": -840321, "ebitda": -849097, "pretax_income": 1577863, "tax_provision": 416099, "net_income": 1161764, "net_income_to_common": 1161764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17862, "total_current_assets": 95185, "total_assets": 94688739, "short_term_debt": 56194, "long_term_debt": 1350699, "total_debt": 1406893, "total_liabilities": 1736445, "total_equity": 92952294, "shares_outstanding": 3808719, "goodwill_and_intangibles": 633000 }, "cash_flow": { "operating_cash_flow": -1238517, "capital_expenditure": 2437000, "free_cash_flow": 1198483, "dividends_paid": 4663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28282, "ticker_id": 5030, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-840321", "ebitda": "-849097", "netIncome": "1161764", "grossProfit": "32714679", "depreciation": "None", "totalRevenue": "33555000", "costOfRevenue": "840321", "interestIncome": "79000", "incomeBeforeTax": "1577863", "interestExpense": "2418184", "operatingIncome": "-840321", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "416099", "reportedCurrency": "USD", "netInterestIncome": "2409408", "nonInterestIncome": "None", "operatingExpenses": "840321", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1732000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-8776", "sellingGeneralAndAdministrative": "7230000", "netIncomeFromContinuingOperations": "1161764" }, "balance": { "goodwill": "398000", "inventory": "249000", "commonStock": "87952682", "currentDebt": "None", "investments": "None", "totalAssets": "94688739", "longTermDebt": "1350699", "shortTermDebt": "56194", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "235000", "reportedCurrency": "USD", "retainedEarnings": "2182299", "totalLiabilities": "1736445", "otherCurrentAssets": "77323", "totalCurrentAssets": "95185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94593554", "currentAccountsPayable": "329552", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6301000", "shortLongTermDebtTotal": "1350699", "totalShareholderEquity": "92952294", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56194", "totalCurrentLiabilities": "385746", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1350699", "cashAndShortTermInvestments": "17862", "commonStockSharesOutstanding": "3808719", "intangibleAssetsExcludingGoodwill": "235000", "cashAndCashEquivalentsAtCarryingValue": "17862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1161764", "profitLoss": "None", "dividendPayout": "4663000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-127000", "operatingCashflow": "-1238517", "capitalExpenditures": "2437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24566266", "cashflowFromInvestment": "-525000", "stockBasedCompensation": "-825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25973159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 33555000, "cost_of_revenue": 840321, "gross_profit": 32714679, "research_and_development": 1732000, "selling_general_admin": 7230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -840321, "depreciation_amortisation": -8776, "ebitda": -849097, "interest_expense": 2418184, "interest_income": null, "other_non_operating": null, "pretax_income": 1577863, "tax_provision": 416099, "effective_tax_rate": null, "net_income": 1161764, "net_income_continuing_ops": 1161764, "net_income_to_common": 1161764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17862, "short_term_investments": null, "net_receivables": 517000, "inventory": 249000, "other_current_assets": null, "total_current_assets": 95185, "net_ppe": null, "goodwill": 398000, "intangible_assets": 235000, "goodwill_and_intangibles": 633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 94593554, "total_assets": 94688739, "short_term_debt": 56194, "accounts_payable": 329552, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385746, "long_term_debt": 1350699, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1350699, "total_liabilities": 1736445, "total_debt": 1406893, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2182299, "total_equity": 92952294, "shares_outstanding": 3808719, "operating_cash_flow": -1238517, "stock_based_compensation": -825000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525000, "dividends_paid": 4663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24566266, "free_cash_flow": 1198483, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-840321", "ebitda": "-849097", "netIncome": "1161764", "grossProfit": "32714679", "depreciation": "None", "totalRevenue": "33555000", "costOfRevenue": "840321", "interestIncome": "79000", "incomeBeforeTax": "1577863", "interestExpense": "2418184", "operatingIncome": "-840321", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "416099", "reportedCurrency": "USD", "netInterestIncome": "2409408", "nonInterestIncome": "None", "operatingExpenses": "840321", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1732000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "840321", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-8776", "sellingGeneralAndAdministrative": "7230000", "netIncomeFromContinuingOperations": "1161764" }, "balance": { "goodwill": "398000", "inventory": "249000", "commonStock": "87952682", "currentDebt": "None", "investments": "None", "totalAssets": "94688739", "longTermDebt": "1350699", "shortTermDebt": "56194", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "235000", "reportedCurrency": "USD", "retainedEarnings": "2182299", "totalLiabilities": "1736445", "otherCurrentAssets": "77323", "totalCurrentAssets": "95185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "94593554", "currentAccountsPayable": "329552", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6301000", "shortLongTermDebtTotal": "1350699", "totalShareholderEquity": "92952294", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "56194", "totalCurrentLiabilities": "385746", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1350699", "cashAndShortTermInvestments": "17862", "commonStockSharesOutstanding": "3808719", "intangibleAssetsExcludingGoodwill": "235000", "cashAndCashEquivalentsAtCarryingValue": "17862", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1161764", "profitLoss": "None", "dividendPayout": "4663000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-127000", "operatingCashflow": "-1238517", "capitalExpenditures": "2437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24566266", "cashflowFromInvestment": "-525000", "stockBasedCompensation": "-825000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25973159", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 553546, "gross_profit": -553546, "ebit": -553546, "ebitda": -534148, "pretax_income": 1298461, "tax_provision": 276750, "net_income": 1021711, "net_income_to_common": 1021711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205638, "total_current_assets": 294733, "total_assets": 118034842, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 271153, "total_equity": 117763689, "shares_outstanding": 3499414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -649276, "capital_expenditure": 0, "free_cash_flow": -649276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28287, "ticker_id": 5030, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-553546", "ebitda": "-534148", "netIncome": "1021711", "grossProfit": "-553546", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "553546", "interestIncome": "1871405", "incomeBeforeTax": "1298461", "interestExpense": "1852007", "operatingIncome": "-553546", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "276750", "reportedCurrency": "USD", "netInterestIncome": "1871405", "nonInterestIncome": "None", "operatingExpenses": "553546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553546", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19398", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1021711" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "112764065", "currentDebt": "None", "investments": "None", "totalAssets": "118034842", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1020535", "totalLiabilities": "271153", "otherCurrentAssets": "89095", "totalCurrentAssets": "294733", "currentLongTermDebt": "None", "longTermInvestments": "117740109", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117740109", "currentAccountsPayable": "256301", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "117763689", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14852", "totalCurrentLiabilities": "271153", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256301", "cashAndShortTermInvestments": "205638", "commonStockSharesOutstanding": "3499414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205638", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1021711", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-649276", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116721014", "cashflowFromInvestment": "-115888100", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117150100", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 553546, "gross_profit": -553546, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -553546, "depreciation_amortisation": 19398, "ebitda": -534148, "interest_expense": 1852007, "interest_income": null, "other_non_operating": null, "pretax_income": 1298461, "tax_provision": 276750, "effective_tax_rate": null, "net_income": 1021711, "net_income_continuing_ops": 1021711, "net_income_to_common": 1021711, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205638, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 294733, "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": 117740109, "total_assets": 118034842, "short_term_debt": null, "accounts_payable": 256301, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271153, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256301, "total_liabilities": 271153, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1020535, "total_equity": 117763689, "shares_outstanding": 3499414, "operating_cash_flow": -649276, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115888100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116721014, "free_cash_flow": -649276, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-553546", "ebitda": "-534148", "netIncome": "1021711", "grossProfit": "-553546", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "553546", "interestIncome": "1871405", "incomeBeforeTax": "1298461", "interestExpense": "1852007", "operatingIncome": "-553546", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "276750", "reportedCurrency": "USD", "netInterestIncome": "1871405", "nonInterestIncome": "None", "operatingExpenses": "553546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553546", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19398", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1021711" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "112764065", "currentDebt": "None", "investments": "None", "totalAssets": "118034842", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1020535", "totalLiabilities": "271153", "otherCurrentAssets": "89095", "totalCurrentAssets": "294733", "currentLongTermDebt": "None", "longTermInvestments": "117740109", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "117740109", "currentAccountsPayable": "256301", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "117763689", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14852", "totalCurrentLiabilities": "271153", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256301", "cashAndShortTermInvestments": "205638", "commonStockSharesOutstanding": "3499414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "205638", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1021711", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-649276", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116721014", "cashflowFromInvestment": "-115888100", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117150100", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1176, "ebitda": -1176, "pretax_income": -1176, "tax_provision": null, "net_income": -1176, "net_income_to_common": -1176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22002, "total_current_assets": 