{ "ticker": { "uuid": "fa6a9324-535c-4212-83b0-0e69feee5f73", "symbol": "LUNR", "name": "Intuitive Machines Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/fa6a9324-535c-4212-83b0-0e69feee5f73/", "api_url": "https://sharemaestro.com/factors/api/tickers/fa6a9324-535c-4212-83b0-0e69feee5f73/" }, "ticker_metadata": { "id": 7017, "uuid": "fa6a9324-535c-4212-83b0-0e69feee5f73", "symbol": "LUNR", "name": "Intuitive Machines Inc.", "asset_type": "equity", "market_cap": 7032625000, "stock_exchange_id": 2, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Intuitive Machines Inc. (LUNR) is a pioneering aerospace company focused on enhancing lunar and space exploration, playing a crucial role in NASA's Artemis program. The company offers a wide array of mission services, including spacecraft design, transportation, payload delivery, and data management, underscoring its technical prowess and innovative capabilities. As the demand for lunar resources and commercial exploration intensifies, Intuitive Machines is strategically positioned to leverage its advanced engineering solutions, establishing itself as a leader in the rapidly evolving space economy. With robust partnerships and a commitment to exploration, LUNR represents a compelling investment opportunity in the aerospace sector.", "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": "fa6a9324-535c-4212-83b0-0e69feee5f73", "symbol": "LUNR", "name": "Intuitive Machines Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/fa6a9324-535c-4212-83b0-0e69feee5f73/", "api_url": "https://sharemaestro.com/factors/api/tickers/fa6a9324-535c-4212-83b0-0e69feee5f73/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 29.36, "market_cap": 4341698256.16, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.3756, "piotroski_f_score": 3, "momentum_12_1": 1.474, "volatility_252d": 0.8479 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:28.406681+00:00", "batch_id": "" }, "size": { "price_close": 29.36, "market_cap": 4341698256.16, "market_cap_usd": 4341698256.16, "enterprise_value": 4473649256.16, "shares_outstanding": 147878006, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 12.9888, "pcf_ratio": null, "pfcf_ratio": -100.8431, "ev_ebitda": null, "ev_ebit": -40.8377, "ev_sales": 13.3835, "ev_fcf": -103.9079, "earnings_yield": null, "fcf_yield": -0.0096, "price_to_sales": 12.9888, "price_to_book": null, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0747 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.257, "operating_margin": -0.3277, "net_margin": -0.368, "ebitda_margin": -0.2798, "fcf_margin": -0.1288, "roe": 0.3756, "roa": -0.0716, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.1946, "cash_conversion": 0.35, "accruals_ratio": -0.0201, "sbc_to_revenue": 0.0437, "piotroski_f_score": 3, "altman_z_score": 2.4416, "earnings_stability_5y": 1.2443, "revenue_stability_5y": 0.6512, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.05, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.0129, "net_debt_to_ebitda": -1.4109, "debt_to_assets": 0.2116, "interest_coverage": -26.2262, "current_ratio": 1.2162, "quick_ratio": 1.0769, "net_debt": 131951000, "local_beta": -0.0022, "volatility_252d": 0.8479, "volatility_60d": 2.0146, "max_drawdown_12m": -0.3378, "risk_adjusted_momentum": 1.7383 }, "growth": { "revenue_growth_1y": 0.5372, "revenue_growth_3y_cagr": 0.347, "revenue_growth_5y_cagr": 0.3654, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": 0.5372, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0135, "price_return_3m": 0.6653, "price_return_6m": 1.6191, "price_return_9m": 2.4582, "price_return_12m": 1.5073, "price_return_12m_ex1m": 1.474, "momentum_6m": 1.6191, "momentum_12m": 1.5073, "momentum_12_1": 1.474, "distance_from_52w_high": -0.3301, "distance_from_52w_low": 2.4582, "relative_strength": 1.3493 }, "raw_ttm": { "revenue_ttm": 334265000, "gross_profit_ttm": 85921000, "ebit_ttm": -109547000, "ebitda_ttm": -93525000, "net_income_ttm": -123015000, "eps_diluted_ttm": -0.8319, "operating_cash_flow_ttm": -88505000, "capital_expenditure_ttm": 45451000, "fcf_ttm": -43054000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4176999, "cash_and_equivalents": 231624000, "total_current_assets": 505278000, "total_current_liabilities": 415462000, "net_ppe": null, "total_assets": 1717947000, "total_debt": 363575000, "total_equity": -327521000, "net_working_capital": -114077000, "book_value_per_share": -2.2148, "retained_earnings": -300794000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1011491000, "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": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.465, "os_score": 0.46, "value_percentile": 0.47, "quality_percentile": 0.46, "momentum_percentile": 0.46, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 56, "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": 1586, "ticker_id": 7017, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:28.406681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.36, "market_cap": 4341698256.16, "market_cap_usd": 4341698256.16, "enterprise_value": 4473649256.16, "shares_outstanding": 147878006, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 12.9887911, "pcf_ratio": null, "pfcf_ratio": -100.84308673, "ev_ebitda": null, "ev_ebit": -40.83771583, "ev_sales": 13.38354077, "ev_fcf": -103.90786585, "earnings_yield": null, "fcf_yield": -0.00962391, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25704456, "operating_margin": -0.32772501, "net_margin": -0.36801639, "ebitda_margin": -0.27979298, "fcf_margin": -0.128802, "roe": 0.37559424, "roa": -0.07160582, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.19457236, "cash_conversion": 0.34998984, "accruals_ratio": -0.02008793, "sbc_to_revenue": 0.04369886, "debt_to_equity": -3.01291215, "net_debt_to_ebitda": -1.41086341, "debt_to_assets": 0.21163342, "interest_coverage": -26.22624521, "current_ratio": 1.21618343, "quick_ratio": 1.07688549, "net_debt": 131951000, "revenue_growth_1y": 0.53716154, "revenue_growth_3y_cagr": 0.34701327, "revenue_growth_5y_cagr": 0.36543762, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 2.44164268, "earnings_stability_5y": 1.244268, "revenue_stability_5y": 0.651207, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0134622, "price_return_3m": 0.66534317, "price_return_6m": 1.6190901, "price_return_9m": 2.4581861, "price_return_12m": 1.50725875, "price_return_12m_ex1m": 1.47395389, "distance_from_52w_high": -0.33013917, "distance_from_52w_low": 2.4581861, "relative_strength": 1.3493177, "local_beta": -0.0022, "volatility_252d": 0.847931, "volatility_60d": 2.014565, "max_drawdown_12m": -0.33775351, "revenue_ttm": 334265000, "gross_profit_ttm": 85921000, "ebit_ttm": -109547000, "ebitda_ttm": -93525000, "net_income_ttm": -123015000, "eps_diluted_ttm": -0.83186813, "operating_cash_flow_ttm": -88505000, "capital_expenditure_ttm": 45451000, "fcf_ttm": -43054000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4176999, "cash_and_equivalents": 231624000, "total_current_assets": 505278000, "total_current_liabilities": 415462000, "net_ppe": null, "total_assets": 1717947000, "total_debt": 363575000, "total_equity": -327521000, "net_working_capital": -114077000, "book_value_per_share": -2.21480536, "retained_earnings": -300794000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1011491000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 56, "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": 29.36, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "confidence": 0.758, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.3756, "momentum_12_1": 1.474, "complete_fields": { "id": 1586, "ticker_id": 7017, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:28.406681+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.36, "market_cap": 4341698256.16, "market_cap_usd": 4341698256.16, "enterprise_value": 4473649256.16, "shares_outstanding": 147878006, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 12.9887911, "pcf_ratio": null, "pfcf_ratio": -100.84308673, "ev_ebitda": null, "ev_ebit": -40.83771583, "ev_sales": 13.38354077, "ev_fcf": -103.90786585, "earnings_yield": null, "fcf_yield": -0.00962391, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25704456, "operating_margin": -0.32772501, "net_margin": -0.36801639, "ebitda_margin": -0.27979298, "fcf_margin": -0.128802, "roe": 0.37559424, "roa": -0.07160582, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.19457236, "cash_conversion": 0.34998984, "accruals_ratio": -0.02008793, "sbc_to_revenue": 0.04369886, "debt_to_equity": -3.01291215, "net_debt_to_ebitda": -1.41086341, "debt_to_assets": 0.21163342, "interest_coverage": -26.22624521, "current_ratio": 1.21618343, "quick_ratio": 1.07688549, "net_debt": 131951000, "revenue_growth_1y": 0.53716154, "revenue_growth_3y_cagr": 0.34701327, "revenue_growth_5y_cagr": 0.36543762, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": 2.44164268, "earnings_stability_5y": 1.244268, "revenue_stability_5y": 0.651207, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0134622, "price_return_3m": 0.66534317, "price_return_6m": 1.6190901, "price_return_9m": 2.4581861, "price_return_12m": 1.50725875, "price_return_12m_ex1m": 1.47395389, "distance_from_52w_high": -0.33013917, "distance_from_52w_low": 2.4581861, "relative_strength": 1.3493177, "local_beta": -0.0022, "volatility_252d": 0.847931, "volatility_60d": 2.014565, "max_drawdown_12m": -0.33775351, "revenue_ttm": 334265000, "gross_profit_ttm": 85921000, "ebit_ttm": -109547000, "ebitda_ttm": -93525000, "net_income_ttm": -123015000, "eps_diluted_ttm": -0.83186813, "operating_cash_flow_ttm": -88505000, "capital_expenditure_ttm": 45451000, "fcf_ttm": -43054000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4176999, "cash_and_equivalents": 231624000, "total_current_assets": 505278000, "total_current_liabilities": 415462000, "net_ppe": null, "total_assets": 1717947000, "total_debt": 363575000, "total_equity": -327521000, "net_working_capital": -114077000, "book_value_per_share": -2.21480536, "retained_earnings": -300794000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1011491000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 53, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 53, "yield_composite": 53, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 56, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 210059000, "cost_of_revenue": 177247000, "gross_profit": 32812000, "ebit": -87231000, "ebitda": -83634000, "pretax_income": -102884000, "tax_provision": 3962000, "net_income": -83294000, "net_income_to_common": -83294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582606000, "total_current_assets": 618814000, "total_assets": 757154000, "short_term_debt": 10514000, "long_term_debt": 335335000, "total_debt": 345849000, "total_liabilities": 553452000, "total_equity": -748351000, "shares_outstanding": 119326000, "goodwill_and_intangibles": 31665000 }, "cash_flow": { "operating_cash_flow": -14318000, "capital_expenditure": 41697000, "free_cash_flow": 27379000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115405, "ticker_id": 7017, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-87231000", "ebitda": "-83634000", "netIncome": "-83294000", "grossProfit": "32812000", "depreciation": "None", "totalRevenue": "210059000", "costOfRevenue": "177247000", "interestIncome": "15272000", "incomeBeforeTax": "-102884000", "interestExpense": "4176999", "operatingIncome": "-87231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3962000", "reportedCurrency": "USD", "netInterestIncome": "11095000", "nonInterestIncome": "None", "operatingExpenses": "120043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3597000", "sellingGeneralAndAdministrative": "92624000", "netIncomeFromContinuingOperations": "-106846000" }, "balance": { "goodwill": "18697000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "757154000", "longTermDebt": "335335000", "shortTermDebt": "10514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12968000", "reportedCurrency": "USD", "retainedEarnings": "-721457000", "totalLiabilities": "553452000", "otherCurrentAssets": "11779000", "totalCurrentAssets": "618814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138340000", "currentAccountsPayable": "23922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372159000", "totalShareholderEquity": "-748351000", "capitalLeaseObligations": "36824000", "otherCurrentLiabilities": "33028000", "totalCurrentLiabilities": "124832000", "otherNonCurrentLiabilities": "240000", "totalNonCurrentLiabilities": "428620000", "cashAndShortTermInvestments": "582606000", "commonStockSharesOutstanding": "119326000", "intangibleAssetsExcludingGoodwill": "12968000", "cashAndCashEquivalentsAtCarryingValue": "582606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14318000", "capitalExpenditures": "41697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446588000", "cashflowFromInvestment": "-56580000", "stockBasedCompensation": "8609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 210059000, "cost_of_revenue": 177247000, "gross_profit": 32812000, "research_and_development": null, "selling_general_admin": 92624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -87231000, "depreciation_amortisation": 3597000, "ebitda": -83634000, "interest_expense": 4176999, "interest_income": null, "other_non_operating": null, "pretax_income": -102884000, "tax_provision": 3962000, "effective_tax_rate": null, "net_income": -83294000, "net_income_continuing_ops": -106846000, "net_income_to_common": -83294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582606000, "short_term_investments": null, "net_receivables": 24429000, "inventory": null, "other_current_assets": null, "total_current_assets": 618814000, "net_ppe": null, "goodwill": 18697000, "intangible_assets": 12968000, "goodwill_and_intangibles": 31665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138340000, "total_assets": 757154000, "short_term_debt": 10514000, "accounts_payable": 23922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124832000, "long_term_debt": 335335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428620000, "total_liabilities": 553452000, "total_debt": 345849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -721457000, "total_equity": -748351000, "shares_outstanding": 