22002, "total_assets": 165201, "short_term_debt": 122839, "long_term_debt": null, "total_debt": 122839, "total_liabilities": 141377, "total_equity": 23824, "shares_outstanding": 14820000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -138, "capital_expenditure": 0, "free_cash_flow": -138, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28291, "ticker_id": 5030, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1176", "ebitda": "-1176", "netIncome": "-1176", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1176", "interestExpense": "0", "operatingIncome": "-1176", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1176", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1176" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "288", "currentDebt": "None", "investments": "None", "totalAssets": "165201", "longTermDebt": "None", "shortTermDebt": "122839", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1176", "totalLiabilities": "141377", "otherCurrentAssets": "143200", "totalCurrentAssets": "22002", "currentLongTermDebt": "122839", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143199", "currentAccountsPayable": "1038", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122839", "totalShareholderEquity": "23824", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17500", "totalCurrentLiabilities": "141377", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "123877", "cashAndShortTermInvestments": "22002", "commonStockSharesOutstanding": "14820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-138", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22140", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1176, "depreciation_amortisation": null, "ebitda": -1176, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1176, "tax_provision": null, "effective_tax_rate": null, "net_income": -1176, "net_income_continuing_ops": -1176, "net_income_to_common": -1176, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22002, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22002, "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": 143199, "total_assets": 165201, "short_term_debt": 122839, "accounts_payable": 1038, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141377, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123877, "total_liabilities": 141377, "total_debt": 122839, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1176, "total_equity": 23824, "shares_outstanding": 14820000, "operating_cash_flow": -138, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22140, "free_cash_flow": -138, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1176", "ebitda": "-1176", "netIncome": "-1176", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1176", "interestExpense": "0", "operatingIncome": "-1176", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1176", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-1176" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "288", "currentDebt": "None", "investments": "None", "totalAssets": "165201", "longTermDebt": "None", "shortTermDebt": "122839", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1176", "totalLiabilities": "141377", "otherCurrentAssets": "143200", "totalCurrentAssets": "22002", "currentLongTermDebt": "122839", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143199", "currentAccountsPayable": "1038", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122839", "totalShareholderEquity": "23824", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17500", "totalCurrentLiabilities": "141377", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "123877", "cashAndShortTermInvestments": "22002", "commonStockSharesOutstanding": "14820000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1176", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-138", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22140", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 42879000, "cost_of_revenue": 39905000, "gross_profit": 2974000, "ebit": -3587000, "ebitda": -543000, "pretax_income": -6538000, "tax_provision": 3000724, "net_income": -6538000, "net_income_to_common": -6538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4147000, "total_current_assets": 9959000, "total_assets": 252608000, "short_term_debt": 63293000, "long_term_debt": 16749000, "total_debt": 80042000, "total_liabilities": 143780000, "total_equity": 108328000, "shares_outstanding": 27021716, "goodwill_and_intangibles": 180412000 }, "cash_flow": { "operating_cash_flow": -2916000, "capital_expenditure": 837000, "free_cash_flow": -2079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28260, "ticker_id": 5030, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3587000", "ebitda": "-543000", "netIncome": "-6538000", "grossProfit": "2974000", "depreciation": "None", "totalRevenue": "42879000", "costOfRevenue": "39905000", "interestIncome": "None", "incomeBeforeTax": "-6538000", "interestExpense": "2477000", "operatingIncome": "-3587000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000724", "reportedCurrency": "USD", "netInterestIncome": "-2477000", "nonInterestIncome": "None", "operatingExpenses": "6561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044000", "sellingGeneralAndAdministrative": "6263000", "netIncomeFromContinuingOperations": "-6538000" }, "balance": { "goodwill": "31621000", "inventory": "1305000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "252608000", "longTermDebt": "16749000", "shortTermDebt": "63293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "148791000", "reportedCurrency": "USD", "retainedEarnings": "-264397000", "totalLiabilities": "143780000", "otherCurrentAssets": "3151999", "totalCurrentAssets": "9959000", "currentLongTermDebt": "53064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242649000", "currentAccountsPayable": "5128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122597000", "totalShareholderEquity": "108328000", "capitalLeaseObligations": "52784000", "otherCurrentLiabilities": "14177000", "totalCurrentLiabilities": "82598000", "otherNonCurrentLiabilities": "694000", "totalNonCurrentLiabilities": "61182000", "cashAndShortTermInvestments": "4147000", "commonStockSharesOutstanding": "27021716", "intangibleAssetsExcludingGoodwill": "148791000", "cashAndCashEquivalentsAtCarryingValue": "4147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-115000", "operatingCashflow": "-2916000", "capitalExpenditures": "837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159000", "cashflowFromInvestment": "None", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42879000, "cost_of_revenue": 39905000, "gross_profit": 2974000, "research_and_development": null, "selling_general_admin": 6263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3587000, "depreciation_amortisation": 3044000, "ebitda": -543000, "interest_expense": 2477000, "interest_income": null, "other_non_operating": null, "pretax_income": -6538000, "tax_provision": 3000724, "effective_tax_rate": null, "net_income": -6538000, "net_income_continuing_ops": -6538000, "net_income_to_common": -6538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4147000, "short_term_investments": null, "net_receivables": 1355000, "inventory": 1305000, "other_current_assets": null, "total_current_assets": 9959000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 148791000, "goodwill_and_intangibles": 180412000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242649000, "total_assets": 252608000, "short_term_debt": 63293000, "accounts_payable": 5128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82598000, "long_term_debt": 16749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61182000, "total_liabilities": 143780000, "total_debt": 80042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264397000, "total_equity": 108328000, "shares_outstanding": 27021716, "operating_cash_flow": -2916000, "stock_based_compensation": 954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -159000, "free_cash_flow": -2079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3587000", "ebitda": "-543000", "netIncome": "-6538000", "grossProfit": "2974000", "depreciation": "None", "totalRevenue": "42879000", "costOfRevenue": "39905000", "interestIncome": "None", "incomeBeforeTax": "-6538000", "interestExpense": "2477000", "operatingIncome": "-3587000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3000724", "reportedCurrency": "USD", "netInterestIncome": "-2477000", "nonInterestIncome": "None", "operatingExpenses": "6561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044000", "sellingGeneralAndAdministrative": "6263000", "netIncomeFromContinuingOperations": "-6538000" }, "balance": { "goodwill": "31621000", "inventory": "1305000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "252608000", "longTermDebt": "16749000", "shortTermDebt": "63293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "148791000", "reportedCurrency": "USD", "retainedEarnings": "-264397000", "totalLiabilities": "143780000", "otherCurrentAssets": "3151999", "totalCurrentAssets": "9959000", "currentLongTermDebt": "53064000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242649000", "currentAccountsPayable": "5128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "122597000", "totalShareholderEquity": "108328000", "capitalLeaseObligations": "52784000", "otherCurrentLiabilities": "14177000", "totalCurrentLiabilities": "82598000", "otherNonCurrentLiabilities": "694000", "totalNonCurrentLiabilities": "61182000", "cashAndShortTermInvestments": "4147000", "commonStockSharesOutstanding": "27021716", "intangibleAssetsExcludingGoodwill": "148791000", "cashAndCashEquivalentsAtCarryingValue": "4147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-115000", "operatingCashflow": "-2916000", "capitalExpenditures": "837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-159000", "cashflowFromInvestment": "None", "stockBasedCompensation": "954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 41468000, "cost_of_revenue": 37841000, "gross_profit": 