119326000, "operating_cash_flow": -14318000, "stock_based_compensation": 8609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41697000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56580000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 446588000, "free_cash_flow": 27379000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-87231000", "ebitda": "-83634000", "netIncome": "-83294000", "grossProfit": "32812000", "depreciation": "None", "totalRevenue": "210059000", "costOfRevenue": "177247000", "interestIncome": "15272000", "incomeBeforeTax": "-102884000", "interestExpense": "4176999", "operatingIncome": "-87231000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3962000", "reportedCurrency": "USD", "netInterestIncome": "11095000", "nonInterestIncome": "None", "operatingExpenses": "120043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3597000", "sellingGeneralAndAdministrative": "92624000", "netIncomeFromContinuingOperations": "-106846000" }, "balance": { "goodwill": "18697000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "757154000", "longTermDebt": "335335000", "shortTermDebt": "10514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12968000", "reportedCurrency": "USD", "retainedEarnings": "-721457000", "totalLiabilities": "553452000", "otherCurrentAssets": "11779000", "totalCurrentAssets": "618814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138340000", "currentAccountsPayable": "23922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372159000", "totalShareholderEquity": "-748351000", "capitalLeaseObligations": "36824000", "otherCurrentLiabilities": "33028000", "totalCurrentLiabilities": "124832000", "otherNonCurrentLiabilities": "240000", "totalNonCurrentLiabilities": "428620000", "cashAndShortTermInvestments": "582606000", "commonStockSharesOutstanding": "119326000", "intangibleAssetsExcludingGoodwill": "12968000", "cashAndCashEquivalentsAtCarryingValue": "582606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106846000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-14318000", "capitalExpenditures": "41697000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446588000", "cashflowFromInvestment": "-56580000", "stockBasedCompensation": "8609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 228000000, "cost_of_revenue": 190369000, "gross_profit": 37631000, "ebit": -52352000, "ebitda": -50493000, "pretax_income": -346885000, "tax_provision": 37000, "net_income": -283413000, "net_income_to_common": -283413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207607000, "total_current_assets": 293161000, "total_assets": 355404000, "short_term_debt": 2058000, "long_term_debt": null, "total_debt": 2058000, "total_liabilities": 351483000, "total_equity": -1003272000, "shares_outstanding": 61410250, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -57587000, "capital_expenditure": 10111000, "free_cash_flow": -47476000, "dividends_paid": 896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115410, "ticker_id": 7017, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52352000", "ebitda": "-50493000", "netIncome": "-283413000", "grossProfit": "37631000", "depreciation": "None", "totalRevenue": "228000000", "costOfRevenue": "190369000", "interestIncome": "272000", "incomeBeforeTax": "-346885000", "interestExpense": "92000", "operatingIncome": "-57396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "180000", "nonInterestIncome": "None", "operatingExpenses": "95027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1859000", "sellingGeneralAndAdministrative": "53262000", "netIncomeFromContinuingOperations": "-346922000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "355404000", "longTermDebt": "None", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996453000", "totalLiabilities": "351483000", "otherCurrentAssets": "22682000", "totalCurrentAssets": "293161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62243000", "currentAccountsPayable": "20100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37380000", "totalShareholderEquity": "-1003272000", "capitalLeaseObligations": "37380000", "otherCurrentLiabilities": "21870000", "totalCurrentLiabilities": "98831000", "otherNonCurrentLiabilities": "134218000", "totalNonCurrentLiabilities": "252652000", "cashAndShortTermInvestments": "207607000", "commonStockSharesOutstanding": "61410250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343427000", "profitLoss": "None", "dividendPayout": "896000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57587000", "capitalExpenditures": "10111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272787000", "cashflowFromInvestment": "-10111000", "stockBasedCompensation": "8798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228000000, "cost_of_revenue": 190369000, "gross_profit": 37631000, "research_and_development": null, "selling_general_admin": 53262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52352000, "depreciation_amortisation": 1859000, "ebitda": -50493000, "interest_expense": 92000, "interest_income": null, "other_non_operating": null, "pretax_income": -346885000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": -283413000, "net_income_continuing_ops": -346922000, "net_income_to_common": -283413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207607000, "short_term_investments": null, "net_receivables": 62872000, "inventory": null, "other_current_assets": null, "total_current_assets": 293161000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62243000, "total_assets": 355404000, "short_term_debt": 2058000, "accounts_payable": 20100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98831000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252652000, "total_liabilities": 351483000, "total_debt": 2058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996453000, "total_equity": -1003272000, "shares_outstanding": 61410250, "operating_cash_flow": -57587000, "stock_based_compensation": 8798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10111000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10111000, "dividends_paid": 896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 272787000, "free_cash_flow": -47476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52352000", "ebitda": "-50493000", "netIncome": "-283413000", "grossProfit": "37631000", "depreciation": "None", "totalRevenue": "228000000", "costOfRevenue": "190369000", "interestIncome": "272000", "incomeBeforeTax": "-346885000", "interestExpense": "92000", "operatingIncome": "-57396000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "180000", "nonInterestIncome": "None", "operatingExpenses": "95027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1859000", "sellingGeneralAndAdministrative": "53262000", "netIncomeFromContinuingOperations": "-346922000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "355404000", "longTermDebt": "None", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996453000", "totalLiabilities": "351483000", "otherCurrentAssets": "22682000", "totalCurrentAssets": "293161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62243000", "currentAccountsPayable": "20100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37380000", "totalShareholderEquity": "-1003272000", "capitalLeaseObligations": "37380000", "otherCurrentLiabilities": "21870000", "totalCurrentLiabilities": "98831000", "otherNonCurrentLiabilities": "134218000", "totalNonCurrentLiabilities": "252652000", "cashAndShortTermInvestments": "207607000", "commonStockSharesOutstanding": "61410250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343427000", "profitLoss": "None", "dividendPayout": "896000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-57587000", "capitalExpenditures": "10111000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "272787000", "cashflowFromInvestment": "-10111000", "stockBasedCompensation": "8798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 