3627000, "ebit": -3240000, "ebitda": 120000, "pretax_income": -10665000, "tax_provision": -67000, "net_income": -10598000, "net_income_to_common": -10598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7556000, "total_current_assets": 12500000, "total_assets": 258476000, "short_term_debt": 62945000, "long_term_debt": 16206000, "total_debt": 79151000, "total_liabilities": 201226000, "total_equity": 57250000, "shares_outstanding": 26827581, "goodwill_and_intangibles": 182477000 }, "cash_flow": { "operating_cash_flow": -2219000, "capital_expenditure": 1078000, "free_cash_flow": -1141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28261, "ticker_id": 5030, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3240000", "ebitda": "120000", "netIncome": "-10598000", "grossProfit": "3627000", "depreciation": "None", "totalRevenue": "41468000", "costOfRevenue": "37841000", "interestIncome": "None", "incomeBeforeTax": "-10665000", "interestExpense": "2320000", "operatingIncome": "-3240000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-67000", "reportedCurrency": "USD", "netInterestIncome": "-2320000", "nonInterestIncome": "None", "operatingExpenses": "6867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3360000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "-10598000" }, "balance": { "goodwill": "31621000", "inventory": "1190000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "258476000", "longTermDebt": "16206000", "shortTermDebt": "62945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "150856000", "reportedCurrency": "USD", "retainedEarnings": "-257858999", "totalLiabilities": "201226000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "12500000", "currentLongTermDebt": "52834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245976000", "currentAccountsPayable": "7093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123782000", "totalShareholderEquity": "57250000", "capitalLeaseObligations": "54742000", "otherCurrentLiabilities": "12654000", "totalCurrentLiabilities": "82692000", "otherNonCurrentLiabilities": "740000", "totalNonCurrentLiabilities": "118534000", "cashAndShortTermInvestments": "7556000", "commonStockSharesOutstanding": "26827581", "intangibleAssetsExcludingGoodwill": "150856000", "cashAndCashEquivalentsAtCarryingValue": "7556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186000", "operatingCashflow": "-2219000", "capitalExpenditures": "1078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1107000", "cashflowFromInvestment": "None", "stockBasedCompensation": "211000", "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": "3360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41468000, "cost_of_revenue": 37841000, "gross_profit": 3627000, "research_and_development": null, "selling_general_admin": 5661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3240000, "depreciation_amortisation": 3360000, "ebitda": 120000, "interest_expense": 2320000, "interest_income": null, "other_non_operating": null, "pretax_income": -10665000, "tax_provision": -67000, "effective_tax_rate": null, "net_income": -10598000, "net_income_continuing_ops": -10598000, "net_income_to_common": -10598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7556000, "short_term_investments": null, "net_receivables": 1368000, "inventory": 1190000, "other_current_assets": null, "total_current_assets": 12500000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 150856000, "goodwill_and_intangibles": 182477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 245976000, "total_assets": 258476000, "short_term_debt": 62945000, "accounts_payable": 7093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82692000, "long_term_debt": 16206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 118534000, "total_liabilities": 201226000, "total_debt": 79151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257858999, "total_equity": 57250000, "shares_outstanding": 26827581, "operating_cash_flow": -2219000, "stock_based_compensation": 211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1107000, "free_cash_flow": -1141000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3240000", "ebitda": "120000", "netIncome": "-10598000", "grossProfit": "3627000", "depreciation": "None", "totalRevenue": "41468000", "costOfRevenue": "37841000", "interestIncome": "None", "incomeBeforeTax": "-10665000", "interestExpense": "2320000", "operatingIncome": "-3240000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-67000", "reportedCurrency": "USD", "netInterestIncome": "-2320000", "nonInterestIncome": "None", "operatingExpenses": "6867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3360000", "sellingGeneralAndAdministrative": "5661000", "netIncomeFromContinuingOperations": "-10598000" }, "balance": { "goodwill": "31621000", "inventory": "1190000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "258476000", "longTermDebt": "16206000", "shortTermDebt": "62945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "150856000", "reportedCurrency": "USD", "retainedEarnings": "-257858999", "totalLiabilities": "201226000", "otherCurrentAssets": "2386000", "totalCurrentAssets": "12500000", "currentLongTermDebt": "52834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245976000", "currentAccountsPayable": "7093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123782000", "totalShareholderEquity": "57250000", "capitalLeaseObligations": "54742000", "otherCurrentLiabilities": "12654000", "totalCurrentLiabilities": "82692000", "otherNonCurrentLiabilities": "740000", "totalNonCurrentLiabilities": "118534000", "cashAndShortTermInvestments": "7556000", "commonStockSharesOutstanding": "26827581", "intangibleAssetsExcludingGoodwill": "150856000", "cashAndCashEquivalentsAtCarryingValue": "7556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10598000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "186000", "operatingCashflow": "-2219000", "capitalExpenditures": "1078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1107000", "cashflowFromInvestment": "None", "stockBasedCompensation": "211000", "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": "3360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 39480000, "cost_of_revenue": 33931000, "gross_profit": 5549000, "ebit": -2448000, "ebitda": 824000, "pretax_income": -4958000, "tax_provision": 2304000, "net_income": -4958000, "net_income_to_common": -4958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9746000, "total_current_assets": 14055000, "total_assets": 263938000, "short_term_debt": 15791000, "long_term_debt": 63846000, "total_debt": 79637000, "total_liabilities": 196292000, "total_equity": 67646000, "shares_outstanding": 26793358, "goodwill_and_intangibles": 184712000 }, "cash_flow": { "operating_cash_flow": -548000, "capital_expenditure": 379000, "free_cash_flow": -169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28263, "ticker_id": 5030, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2448000", "ebitda": "824000", "netIncome": "-4958000", "grossProfit": "5549000", "depreciation": "None", "totalRevenue": "39480000", "costOfRevenue": "33931000", "interestIncome": "None", "incomeBeforeTax": "-4958000", "interestExpense": "2219000", "operatingIncome": "-3048000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2304000", "reportedCurrency": "USD", "netInterestIncome": "-2219000", "nonInterestIncome": "None", "operatingExpenses": "8082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3272000", "sellingGeneralAndAdministrative": "4810000", "netIncomeFromContinuingOperations": "-4958000" }, "balance": { "goodwill": "31621000", "inventory": "1376000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "263938000", "longTermDebt": "63846000", "shortTermDebt": "15791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "153091000", "reportedCurrency": "USD", "retainedEarnings": "-247261000", "totalLiabilities": "196292000", "otherCurrentAssets": "972000", "totalCurrentAssets": "14055000", "currentLongTermDebt": "3539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249883000", "currentAccountsPayable": "8216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120309000", "totalShareholderEquity": "67646000", "capitalLeaseObligations": "52924000", "otherCurrentLiabilities": "2700000", "totalCurrentLiabilities": "34886000", "otherNonCurrentLiabilities": "1120000", "totalNonCurrentLiabilities": "161406000", "cashAndShortTermInvestments": "9746000", "commonStockSharesOutstanding": "26793358", "intangibleAssetsExcludingGoodwill": "153091000", "cashAndCashEquivalentsAtCarryingValue": "9746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "63000", "operatingCashflow": "-548000", "capitalExpenditures": "379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-948000", "cashflowFromInvestment": "None", "stockBasedCompensation": "171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39480000, "cost_of_revenue": 33931000, "gross_profit": 5549000, "research_and_development": null, "selling_general_admin": 4810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2448000, "depreciation_amortisation": 3272000, "ebitda": 824000, "interest_expense": 2219000, "interest_income": null, "other_non_operating": null, "pretax_income": -4958000, "tax_provision": 2304000, "effective_tax_rate": null, "net_income": -4958000, "net_income_continuing_ops": -4958000, "net_income_to_common": -4958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9746000, "short_term_investments": null, "net_receivables": 1229000, "inventory": 1376000, "other_current_assets": null, "total_current_assets": 14055000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 153091000, "goodwill_and_intangibles": 184712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 249883000, "total_assets": 263938000, "short_term_debt": 15791000, "accounts_payable": 8216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34886000, "long_term_debt": 63846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161406000, "total_liabilities": 196292000, "total_debt": 79637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247261000, "total_equity": 67646000, "shares_outstanding": 26793358, "operating_cash_flow": -548000, "stock_based_compensation": 171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 