79521000, "cost_of_revenue": 100472000, "gross_profit": -20951000, "ebit": 15885000, "ebitda": 48461000, "pretax_income": 15062000, "tax_provision": 40000, "net_income": 62804000, "net_income_to_common": 62804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4560000, "total_current_assets": 30631000, "total_assets": 85929000, "short_term_debt": 12858000, "long_term_debt": null, "total_debt": 12858000, "total_liabilities": 137501000, "total_equity": -233234000, "shares_outstanding": 25564313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -45279000, "capital_expenditure": 29911000, "free_cash_flow": -15368000, "dividends_paid": 7952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115415, "ticker_id": 7017, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15885000", "ebitda": "48461000", "netIncome": "62804000", "grossProfit": "-20951000", "depreciation": "None", "totalRevenue": "79521000", "costOfRevenue": "100472000", "interestIncome": "None", "incomeBeforeTax": "15062000", "interestExpense": "823000", "operatingIncome": "-56237000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-1094000", "nonInterestIncome": "None", "operatingExpenses": "35286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32576000", "sellingGeneralAndAdministrative": "32946000", "netIncomeFromContinuingOperations": "22849000" }, "balance": { "goodwill": "None", "inventory": "-3619000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "85929000", "longTermDebt": "None", "shortTermDebt": "12858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-248619000", "totalLiabilities": "137501000", "otherCurrentAssets": "3044000", "totalCurrentAssets": "30631000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "-62000", "currentNetReceivables": "23027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55298000", "currentAccountsPayable": "22557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43475000", "totalShareholderEquity": "-233234000", "capitalLeaseObligations": "35475000", "otherCurrentLiabilities": "4727000", "totalCurrentLiabilities": "81533000", "otherNonCurrentLiabilities": "14036000", "totalNonCurrentLiabilities": "55968000", "cashAndShortTermInvestments": "4560000", "commonStockSharesOutstanding": "25564313", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10140000", "profitLoss": "None", "dividendPayout": "7952000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-45279000", "capitalExpenditures": "29911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53924000", "cashflowFromInvestment": "-29911000", "stockBasedCompensation": "4273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79521000, "cost_of_revenue": 100472000, "gross_profit": -20951000, "research_and_development": null, "selling_general_admin": 32946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15885000, "depreciation_amortisation": 32576000, "ebitda": 48461000, "interest_expense": 823000, "interest_income": null, "other_non_operating": null, "pretax_income": 15062000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": 62804000, "net_income_continuing_ops": 22849000, "net_income_to_common": 62804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4560000, "short_term_investments": -62000, "net_receivables": 23027000, "inventory": -3619000, "other_current_assets": null, "total_current_assets": 30631000, "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": 55298000, "total_assets": 85929000, "short_term_debt": 12858000, "accounts_payable": 22557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81533000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55968000, "total_liabilities": 137501000, "total_debt": 12858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248619000, "total_equity": -233234000, "shares_outstanding": 25564313, "operating_cash_flow": -45279000, "stock_based_compensation": 4273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29911000, "dividends_paid": 7952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53924000, "free_cash_flow": -15368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15885000", "ebitda": "48461000", "netIncome": "62804000", "grossProfit": "-20951000", "depreciation": "None", "totalRevenue": "79521000", "costOfRevenue": "100472000", "interestIncome": "None", "incomeBeforeTax": "15062000", "interestExpense": "823000", "operatingIncome": "-56237000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-1094000", "nonInterestIncome": "None", "operatingExpenses": "35286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32576000", "sellingGeneralAndAdministrative": "32946000", "netIncomeFromContinuingOperations": "22849000" }, "balance": { "goodwill": "None", "inventory": "-3619000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "85929000", "longTermDebt": "None", "shortTermDebt": "12858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-248619000", "totalLiabilities": "137501000", "otherCurrentAssets": "3044000", "totalCurrentAssets": "30631000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "-62000", "currentNetReceivables": "23027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55298000", "currentAccountsPayable": "22557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43475000", "totalShareholderEquity": "-233234000", "capitalLeaseObligations": "35475000", "otherCurrentLiabilities": "4727000", "totalCurrentLiabilities": "81533000", "otherNonCurrentLiabilities": "14036000", "totalNonCurrentLiabilities": "55968000", "cashAndShortTermInvestments": "4560000", "commonStockSharesOutstanding": "25564313", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10140000", "profitLoss": "None", "dividendPayout": "7952000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-45279000", "capitalExpenditures": "29911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53924000", "cashflowFromInvestment": "-29911000", "stockBasedCompensation": "4273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 85946000, "cost_of_revenue": 75513000, "gross_profit": 10433000, "ebit": -5592000, "ebitda": 38780000, "pretax_income": -6428000, "tax_provision": -23000, "net_income": -6405000, "net_income_to_common": -6405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25764000, "total_current_assets": 40992000, "total_assets": 67004000, "short_term_debt": 16823000, "long_term_debt": 3863000, "total_debt": 20686000, "total_liabilities": 124623000, "total_equity": -57619000, "shares_outstanding": 