379000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -948000, "free_cash_flow": -169000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2448000", "ebitda": "824000", "netIncome": "-4958000", "grossProfit": "5549000", "depreciation": "None", "totalRevenue": "39480000", "costOfRevenue": "33931000", "interestIncome": "None", "incomeBeforeTax": "-4958000", "interestExpense": "2219000", "operatingIncome": "-3048000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2304000", "reportedCurrency": "USD", "netInterestIncome": "-2219000", "nonInterestIncome": "None", "operatingExpenses": "8082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3272000", "sellingGeneralAndAdministrative": "4810000", "netIncomeFromContinuingOperations": "-4958000" }, "balance": { "goodwill": "31621000", "inventory": "1376000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "263938000", "longTermDebt": "63846000", "shortTermDebt": "15791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "153091000", "reportedCurrency": "USD", "retainedEarnings": "-247261000", "totalLiabilities": "196292000", "otherCurrentAssets": "972000", "totalCurrentAssets": "14055000", "currentLongTermDebt": "3539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1229000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "249883000", "currentAccountsPayable": "8216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120309000", "totalShareholderEquity": "67646000", "capitalLeaseObligations": "52924000", "otherCurrentLiabilities": "2700000", "totalCurrentLiabilities": "34886000", "otherNonCurrentLiabilities": "1120000", "totalNonCurrentLiabilities": "161406000", "cashAndShortTermInvestments": "9746000", "commonStockSharesOutstanding": "26793358", "intangibleAssetsExcludingGoodwill": "153091000", "cashAndCashEquivalentsAtCarryingValue": "9746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4957000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "63000", "operatingCashflow": "-548000", "capitalExpenditures": "379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-948000", "cashflowFromInvestment": "None", "stockBasedCompensation": "171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 43427000, "cost_of_revenue": 27401000, "gross_profit": 16026000, "ebit": -2335000, "ebitda": 960000, "pretax_income": -5999000, "tax_provision": 2000, "net_income": -6001000, "net_income_to_common": -6001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10711000, "total_current_assets": 16658000, "total_assets": 268275000, "short_term_debt": 15759000, "long_term_debt": 64198000, "total_debt": 79957000, "total_liabilities": 195827000, "total_equity": 72448000, "shares_outstanding": 24891449, "goodwill_and_intangibles": 186834000 }, "cash_flow": { "operating_cash_flow": -655000, "capital_expenditure": 244000, "free_cash_flow": -411000, "dividends_paid": 3520608, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28264, "ticker_id": 5030, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2335000", "ebitda": "960000", "netIncome": "-6001000", "grossProfit": "16026000", "depreciation": "None", "totalRevenue": "43427000", "costOfRevenue": "27401000", "interestIncome": "None", "incomeBeforeTax": "-5999000", "interestExpense": "2211000", "operatingIncome": "-3465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-2211000", "nonInterestIncome": "None", "operatingExpenses": "18356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-323000", "costofGoodsAndServicesSold": "27401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3295000", "sellingGeneralAndAdministrative": "6368000", "netIncomeFromContinuingOperations": "-6001000" }, "balance": { "goodwill": "31621000", "inventory": "1438000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "268275000", "longTermDebt": "64198000", "shortTermDebt": "15759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "155213000", "reportedCurrency": "USD", "retainedEarnings": "-242303000", "totalLiabilities": "195827000", "otherCurrentAssets": "1525000", "totalCurrentAssets": "16658000", "currentLongTermDebt": "3485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251617000", "currentAccountsPayable": "7723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120846000", "totalShareholderEquity": "72448000", "capitalLeaseObligations": "53163000", "otherCurrentLiabilities": "2842000", "totalCurrentLiabilities": "34705000", "otherNonCurrentLiabilities": "1330000", "totalNonCurrentLiabilities": "161122000", "cashAndShortTermInvestments": "10711000", "commonStockSharesOutstanding": "24891449", "intangibleAssetsExcludingGoodwill": "155213000", "cashAndCashEquivalentsAtCarryingValue": "10711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6002000", "profitLoss": "None", "dividendPayout": "3520608", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-655000", "capitalExpenditures": "244000", "changeInReceivables": "674000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2558000", "cashflowFromInvestment": "-218000", "stockBasedCompensation": "556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3520608", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43427000, "cost_of_revenue": 27401000, "gross_profit": 16026000, "research_and_development": null, "selling_general_admin": 6368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2335000, "depreciation_amortisation": 3295000, "ebitda": 960000, "interest_expense": 2211000, "interest_income": null, "other_non_operating": null, "pretax_income": -5999000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -6001000, "net_income_continuing_ops": -6001000, "net_income_to_common": -6001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10711000, "short_term_investments": null, "net_receivables": 1457000, "inventory": 1438000, "other_current_assets": null, "total_current_assets": 16658000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 155213000, "goodwill_and_intangibles": 186834000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 251617000, "total_assets": 268275000, "short_term_debt": 15759000, "accounts_payable": 7723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34705000, "long_term_debt": 64198000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161122000, "total_liabilities": 195827000, "total_debt": 79957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -242303000, "total_equity": 72448000, "shares_outstanding": 24891449, "operating_cash_flow": -655000, "stock_based_compensation": 556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218000, "dividends_paid": 3520608, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2558000, "free_cash_flow": -411000, "net_change_in_cash": 1685000 }, "raw_data": { "income": { "ebit": "-2335000", "ebitda": "960000", "netIncome": "-6001000", "grossProfit": "16026000", "depreciation": "None", "totalRevenue": "43427000", "costOfRevenue": "27401000", "interestIncome": "None", "incomeBeforeTax": "-5999000", "interestExpense": "2211000", "operatingIncome": "-3465000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-2211000", "nonInterestIncome": "None", "operatingExpenses": "18356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-323000", "costofGoodsAndServicesSold": "27401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3295000", "sellingGeneralAndAdministrative": "6368000", "netIncomeFromContinuingOperations": "-6001000" }, "balance": { "goodwill": "31621000", "inventory": "1438000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "268275000", "longTermDebt": "64198000", "shortTermDebt": "15759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "155213000", "reportedCurrency": "USD", "retainedEarnings": "-242303000", "totalLiabilities": "195827000", "otherCurrentAssets": "1525000", "totalCurrentAssets": "16658000", "currentLongTermDebt": "3485000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1457000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "251617000", "currentAccountsPayable": "7723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "120846000", "totalShareholderEquity": "72448000", "capitalLeaseObligations": "53163000", "otherCurrentLiabilities": "2842000", "totalCurrentLiabilities": "34705000", "otherNonCurrentLiabilities": "1330000", "totalNonCurrentLiabilities": "161122000", "cashAndShortTermInvestments": "10711000", "commonStockSharesOutstanding": "24891449", "intangibleAssetsExcludingGoodwill": "155213000", "cashAndCashEquivalentsAtCarryingValue": "10711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6002000", "profitLoss": "None", "dividendPayout": "3520608", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-655000", "capitalExpenditures": "244000", "changeInReceivables": "674000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2558000", "cashflowFromInvestment": "-218000", "stockBasedCompensation": "556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3520608", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1685000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 45235000, "cost_of_revenue": 28163000, "gross_profit": 17072000, "ebit": -3554000, "ebitda": 157000, "pretax_income": -25809000, "tax_provision": 352000, "net_income": -26161000, "net_income_to_common": -26161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11917000, "total_current_assets": 18459000, "total_assets": 276780000, "short_term_debt": 14909000, "long_term_debt": 50523000, "total_debt": 65432000, "total_liabilities": 197833000, "total_equity": 78947000, "shares_outstanding": 22256643, "goodwill_and_intangibles": 191829000 }, "cash_flow": { "operating_cash_flow": -395000, "capital_expenditure": 1187000, "free_cash_flow": 792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28265, "ticker_id": 5030, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3554000", "ebitda": "157000", "netIncome": "-26161000", "grossProfit": "17072000", "depreciation": "None", "totalRevenue": "45235000", "costOfRevenue": "28163000", "interestIncome": "140000", "incomeBeforeTax": "-25809000", "interestExpense": "2096000", "operatingIncome": "-3554000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "352000", "reportedCurrency": "USD", "netInterestIncome": "-2078000", "nonInterestIncome": "None", "operatingExpenses": "20642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2166000", "costofGoodsAndServicesSold": "28163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3711000", "sellingGeneralAndAdministrative": "7860000", "netIncomeFromContinuingOperations": "-26163000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "50523000", "shortTermDebt": "14909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "3490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118686000", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "52901000", "otherCurrentLiabilities": "15607000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "102613000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22256643", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-3000", "operatingCashflow": "-395000", "capitalExpenditures": "1187000", "changeInReceivables": "-563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "-1127000", "stockBasedCompensation": "944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45235000, "cost_of_revenue": 28163000, "gross_profit": 17072000, "research_and_development": null, "selling_general_admin": 7860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3554000, "depreciation_amortisation": 3711000, "ebitda": 157000, "interest_expense": 2096000, "interest_income": null, "other_non_operating": null, "pretax_income": -25809000, "tax_provision": 352000, "effective_tax_rate": null, "net_income": -26161000, "net_income_continuing_ops": -26163000, "net_income_to_common": -26161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11917000, "short_term_investments": null, "net_receivables": 1766000, "inventory": 1320000, "other_current_assets": null, "total_current_assets": 18459000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 160208000, "goodwill_and_intangibles": 191829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258321000, "total_assets": 276780000, "short_term_debt": 14909000, "accounts_payable": 8464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40203000, "long_term_debt": 50523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 157630000, "total_liabilities": 197833000, "total_debt": 65432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227151000, "total_equity": 78947000, "shares_outstanding": 22256643, "operating_cash_flow": -395000, "stock_based_compensation": 944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1127000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -702000, "free_cash_flow": 792000, "net_change_in_cash": -2224000 }, "raw_data": { "income": { "ebit": "-3554000", "ebitda": "157000", "netIncome": "-26161000", "grossProfit": "17072000", "depreciation": "None", "totalRevenue": "45235000", "costOfRevenue": "28163000", "interestIncome": "140000", "incomeBeforeTax": "-25809000", "interestExpense": "2096000", "operatingIncome": "-3554000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "352000", "reportedCurrency": "USD", "netInterestIncome": "-2078000", "nonInterestIncome": "None", "operatingExpenses": "20642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2166000", "costofGoodsAndServicesSold": "28163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3711000", "sellingGeneralAndAdministrative": "7860000", "netIncomeFromContinuingOperations": "-26163000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "50523000", "shortTermDebt": "14909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "3490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "118686000", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "52901000", "otherCurrentLiabilities": "15607000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "102613000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22256643", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-3000", "operatingCashflow": "-395000", "capitalExpenditures": "1187000", "changeInReceivables": "-563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "-1127000", "stockBasedCompensation": "944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2224000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 45236000, "cost_of_revenue": 37233000, "gross_profit": 8003000, "ebit": -2549000, "ebitda": -20002000, "pretax_income": -25811000, "tax_provision": null, "net_income": -26163000, "net_income_to_common": -26163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11917000, "total_current_assets": 18459000, "total_assets": 276780000, "short_term_debt": null, "long_term_debt": 63029000, "total_debt": 63029000, "total_liabilities": 197833000, "total_equity": 78947000, "shares_outstanding": 22257772, "goodwill_and_intangibles": 191829000 }, "cash_flow": { "operating_cash_flow": -395000, "capital_expenditure": 1187000, "free_cash_flow": 792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28266, "ticker_id": 5030, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-20002000", "netIncome": "-26163000", "grossProfit": "8003000", "depreciation": "None", "totalRevenue": "45236000", "costOfRevenue": "37233000", "interestIncome": "None", "incomeBeforeTax": "-25811000", "interestExpense": "2097000", "operatingIncome": "-2549000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2097000", "nonInterestIncome": "None", "operatingExpenses": "47785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7975000", "netIncomeFromContinuingOperations": "-26163000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "63029000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "4985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "50672000", "otherCurrentLiabilities": "6241000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22257772", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000", "operatingCashflow": "-395000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "None", "stockBasedCompensation": "944000", "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": "3711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45236000, "cost_of_revenue": 37233000, "gross_profit": 8003000, "research_and_development": null, "selling_general_admin": 7975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2549000, "depreciation_amortisation": null, "ebitda": -20002000, "interest_expense": 2097000, "interest_income": null, "other_non_operating": null, "pretax_income": -25811000, "tax_provision": null, "effective_tax_rate": null, "net_income": -26163000, "net_income_continuing_ops": -26163000, "net_income_to_common": -26163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11917000, "short_term_investments": null, "net_receivables": 1766000, "inventory": 1320000, "other_current_assets": null, "total_current_assets": 18459000, "net_ppe": null, "goodwill": 31621000, "intangible_assets": 160208000, "goodwill_and_intangibles": 191829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 258321000, "total_assets": 276780000, "short_term_debt": null, "accounts_payable": 8464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40203000, "long_term_debt": 63029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 157630000, "total_liabilities": 197833000, "total_debt": 63029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227151000, "total_equity": 78947000, "shares_outstanding": 22257772, "operating_cash_flow": -395000, "stock_based_compensation": 944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -702000, "free_cash_flow": 792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-20002000", "netIncome": "-26163000", "grossProfit": "8003000", "depreciation": "None", "totalRevenue": "45236000", "costOfRevenue": "37233000", "interestIncome": "None", "incomeBeforeTax": "-25811000", "interestExpense": "2097000", "operatingIncome": "-2549000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2097000", "nonInterestIncome": "None", "operatingExpenses": "47785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "7975000", "netIncomeFromContinuingOperations": "-26163000" }, "balance": { "goodwill": "31621000", "inventory": "1320000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "276780000", "longTermDebt": "63029000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "160208000", "reportedCurrency": "USD", "retainedEarnings": "-227151000", "totalLiabilities": "197833000", "otherCurrentAssets": "2724000", "totalCurrentAssets": "18459000", "currentLongTermDebt": "4985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "258321000", "currentAccountsPayable": "8464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "78947000", "capitalLeaseObligations": "50672000", "otherCurrentLiabilities": "6241000", "totalCurrentLiabilities": "40203000", "otherNonCurrentLiabilities": "1017000", "totalNonCurrentLiabilities": "157630000", "cashAndShortTermInvestments": "11917000", "commonStockSharesOutstanding": "22257772", "intangibleAssetsExcludingGoodwill": "160208000", "cashAndCashEquivalentsAtCarryingValue": "11917000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000", "operatingCashflow": "-395000", "capitalExpenditures": "1187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "None", "stockBasedCompensation": "944000", "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": "3711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 43255000, "cost_of_revenue": 36353000, "gross_profit": 6902000, "ebit": -1813000, "ebitda": 2440000, "pretax_income": -3332000, "tax_provision": -726000, "net_income": -2606000, "net_income_to_common": -2606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14141000, "total_current_assets": 22107000, "total_assets": 301707000, "short_term_debt": 12996000, "long_term_debt": 65288000, "total_debt": 78284000, "total_liabilities": 197492000, "total_equity": 104215000, "shares_outstanding": 22253232, "goodwill_and_intangibles": 205377000 }, "cash_flow": { "operating_cash_flow": -1325000, "capital_expenditure": 274000, "free_cash_flow": -1051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28268, "ticker_id": 5030, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1813000", "ebitda": "2440000", "netIncome": "-2606000", "grossProfit": "6902000", "depreciation": "None", "totalRevenue": "43255000", "costOfRevenue": "36353000", "interestIncome": "None", "incomeBeforeTax": "-3332000", "interestExpense": "2245000", "operatingIncome": "-1813000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-726000", "reportedCurrency": "USD", "netInterestIncome": "-2245000", "nonInterestIncome": "None", "operatingExpenses": "11342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3353000", "costofGoodsAndServicesSold": "36353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4253000", "sellingGeneralAndAdministrative": "6521000", "netIncomeFromContinuingOperations": "-3332000" }, "balance": { "goodwill": "43021000", "inventory": "1317000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "301707000", "longTermDebt": "65288000", "shortTermDebt": "12996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "162356000", "reportedCurrency": "USD", "retainedEarnings": "-200988000", "totalLiabilities": "197492000", "otherCurrentAssets": "5288000", "totalCurrentAssets": "22107000", "currentLongTermDebt": "3491000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279600000", "currentAccountsPayable": "9254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119656000", "totalShareholderEquity": "104215000", "capitalLeaseObligations": "50877000", "otherCurrentLiabilities": "14758000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "1602000", "totalNonCurrentLiabilities": "159581000", "cashAndShortTermInvestments": "14141000", "commonStockSharesOutstanding": "22253232", "intangibleAssetsExcludingGoodwill": "162356000", "cashAndCashEquivalentsAtCarryingValue": "14141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "35000", "operatingCashflow": "-1325000", "capitalExpenditures": "274000", "changeInReceivables": "25000", "changeInExchangeRate": "None", "cashflowFromFinancing": "110000", "cashflowFromInvestment": "-391000", "stockBasedCompensation": "1010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43255000, "cost_of_revenue": 36353000, "gross_profit": 6902000, "research_and_development": null, "selling_general_admin": 6521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1813000, "depreciation_amortisation": 4253000, "ebitda": 2440000, "interest_expense": 2245000, "interest_income": null, "other_non_operating": null, "pretax_income": -3332000, "tax_provision": -726000, "effective_tax_rate": null, "net_income": -2606000, "net_income_continuing_ops": -3332000, "net_income_to_common": -2606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14141000, "short_term_investments": null, "net_receivables": 1361000, "inventory": 1317000, "other_current_assets": null, "total_current_assets": 22107000, "net_ppe": null, "goodwill": 43021000, "intangible_assets": 162356000, "goodwill_and_intangibles": 205377000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 279600000, "total_assets": 301707000, "short_term_debt": 