18070265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 784000, "capital_expenditure": 16405000, "free_cash_flow": 17189000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115420, "ticker_id": 7017, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5592000", "ebitda": "38780000", "netIncome": "-6405000", "grossProfit": "10433000", "depreciation": "None", "totalRevenue": "85946000", "costOfRevenue": "75513000", "interestIncome": "None", "incomeBeforeTax": "-6428000", "interestExpense": "836000", "operatingIncome": "-5507000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-836000", "nonInterestIncome": "None", "operatingExpenses": "15940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44372000", "sellingGeneralAndAdministrative": "14868000", "netIncomeFromContinuingOperations": "-6405000" }, "balance": { "goodwill": "None", "inventory": "6695000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "67004000", "longTermDebt": "3863000", "shortTermDebt": "16823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-72587000", "totalLiabilities": "124623000", "otherCurrentAssets": "13579000", "totalCurrentAssets": "40992000", "currentLongTermDebt": "16098000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26012000", "currentAccountsPayable": "6523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25764000", "totalShareholderEquity": "-57619000", "capitalLeaseObligations": "5803000", "otherCurrentLiabilities": "32003000", "totalCurrentLiabilities": "95180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29443000", "cashAndShortTermInvestments": "25764000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6405000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "784000", "capitalExpenditures": "16405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12096000", "cashflowFromInvestment": "-16405000", "stockBasedCompensation": "624000", "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": "1072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85946000, "cost_of_revenue": 75513000, "gross_profit": 10433000, "research_and_development": null, "selling_general_admin": 14868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5592000, "depreciation_amortisation": 44372000, "ebitda": 38780000, "interest_expense": 836000, "interest_income": null, "other_non_operating": null, "pretax_income": -6428000, "tax_provision": -23000, "effective_tax_rate": null, "net_income": -6405000, "net_income_continuing_ops": -6405000, "net_income_to_common": -6405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25764000, "short_term_investments": null, "net_receivables": 1649000, "inventory": 6695000, "other_current_assets": null, "total_current_assets": 40992000, "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": 26012000, "total_assets": 67004000, "short_term_debt": 16823000, "accounts_payable": 6523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95180000, "long_term_debt": 3863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29443000, "total_liabilities": 124623000, "total_debt": 20686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72587000, "total_equity": -57619000, "shares_outstanding": 18070265, "operating_cash_flow": 784000, "stock_based_compensation": 624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16405000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12096000, "free_cash_flow": 17189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5592000", "ebitda": "38780000", "netIncome": "-6405000", "grossProfit": "10433000", "depreciation": "None", "totalRevenue": "85946000", "costOfRevenue": "75513000", "interestIncome": "None", "incomeBeforeTax": "-6428000", "interestExpense": "836000", "operatingIncome": "-5507000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-836000", "nonInterestIncome": "None", "operatingExpenses": "15940000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44372000", "sellingGeneralAndAdministrative": "14868000", "netIncomeFromContinuingOperations": "-6405000" }, "balance": { "goodwill": "None", "inventory": "6695000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "67004000", "longTermDebt": "3863000", "shortTermDebt": "16823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-72587000", "totalLiabilities": "124623000", "otherCurrentAssets": "13579000", "totalCurrentAssets": "40992000", "currentLongTermDebt": "16098000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26012000", "currentAccountsPayable": "6523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25764000", "totalShareholderEquity": "-57619000", "capitalLeaseObligations": "5803000", "otherCurrentLiabilities": "32003000", "totalCurrentLiabilities": "95180000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "29443000", "cashAndShortTermInvestments": "25764000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25764000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6405000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "784000", "capitalExpenditures": "16405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12096000", "cashflowFromInvestment": "-16405000", "stockBasedCompensation": "624000", "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": "1072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 72550000, "cost_of_revenue": 100307000, "gross_profit": -27757000, "ebit": -37888000, "ebitda": -37048000, "pretax_income": -35646000, "tax_provision": 2000, "net_income": -35648000, "net_income_to_common": -35648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29289000, "total_current_assets": 35771000, "total_assets": 43449000, "short_term_debt": 12622000, "long_term_debt": null, "total_debt": 12622000, "total_liabilities": 95293000, "total_equity": -51844000, "shares_outstanding": 18070265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -16568000, "capital_expenditure": 3176000, "free_cash_flow": -13392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115425, "ticker_id": 7017, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37888000", "ebitda": "-37048000", "netIncome": "-35648000", "grossProfit": "-27757000", "depreciation": "None", "totalRevenue": "72550000", "costOfRevenue": "100307000", "interestIncome": "None", "incomeBeforeTax": "-35646000", "interestExpense": "224000", "operatingIncome": "-37888000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-224000", "nonInterestIncome": "None", "operatingExpenses": "10131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "840000", "sellingGeneralAndAdministrative": "9291000", "netIncomeFromContinuingOperations": "-35648000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "43449000", "longTermDebt": "None", "shortTermDebt": "12622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66182000", "totalLiabilities": "95293000", "otherCurrentAssets": "3048000", "totalCurrentAssets": "35771000", "currentLongTermDebt": "12108000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7678000", "currentAccountsPayable": "2876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7678000", "shortLongTermDebtTotal": "14993000", "totalShareholderEquity": "-51844000", "capitalLeaseObligations": "2885000", "otherCurrentLiabilities": "21277000", "totalCurrentLiabilities": "68419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26874000", "cashAndShortTermInvestments": "29289000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6766000", "operatingCashflow": "-16568000", "capitalExpenditures": "3176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25107000", "cashflowFromInvestment": "-3176000", "stockBasedCompensation": "318000", "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": "840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72550000, "cost_of_revenue": 100307000, "gross_profit": -27757000, "research_and_development": null, "selling_general_admin": 9291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37888000, "depreciation_amortisation": 840000, "ebitda": -37048000, "interest_expense": 224000, "interest_income": null, "other_non_operating": null, "pretax_income": -35646000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -35648000, "net_income_continuing_ops": -35648000, "net_income_to_common": -35648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29289000, "short_term_investments": null, "net_receivables": 3434000, "inventory": 62000, "other_current_assets": null, "total_current_assets": 35771000, "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": 7678000, "total_assets": 43449000, "short_term_debt": 12622000, "accounts_payable": 2876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68419000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26874000, "total_liabilities": 95293000, "total_debt": 12622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66182000, "total_equity": -51844000, "shares_outstanding": 18070265, "operating_cash_flow": -16568000, "stock_based_compensation": 318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3176000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25107000, "free_cash_flow": -13392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37888000", "ebitda": "-37048000", "netIncome": "-35648000", "grossProfit": "-27757000", "depreciation": "None", "totalRevenue": "72550000", "costOfRevenue": "100307000", "interestIncome": "None", "incomeBeforeTax": "-35646000", "interestExpense": "224000", "operatingIncome": "-37888000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-224000", "nonInterestIncome": "None", "operatingExpenses": "10131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "840000", "sellingGeneralAndAdministrative": "9291000", "netIncomeFromContinuingOperations": "-35648000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "43449000", "longTermDebt": "None", "shortTermDebt": "12622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66182000", "totalLiabilities": "95293000", "otherCurrentAssets": "3048000", "totalCurrentAssets": "35771000", "currentLongTermDebt": "12108000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7678000", "currentAccountsPayable": "2876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7678000", "shortLongTermDebtTotal": "14993000", "totalShareholderEquity": "-51844000", "capitalLeaseObligations": "2885000", "otherCurrentLiabilities": "21277000", "totalCurrentLiabilities": "68419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "26874000", "cashAndShortTermInvestments": "29289000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6766000", "operatingCashflow": "-16568000", "capitalExpenditures": "3176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25107000", "cashflowFromInvestment": "-3176000", "stockBasedCompensation": "318000", "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": "840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 44257000, "cost_of_revenue": 42557000, "gross_profit": 1700000, "ebit": -4393000, "ebitda": -3815000, "pretax_income": -4320000, "tax_provision": 8000, "net_income": -4252000, "net_income_to_common": -4252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23926000, "total_current_assets": 32405000, "total_assets": 38039000, "short_term_debt": 1668000, "long_term_debt": 586000, "total_debt": 2254000, "total_liabilities": 53052999, "total_equity": -16364999, "shares_outstanding": 18070265, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8150000, "capital_expenditure": 2554000, "free_cash_flow": 10704000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115430, "ticker_id": 7017, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4393000", "ebitda": "-3815000", "netIncome": "-4252000", "grossProfit": "1700000", "depreciation": "None", "totalRevenue": "44257000", "costOfRevenue": "42557000", "interestIncome": "73000", "incomeBeforeTax": "-4320000", "interestExpense": "149000", "operatingIncome": "-4393000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "73000", "nonInterestIncome": "None", "operatingExpenses": "6093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "578000", "sellingGeneralAndAdministrative": "5515000", "netIncomeFromContinuingOperations": "-4328000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "38039000", "longTermDebt": "586000", "shortTermDebt": "1668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30534000", "totalLiabilities": "53052999", "otherCurrentAssets": "510000", "totalCurrentAssets": "32405000", "currentLongTermDebt": "1220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5634000", "currentAccountsPayable": "11898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5634000", "shortLongTermDebtTotal": "5139000", "totalShareholderEquity": "-16364999", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "33482000", "totalCurrentLiabilities": "47048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6004999", "cashAndShortTermInvestments": "23926000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "704000", "operatingCashflow": "8150000", "capitalExpenditures": "2554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1662000", "cashflowFromInvestment": "-2554000", "stockBasedCompensation": "0", "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": "578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44257000, "cost_of_revenue": 42557000, "gross_profit": 1700000, "research_and_development": null, "selling_general_admin": 5515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4393000, "depreciation_amortisation": 578000, "ebitda": -3815000, "interest_expense": 149000, "interest_income": null, "other_non_operating": null, "pretax_income": -4320000, "tax_provision": 8000, "effective_tax_rate": null, "net_income": -4252000, "net_income_continuing_ops": -4328000, "net_income_to_common": -4252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23926000, "short_term_investments": null, "net_receivables": 7969000, "inventory": 62000, "other_current_assets": null, "total_current_assets": 32405000, "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": 5634000, "total_assets": 38039000, "short_term_debt": 1668000, "accounts_payable": 11898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47048000, "long_term_debt": 586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6004999, "total_liabilities": 53052999, "total_debt": 2254000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30534000, "total_equity": -16364999, "shares_outstanding": 18070265, "operating_cash_flow": 8150000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1662000, "free_cash_flow": 