12996000, "accounts_payable": 9254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37911000, "long_term_debt": 65288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159581000, "total_liabilities": 197492000, "total_debt": 78284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200988000, "total_equity": 104215000, "shares_outstanding": 22253232, "operating_cash_flow": -1325000, "stock_based_compensation": 1010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110000, "free_cash_flow": -1051000, "net_change_in_cash": -1606000 }, "raw_data": { "income": { "ebit": "-1813000", "ebitda": "2440000", "netIncome": "-2606000", "grossProfit": "6902000", "depreciation": "None", "totalRevenue": "43255000", "costOfRevenue": "36353000", "interestIncome": "None", "incomeBeforeTax": "-3332000", "interestExpense": "2245000", "operatingIncome": "-1813000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-726000", "reportedCurrency": "USD", "netInterestIncome": "-2245000", "nonInterestIncome": "None", "operatingExpenses": "11342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3353000", "costofGoodsAndServicesSold": "36353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4253000", "sellingGeneralAndAdministrative": "6521000", "netIncomeFromContinuingOperations": "-3332000" }, "balance": { "goodwill": "43021000", "inventory": "1317000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "301707000", "longTermDebt": "65288000", "shortTermDebt": "12996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "162356000", "reportedCurrency": "USD", "retainedEarnings": "-200988000", "totalLiabilities": "197492000", "otherCurrentAssets": "5288000", "totalCurrentAssets": "22107000", "currentLongTermDebt": "3491000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "279600000", "currentAccountsPayable": "9254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119656000", "totalShareholderEquity": "104215000", "capitalLeaseObligations": "50877000", "otherCurrentLiabilities": "14758000", "totalCurrentLiabilities": "37911000", "otherNonCurrentLiabilities": "1602000", "totalNonCurrentLiabilities": "159581000", "cashAndShortTermInvestments": "14141000", "commonStockSharesOutstanding": "22253232", "intangibleAssetsExcludingGoodwill": "162356000", "cashAndCashEquivalentsAtCarryingValue": "14141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "35000", "operatingCashflow": "-1325000", "capitalExpenditures": "274000", "changeInReceivables": "25000", "changeInExchangeRate": "None", "cashflowFromFinancing": "110000", "cashflowFromInvestment": "-391000", "stockBasedCompensation": "1010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4253000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 45298000, "cost_of_revenue": 37310000, "gross_profit": 7988000, "ebit": -5109000, "ebitda": -426000, "pretax_income": -60712000, "tax_provision": -335000, "net_income": -60377000, "net_income_to_common": -60377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15747000, "total_current_assets": 21515000, "total_assets": 306827000, "short_term_debt": 12981000, "long_term_debt": 55949000, "total_debt": 68930000, "total_liabilities": 200290000, "total_equity": 106537000, "shares_outstanding": 22214628, "goodwill_and_intangibles": 207499000 }, "cash_flow": { "operating_cash_flow": 2027000, "capital_expenditure": 363000, "free_cash_flow": 2390000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28269, "ticker_id": 5030, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5109000", "ebitda": "-426000", "netIncome": "-60377000", "grossProfit": "7988000", "depreciation": "None", "totalRevenue": "45298000", "costOfRevenue": "37310000", "interestIncome": "None", "incomeBeforeTax": "-60712000", "interestExpense": "2246000", "operatingIncome": "-5109000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-335000", "reportedCurrency": "USD", "netInterestIncome": "-2246000", "nonInterestIncome": "None", "operatingExpenses": "13097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1858000", "costofGoodsAndServicesSold": "37310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4683000", "sellingGeneralAndAdministrative": "8315000", "netIncomeFromContinuingOperations": "-60377000" }, "balance": { "goodwill": "43021000", "inventory": "1352000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "306827000", "longTermDebt": "55949000", "shortTermDebt": "12981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "164478000", "reportedCurrency": "USD", "retainedEarnings": "-197656000", "totalLiabilities": "200290000", "otherCurrentAssets": "2297000", "totalCurrentAssets": "21515000", "currentLongTermDebt": "3495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285312000", "currentAccountsPayable": "10055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "121651000", "totalShareholderEquity": "106537000", "capitalLeaseObligations": "53228000", "otherCurrentLiabilities": "14390000", "totalCurrentLiabilities": "38328000", "otherNonCurrentLiabilities": "49433000", "totalNonCurrentLiabilities": "161962000", "cashAndShortTermInvestments": "15747000", "commonStockSharesOutstanding": "22214628", "intangibleAssetsExcludingGoodwill": "164478000", "cashAndCashEquivalentsAtCarryingValue": "15747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "83000", "operatingCashflow": "2027000", "capitalExpenditures": "363000", "changeInReceivables": "61000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265000", "cashflowFromInvestment": "662000", "stockBasedCompensation": "909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2424000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45298000, "cost_of_revenue": 37310000, "gross_profit": 7988000, "research_and_development": null, "selling_general_admin": 8315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5109000, "depreciation_amortisation": 4683000, "ebitda": -426000, "interest_expense": 2246000, "interest_income": null, "other_non_operating": null, "pretax_income": -60712000, "tax_provision": -335000, "effective_tax_rate": null, "net_income": -60377000, "net_income_continuing_ops": -60377000, "net_income_to_common": -60377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15747000, "short_term_investments": null, "net_receivables": 1387000, "inventory": 1352000, "other_current_assets": null, "total_current_assets": 21515000, "net_ppe": null, "goodwill": 43021000, "intangible_assets": 164478000, "goodwill_and_intangibles": 207499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285312000, "total_assets": 306827000, "short_term_debt": 12981000, "accounts_payable": 10055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38328000, "long_term_debt": 55949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161962000, "total_liabilities": 200290000, "total_debt": 68930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197656000, "total_equity": 106537000, "shares_outstanding": 22214628, "operating_cash_flow": 2027000, "stock_based_compensation": 909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265000, "free_cash_flow": 2390000, "net_change_in_cash": 2424000 }, "raw_data": { "income": { "ebit": "-5109000", "ebitda": "-426000", "netIncome": "-60377000", "grossProfit": "7988000", "depreciation": "None", "totalRevenue": "45298000", "costOfRevenue": "37310000", "interestIncome": "None", "incomeBeforeTax": "-60712000", "interestExpense": "2246000", "operatingIncome": "-5109000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "-335000", "reportedCurrency": "USD", "netInterestIncome": "-2246000", "nonInterestIncome": "None", "operatingExpenses": "13097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1858000", "costofGoodsAndServicesSold": "37310000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4683000", "sellingGeneralAndAdministrative": "8315000", "netIncomeFromContinuingOperations": "-60377000" }, "balance": { "goodwill": "43021000", "inventory": "1352000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "306827000", "longTermDebt": "55949000", "shortTermDebt": "12981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "164478000", "reportedCurrency": "USD", "retainedEarnings": "-197656000", "totalLiabilities": "200290000", "otherCurrentAssets": "2297000", "totalCurrentAssets": "21515000", "currentLongTermDebt": "3495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285312000", "currentAccountsPayable": "10055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "121651000", "totalShareholderEquity": "106537000", "capitalLeaseObligations": "53228000", "otherCurrentLiabilities": "14390000", "totalCurrentLiabilities": "38328000", "otherNonCurrentLiabilities": "49433000", "totalNonCurrentLiabilities": "161962000", "cashAndShortTermInvestments": "15747000", "commonStockSharesOutstanding": "22214628", "intangibleAssetsExcludingGoodwill": "164478000", "cashAndCashEquivalentsAtCarryingValue": "15747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "83000", "operatingCashflow": "2027000", "capitalExpenditures": "363000", "changeInReceivables": "61000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265000", "cashflowFromInvestment": "662000", "stockBasedCompensation": "909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2424000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 35065000, "cost_of_revenue": 28191000, "gross_profit": 6874000, "ebit": -4732000, "ebitda": -1338000, "pretax_income": -117676000, "tax_provision": -419000, "net_income": -117257000, "net_income_to_common": -117257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14889000, "total_current_assets": 21223000, "total_assets": 317719000, "short_term_debt": 3331000, "long_term_debt": 65348000, "total_debt": 68679000, "total_liabilities": 144444000, "total_equity": 173275000, "shares_outstanding": 21303500, "goodwill_and_intangibles": 266723000 }, "cash_flow": { "operating_cash_flow": -6654000, "capital_expenditure": 2457000, "free_cash_flow": -4197000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28270, "ticker_id": 5030, "period_end_date": "2022-03-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4732000", "ebitda": "-1338000", "netIncome": "-117257000", "grossProfit": "6874000", "depreciation": "None", "totalRevenue": "35065000", "costOfRevenue": "28191000", "interestIncome": "None", "incomeBeforeTax": "-117676000", "interestExpense": "1360000", "operatingIncome": "-4732000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-419000", "reportedCurrency": "USD", "netInterestIncome": "-2071000", "nonInterestIncome": "None", "operatingExpenses": "11606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1373000", "otherNonOperatingIncome": "3406000", "costofGoodsAndServicesSold": "28191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3394000", "sellingGeneralAndAdministrative": "7357000", "netIncomeFromContinuingOperations": "-117257000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65348000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "2526000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29035000", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "56396000", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "8852000", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "21303500", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-6654000", "capitalExpenditures": "2457000", "changeInReceivables": "-732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9954000", "cashflowFromInvestment": "3202000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35065000, "cost_of_revenue": 28191000, "gross_profit": 6874000, "research_and_development": 1373000, "selling_general_admin": 7357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4732000, "depreciation_amortisation": 3394000, "ebitda": -1338000, "interest_expense": 1360000, "interest_income": null, "other_non_operating": null, "pretax_income": -117676000, "tax_provision": -419000, "effective_tax_rate": null, "net_income": -117257000, "net_income_continuing_ops": -117257000, "net_income_to_common": -117257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14889000, "short_term_investments": null, "net_receivables": 1689000, "inventory": 1387000, "other_current_assets": null, "total_current_assets": 21223000, "net_ppe": null, "goodwill": 98000000, "intangible_assets": 168723000, "goodwill_and_intangibles": 266723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296496000, "total_assets": 317719000, "short_term_debt": 3331000, "accounts_payable": 7841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24330000, "long_term_debt": 65348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120114000, "total_liabilities": 144444000, "total_debt": 68679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123719000, "total_equity": 173275000, "shares_outstanding": 21303500, "operating_cash_flow": -6654000, "stock_based_compensation": 788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9954000, "free_cash_flow": -4197000, "net_change_in_cash": -13406000 }, "raw_data": { "income": { "ebit": "-4732000", "ebitda": "-1338000", "netIncome": "-117257000", "grossProfit": "6874000", "depreciation": "None", "totalRevenue": "35065000", "costOfRevenue": "28191000", "interestIncome": "None", "incomeBeforeTax": "-117676000", "interestExpense": "1360000", "operatingIncome": "-4732000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-419000", "reportedCurrency": "USD", "netInterestIncome": "-2071000", "nonInterestIncome": "None", "operatingExpenses": "11606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1373000", "otherNonOperatingIncome": "3406000", "costofGoodsAndServicesSold": "28191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3394000", "sellingGeneralAndAdministrative": "7357000", "netIncomeFromContinuingOperations": "-117257000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65348000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "2526000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29035000", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "56396000", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "8852000", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "21303500", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117257000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-6654000", "capitalExpenditures": "2457000", "changeInReceivables": "-732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9954000", "cashflowFromInvestment": "3202000", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13406000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 35040000, "cost_of_revenue": 28166000, "gross_profit": 6874000, "ebit": -116316000, "ebitda": -112729000, "pretax_income": -117676000, "tax_provision": -419000, "net_income": -117257000, "net_income_to_common": -117257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14889000, "total_current_assets": 21223000, "total_assets": 317719000, "short_term_debt": 3331000, "long_term_debt": 65521000, "total_debt": 68852000, "total_liabilities": 144444000, "total_equity": 173275000, "shares_outstanding": 21303500, "goodwill_and_intangibles": 266723000 }, "cash_flow": { "operating_cash_flow": -6654000, "capital_expenditure": 2457000, "free_cash_flow": -4197000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28271, "ticker_id": 5030, "period_end_date": "2021-12-31", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-116316000", "ebitda": "-112729000", "netIncome": "-117257000", "grossProfit": "6874000", "depreciation": "None", "totalRevenue": "35040000", "costOfRevenue": "28166000", "interestIncome": "None", "incomeBeforeTax": "-117676000", "interestExpense": "1360000", "operatingIncome": "-119529000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-419000", "reportedCurrency": "USD", "netInterestIncome": "-1360000", "nonInterestIncome": "None", "operatingExpenses": "11606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3587000", "sellingGeneralAndAdministrative": "7489000", "netIncomeFromContinuingOperations": "-117257000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65521000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "3258000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3331000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "21303500", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117257000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-6654000", "capitalExpenditures": "2457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9954000", "cashflowFromInvestment": "None", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35040000, "cost_of_revenue": 28166000, "gross_profit": 6874000, "research_and_development": null, "selling_general_admin": 7489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -116316000, "depreciation_amortisation": 3587000, "ebitda": -112729000, "interest_expense": 1360000, "interest_income": null, "other_non_operating": null, "pretax_income": -117676000, "tax_provision": -419000, "effective_tax_rate": null, "net_income": -117257000, "net_income_continuing_ops": -117257000, "net_income_to_common": -117257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14889000, "short_term_investments": null, "net_receivables": 1689000, "inventory": 1387000, "other_current_assets": null, "total_current_assets": 21223000, "net_ppe": null, "goodwill": 98000000, "intangible_assets": 168723000, "goodwill_and_intangibles": 266723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 296496000, "total_assets": 317719000, "short_term_debt": 3331000, "accounts_payable": 7841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24330000, "long_term_debt": 65521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 120114000, "total_liabilities": 144444000, "total_debt": 68852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123719000, "total_equity": 173275000, "shares_outstanding": 21303500, "operating_cash_flow": -6654000, "stock_based_compensation": 788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9954000, "free_cash_flow": -4197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-116316000", "ebitda": "-112729000", "netIncome": "-117257000", "grossProfit": "6874000", "depreciation": "None", "totalRevenue": "35040000", "costOfRevenue": "28166000", "interestIncome": "None", "incomeBeforeTax": "-117676000", "interestExpense": "1360000", "operatingIncome": "-119529000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-419000", "reportedCurrency": "USD", "netInterestIncome": "-1360000", "nonInterestIncome": "None", "operatingExpenses": "11606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3587000", "sellingGeneralAndAdministrative": "7489000", "netIncomeFromContinuingOperations": "-117257000" }, "balance": { "goodwill": "98000000", "inventory": "1387000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "317719000", "longTermDebt": "65521000", "shortTermDebt": "3331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "168723000", "reportedCurrency": "USD", "retainedEarnings": "-123719000", "totalLiabilities": "144444000", "otherCurrentAssets": "3258000", "totalCurrentAssets": "21223000", "currentLongTermDebt": "3331000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "296496000", "currentAccountsPayable": "7841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68852000", "totalShareholderEquity": "173275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12690000", "totalCurrentLiabilities": "24330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "120114000", "cashAndShortTermInvestments": "14889000", "commonStockSharesOutstanding": "21303500", "intangibleAssetsExcludingGoodwill": "168723000", "cashAndCashEquivalentsAtCarryingValue": "14889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117257000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000", "operatingCashflow": "-6654000", "capitalExpenditures": "2457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9954000", "cashflowFromInvestment": "None", "stockBasedCompensation": "788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 11115000, "cost_of_revenue": 8198000, "gross_profit": 2917000, "ebit": -7754000, "ebitda": -5560000, "pretax_income": -5027000, "tax_provision": -9000, "net_income": -5018000, "net_income_to_common": -5018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28295000, "total_current_assets": 31483000, "total_assets": 281931000, "short_term_debt": 76000, "long_term_debt": 6712000, "total_debt": 6788000, "total_liabilities": 20308000, "total_equity": 261623000, "shares_outstanding": 17895932, "goodwill_and_intangibles": 234997000 }, "cash_flow": { "operating_cash_flow": -2067000, "capital_expenditure": 4389000, "free_cash_flow": 2322000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28273, "ticker_id": 5030, "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7754000", "ebitda": "-5560000", "netIncome": "-5018000", "grossProfit": "2917000", "depreciation": "None", "totalRevenue": "11115000", "costOfRevenue": "8198000", "interestIncome": "None", "incomeBeforeTax": "-5027000", "interestExpense": "5000", "operatingIncome": "-7752000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-5000", "nonInterestIncome": "None", "operatingExpenses": "10669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2732000", "costofGoodsAndServicesSold": "8198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2194000", "sellingGeneralAndAdministrative": "7728000", "netIncomeFromContinuingOperations": "-5018000" }, "balance": { "goodwill": "123560000", "inventory": "398000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "281931000", "longTermDebt": "6712000", "shortTermDebt": "76000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "111437000", "reportedCurrency": "USD", "retainedEarnings": "-6462000", "totalLiabilities": "20308000", "otherCurrentAssets": "1507000", "totalCurrentAssets": "31483000", "currentLongTermDebt": "76000", "longTermInvestments": "83000", "shortTermInvestments": "None", "currentNetReceivables": "551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250448000", "currentAccountsPayable": "2391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15122000", "shortLongTermDebtTotal": "6788000", "totalShareholderEquity": "261623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7325000", "totalCurrentLiabilities": "10379000", "otherNonCurrentLiabilities": "2745000", "totalNonCurrentLiabilities": "9929000", "cashAndShortTermInvestments": "28295000", "commonStockSharesOutstanding": "17895932", "intangibleAssetsExcludingGoodwill": "111437000", "cashAndCashEquivalentsAtCarryingValue": "28295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5018000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "-2067000", "capitalExpenditures": "4389000", "changeInReceivables": "-22000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000", "cashflowFromInvestment": "-4378000", "stockBasedCompensation": "3668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11115000, "cost_of_revenue": 