10704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4393000", "ebitda": "-3815000", "netIncome": "-4252000", "grossProfit": "1700000", "depreciation": "None", "totalRevenue": "44257000", "costOfRevenue": "42557000", "interestIncome": "73000", "incomeBeforeTax": "-4320000", "interestExpense": "149000", "operatingIncome": "-4393000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "8000", "reportedCurrency": "USD", "netInterestIncome": "73000", "nonInterestIncome": "None", "operatingExpenses": "6093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "578000", "sellingGeneralAndAdministrative": "5515000", "netIncomeFromContinuingOperations": "-4328000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "38039000", "longTermDebt": "586000", "shortTermDebt": "1668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30534000", "totalLiabilities": "53052999", "otherCurrentAssets": "510000", "totalCurrentAssets": "32405000", "currentLongTermDebt": "1220000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7969000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5634000", "currentAccountsPayable": "11898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5634000", "shortLongTermDebtTotal": "5139000", "totalShareholderEquity": "-16364999", "capitalLeaseObligations": "3333000", "otherCurrentLiabilities": "33482000", "totalCurrentLiabilities": "47048000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6004999", "cashAndShortTermInvestments": "23926000", "commonStockSharesOutstanding": "18070265", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4328000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "704000", "operatingCashflow": "8150000", "capitalExpenditures": "2554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1662000", "cashflowFromInvestment": "-2554000", "stockBasedCompensation": "0", "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": "578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 186730000, "cost_of_revenue": 113913000, "gross_profit": 72817000, "ebit": -39201000, "ebitda": -26153000, "pretax_income": -52526000, "tax_provision": -2000, "net_income": -37549000, "net_income_to_common": -37549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231624000, "total_current_assets": 505278000, "total_assets": 1717947000, "short_term_debt": 27731000, "long_term_debt": 335844000, "total_debt": 363575000, "total_liabilities": 986792000, "total_equity": -327521000, "shares_outstanding": 147878006, "goodwill_and_intangibles": 683970000 }, "cash_flow": { "operating_cash_flow": -54768000, "capital_expenditure": 9876000, "free_cash_flow": -44892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115403, "ticker_id": 7017, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39201000", "ebitda": "-26153000", "netIncome": "-37549000", "grossProfit": "72817000", "depreciation": "None", "totalRevenue": "186730000", "costOfRevenue": "113913000", "interestIncome": "1431000", "incomeBeforeTax": "-52526000", "interestExpense": "4885000", "operatingIncome": "-39201000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-3454000", "nonInterestIncome": "None", "operatingExpenses": "112018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5589000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13048000", "sellingGeneralAndAdministrative": "50671000", "netIncomeFromContinuingOperations": "-52528000" }, "balance": { "goodwill": "379840000", "inventory": "57873000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1717947000", "longTermDebt": "335844000", "shortTermDebt": "27731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "304130000", "reportedCurrency": "USD", "retainedEarnings": "-300794000", "totalLiabilities": "986792000", "otherCurrentAssets": "61971000", "totalCurrentAssets": "505278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212669000", "currentAccountsPayable": "91740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426392000", "totalShareholderEquity": "-327521000", "capitalLeaseObligations": "90548000", "otherCurrentLiabilities": "295991000", "totalCurrentLiabilities": "415462000", "otherNonCurrentLiabilities": "48092000", "totalNonCurrentLiabilities": "571330000", "cashAndShortTermInvestments": "231624000", "commonStockSharesOutstanding": "147878006", "intangibleAssetsExcludingGoodwill": "304130000", "cashAndCashEquivalentsAtCarryingValue": "231624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52528000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1726000", "operatingCashflow": "-54768000", "capitalExpenditures": "9876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167449000", "cashflowFromInvestment": "-454655000", "stockBasedCompensation": "8842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186730000, "cost_of_revenue": 113913000, "gross_profit": 72817000, "research_and_development": 5589000, "selling_general_admin": 50671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39201000, "depreciation_amortisation": 13048000, "ebitda": -26153000, "interest_expense": 4885000, "interest_income": null, "other_non_operating": null, "pretax_income": -52526000, "tax_provision": -2000, "effective_tax_rate": null, "net_income": -37549000, "net_income_continuing_ops": -52528000, "net_income_to_common": -37549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231624000, "short_term_investments": null, "net_receivables": 153810000, "inventory": 57873000, "other_current_assets": null, "total_current_assets": 505278000, "net_ppe": null, "goodwill": 379840000, "intangible_assets": 304130000, "goodwill_and_intangibles": 683970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1212669000, "total_assets": 1717947000, "short_term_debt": 27731000, "accounts_payable": 91740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415462000, "long_term_debt": 335844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 571330000, "total_liabilities": 986792000, "total_debt": 363575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -300794000, "total_equity": -327521000, "shares_outstanding": 147878006, "operating_cash_flow": -54768000, "stock_based_compensation": 