8198000, "gross_profit": 2917000, "research_and_development": null, "selling_general_admin": 7728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7754000, "depreciation_amortisation": 2194000, "ebitda": -5560000, "interest_expense": 5000, "interest_income": null, "other_non_operating": null, "pretax_income": -5027000, "tax_provision": -9000, "effective_tax_rate": null, "net_income": -5018000, "net_income_continuing_ops": -5018000, "net_income_to_common": -5018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28295000, "short_term_investments": null, "net_receivables": 551000, "inventory": 398000, "other_current_assets": null, "total_current_assets": 31483000, "net_ppe": null, "goodwill": 123560000, "intangible_assets": 111437000, "goodwill_and_intangibles": 234997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 250448000, "total_assets": 281931000, "short_term_debt": 76000, "accounts_payable": 2391000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10379000, "long_term_debt": 6712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9929000, "total_liabilities": 20308000, "total_debt": 6788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6462000, "total_equity": 261623000, "shares_outstanding": 17895932, "operating_cash_flow": -2067000, "stock_based_compensation": 3668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4378000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17000, "free_cash_flow": 2322000, "net_change_in_cash": -6462000 }, "raw_data": { "income": { "ebit": "-7754000", "ebitda": "-5560000", "netIncome": "-5018000", "grossProfit": "2917000", "depreciation": "None", "totalRevenue": "11115000", "costOfRevenue": "8198000", "interestIncome": "None", "incomeBeforeTax": "-5027000", "interestExpense": "5000", "operatingIncome": "-7752000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-5000", "nonInterestIncome": "None", "operatingExpenses": "10669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2732000", "costofGoodsAndServicesSold": "8198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2194000", "sellingGeneralAndAdministrative": "7728000", "netIncomeFromContinuingOperations": "-5018000" }, "balance": { "goodwill": "123560000", "inventory": "398000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "281931000", "longTermDebt": "6712000", "shortTermDebt": "76000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "111437000", "reportedCurrency": "USD", "retainedEarnings": "-6462000", "totalLiabilities": "20308000", "otherCurrentAssets": "1507000", "totalCurrentAssets": "31483000", "currentLongTermDebt": "76000", "longTermInvestments": "83000", "shortTermInvestments": "None", "currentNetReceivables": "551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "250448000", "currentAccountsPayable": "2391000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15122000", "shortLongTermDebtTotal": "6788000", "totalShareholderEquity": "261623000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7325000", "totalCurrentLiabilities": "10379000", "otherNonCurrentLiabilities": "2745000", "totalNonCurrentLiabilities": "9929000", "cashAndShortTermInvestments": "28295000", "commonStockSharesOutstanding": "17895932", "intangibleAssetsExcludingGoodwill": "111437000", "cashAndCashEquivalentsAtCarryingValue": "28295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5018000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "-2067000", "capitalExpenditures": "4389000", "changeInReceivables": "-22000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000", "cashflowFromInvestment": "-4378000", "stockBasedCompensation": "3668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "income_statement": { "revenue": 11782000, "cost_of_revenue": 8648000, "gross_profit": 3134000, "ebit": -3568000, "ebitda": -1397000, "pretax_income": 9018000, "tax_provision": 27000, "net_income": 8991000, "net_income_to_common": 8991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34757000, "total_current_assets": 37915000, "total_assets": 286018000, "short_term_debt": 73000, "long_term_debt": 621000, "total_debt": 694000, "total_liabilities": 23045000, "total_equity": 262973000, "shares_outstanding": 18752938, "goodwill_and_intangibles": 236609000 }, "cash_flow": { "operating_cash_flow": 228000, "capital_expenditure": 2233000, "free_cash_flow": 2461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28274, "ticker_id": 5030, "period_end_date": "2021-06-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:28.462331+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3568000", "ebitda": "-1397000", "netIncome": "8991000", "grossProfit": "3134000", "depreciation": "None", "totalRevenue": "11782000", "costOfRevenue": "8648000", "interestIncome": "None", "incomeBeforeTax": "9018000", "interestExpense": "33000", "operatingIncome": "-5696000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-33000", "nonInterestIncome": "None", "operatingExpenses": "8830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "651000", "otherNonOperatingIncome": "12619000", "costofGoodsAndServicesSold": "8648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2171000", "sellingGeneralAndAdministrative": "6157000", "netIncomeFromContinuingOperations": "8991000" }, "balance": { "goodwill": "123367000", "inventory": "263000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "286018000", "longTermDebt": "621000", "shortTermDebt": "73000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "113242000", "reportedCurrency": "USD", "retainedEarnings": "-1444000", "totalLiabilities": "23045000", "otherCurrentAssets": "1627000", "totalCurrentAssets": "37915000", "currentLongTermDebt": "73000", "longTermInvestments": "94000", "shortTermInvestments": "None", "currentNetReceivables": "536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248103000", "currentAccountsPayable": "2650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11141000", "shortLongTermDebtTotal": "9537000", "totalShareholderEquity": "262973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7216000", "totalCurrentLiabilities": "10450000", "otherNonCurrentLiabilities": "2864000", "totalNonCurrentLiabilities": "12595000", "cashAndShortTermInvestments": "34757000", "commonStockSharesOutstanding": "18752938", "intangibleAssetsExcludingGoodwill": "113242000", "cashAndCashEquivalentsAtCarryingValue": "34757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000", "operatingCashflow": "228000", "capitalExpenditures": "2233000", "changeInReceivables": "136000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000", "cashflowFromInvestment": "-2230000", "stockBasedCompensation": "2595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11782000, "cost_of_revenue": 8648000, "gross_profit": 3134000, "research_and_development": 651000, "selling_general_admin": 6157000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3568000, "depreciation_amortisation": 2171000, "ebitda": -1397000, "interest_expense": 33000, "interest_income": null, "other_non_operating": null, "pretax_income": 9018000, "tax_provision": 27000, "effective_tax_rate": null, "net_income": 8991000, "net_income_continuing_ops": 8991000, "net_income_to_common": 8991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34757000, "short_term_investments": null, "net_receivables": 536000, "inventory": 263000, "other_current_assets": null, "total_current_assets": 37915000, "net_ppe": null, "goodwill": 123367000, "intangible_assets": 113242000, "goodwill_and_intangibles": 236609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 248103000, "total_assets": 286018000, "short_term_debt": 73000, "accounts_payable": 2650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10450000, "long_term_debt": 621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12595000, "total_liabilities": 23045000, "total_debt": 694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1444000, "total_equity": 262973000, "shares_outstanding": 18752938, "operating_cash_flow": 228000, "stock_based_compensation": 2595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2233000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000, "free_cash_flow": 2461000, "net_change_in_cash": -2021000 }, "raw_data": { "income": { "ebit": "-3568000", "ebitda": "-1397000", "netIncome": "8991000", "grossProfit": "3134000", "depreciation": "None", "totalRevenue": "11782000", "costOfRevenue": "8648000", "interestIncome": "None", "incomeBeforeTax": "9018000", "interestExpense": "33000", "operatingIncome": "-5696000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-33000", "nonInterestIncome": "None", "operatingExpenses": "8830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "651000", "otherNonOperatingIncome": "12619000", "costofGoodsAndServicesSold": "8648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2171000", "sellingGeneralAndAdministrative": "6157000", "netIncomeFromContinuingOperations": "8991000" }, "balance": { "goodwill": "123367000", "inventory": "263000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "286018000", "longTermDebt": "621000", "shortTermDebt": "73000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "113242000", "reportedCurrency": "USD", "retainedEarnings": "-1444000", "totalLiabilities": "23045000", "otherCurrentAssets": "1627000", "totalCurrentAssets": "37915000", "currentLongTermDebt": "73000", "longTermInvestments": "94000", "shortTermInvestments": "None", "currentNetReceivables": "536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "248103000", "currentAccountsPayable": "2650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11141000", "shortLongTermDebtTotal": "9537000", "totalShareholderEquity": "262973000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7216000", "totalCurrentLiabilities": "10450000", "otherNonCurrentLiabilities": "2864000", "totalNonCurrentLiabilities": "12595000", "cashAndShortTermInvestments": "34757000", "commonStockSharesOutstanding": "18752938", "intangibleAssetsExcludingGoodwill": "113242000", "cashAndCashEquivalentsAtCarryingValue": "34757000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000", "operatingCashflow": "228000", "capitalExpenditures": "2233000", "changeInReceivables": "136000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000", "cashflowFromInvestment": "-2230000", "stockBasedCompensation": "2595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2171000", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2023-12-31" }, "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" ] } } }