8842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167449000, "free_cash_flow": -44892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39201000", "ebitda": "-26153000", "netIncome": "-37549000", "grossProfit": "72817000", "depreciation": "None", "totalRevenue": "186730000", "costOfRevenue": "113913000", "interestIncome": "1431000", "incomeBeforeTax": "-52526000", "interestExpense": "4885000", "operatingIncome": "-39201000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2000", "reportedCurrency": "USD", "netInterestIncome": "-3454000", "nonInterestIncome": "None", "operatingExpenses": "112018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5589000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13048000", "sellingGeneralAndAdministrative": "50671000", "netIncomeFromContinuingOperations": "-52528000" }, "balance": { "goodwill": "379840000", "inventory": "57873000", "commonStock": "22000", "currentDebt": "None", "investments": "None", "totalAssets": "1717947000", "longTermDebt": "335844000", "shortTermDebt": "27731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "304130000", "reportedCurrency": "USD", "retainedEarnings": "-300794000", "totalLiabilities": "986792000", "otherCurrentAssets": "61971000", "totalCurrentAssets": "505278000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153810000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212669000", "currentAccountsPayable": "91740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "426392000", "totalShareholderEquity": "-327521000", "capitalLeaseObligations": "90548000", "otherCurrentLiabilities": "295991000", "totalCurrentLiabilities": "415462000", "otherNonCurrentLiabilities": "48092000", "totalNonCurrentLiabilities": "571330000", "cashAndShortTermInvestments": "231624000", "commonStockSharesOutstanding": "147878006", "intangibleAssetsExcludingGoodwill": "304130000", "cashAndCashEquivalentsAtCarryingValue": "231624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52528000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1726000", "operatingCashflow": "-54768000", "capitalExpenditures": "9876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167449000", "cashflowFromInvestment": "-454655000", "stockBasedCompensation": "8842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 44785000, "cost_of_revenue": 31242000, "gross_profit": 13543000, "ebit": -33095000, "ebitda": -31688000, "pretax_income": -55698000, "tax_provision": 3957000, "net_income": -40035000, "net_income_to_common": -40035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582606000, "total_current_assets": 618814000, "total_assets": 757154000, "short_term_debt": 10514000, "long_term_debt": 335335000, "total_debt": 345849000, "total_liabilities": 553452000, "total_equity": -748351000, "shares_outstanding": 119329000, "goodwill_and_intangibles": 31665000 }, "cash_flow": { "operating_cash_flow": -7295000, "capital_expenditure": 15710000, "free_cash_flow": 8415000, "dividends_paid": 305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115404, "ticker_id": 7017, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33095000", "ebitda": "-31688000", "netIncome": "-40035000", "grossProfit": "13543000", "depreciation": "None", "totalRevenue": "44785000", "costOfRevenue": "31242000", "interestIncome": "5520000", "incomeBeforeTax": "-55698000", "interestExpense": "2735000", "operatingIncome": "-33095000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3957000", "reportedCurrency": "USD", "netInterestIncome": "2785000", "nonInterestIncome": "None", "operatingExpenses": "46638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1407000", "sellingGeneralAndAdministrative": "40176000", "netIncomeFromContinuingOperations": "-59655000" }, "balance": { "goodwill": "18697000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "757154000", "longTermDebt": "335335000", "shortTermDebt": "10514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12968000", "reportedCurrency": "USD", "retainedEarnings": "-721457000", "totalLiabilities": "553452000", "otherCurrentAssets": "11779000", "totalCurrentAssets": "618814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138340000", "currentAccountsPayable": "23922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372159000", "totalShareholderEquity": "-748351000", "capitalLeaseObligations": "36824000", "otherCurrentLiabilities": "33028000", "totalCurrentLiabilities": "124832000", "otherNonCurrentLiabilities": "240000", "totalNonCurrentLiabilities": "428620000", "cashAndShortTermInvestments": "582606000", "commonStockSharesOutstanding": "119329000", "intangibleAssetsExcludingGoodwill": "12968000", "cashAndCashEquivalentsAtCarryingValue": "582606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59655000", "profitLoss": "None", "dividendPayout": "305000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7295000", "capitalExpenditures": "15710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790000", "cashflowFromInvestment": "-30593000", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44785000, "cost_of_revenue": 31242000, "gross_profit": 13543000, "research_and_development": null, "selling_general_admin": 40176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33095000, "depreciation_amortisation": 1407000, "ebitda": -31688000, "interest_expense": 2735000, "interest_income": null, "other_non_operating": null, "pretax_income": -55698000, "tax_provision": 3957000, "effective_tax_rate": null, "net_income": -40035000, "net_income_continuing_ops": -59655000, "net_income_to_common": -40035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582606000, "short_term_investments": null, "net_receivables": 24429000, "inventory": null, "other_current_assets": null, "total_current_assets": 618814000, "net_ppe": null, "goodwill": 18697000, "intangible_assets": 12968000, "goodwill_and_intangibles": 31665000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138340000, "total_assets": 757154000, "short_term_debt": 10514000, "accounts_payable": 23922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124832000, "long_term_debt": 335335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428620000, "total_liabilities": 553452000, "total_debt": 345849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -721457000, "total_equity": -748351000, "shares_outstanding": 119329000, "operating_cash_flow": -7295000, "stock_based_compensation": 1829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30593000, "dividends_paid": 305000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -790000, "free_cash_flow": 8415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33095000", "ebitda": "-31688000", "netIncome": "-40035000", "grossProfit": "13543000", "depreciation": "None", "totalRevenue": "44785000", "costOfRevenue": "31242000", "interestIncome": "5520000", "incomeBeforeTax": "-55698000", "interestExpense": "2735000", "operatingIncome": "-33095000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3957000", "reportedCurrency": "USD", "netInterestIncome": "2785000", "nonInterestIncome": "None", "operatingExpenses": "46638000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1407000", "sellingGeneralAndAdministrative": "40176000", "netIncomeFromContinuingOperations": "-59655000" }, "balance": { "goodwill": "18697000", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "757154000", "longTermDebt": "335335000", "shortTermDebt": "10514000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12968000", "reportedCurrency": "USD", "retainedEarnings": "-721457000", "totalLiabilities": "553452000", "otherCurrentAssets": "11779000", "totalCurrentAssets": "618814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138340000", "currentAccountsPayable": "23922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "372159000", "totalShareholderEquity": "-748351000", "capitalLeaseObligations": "36824000", "otherCurrentLiabilities": "33028000", "totalCurrentLiabilities": "124832000", "otherNonCurrentLiabilities": "240000", "totalNonCurrentLiabilities": "428620000", "cashAndShortTermInvestments": "582606000", "commonStockSharesOutstanding": "119329000", "intangibleAssetsExcludingGoodwill": "12968000", "cashAndCashEquivalentsAtCarryingValue": "582606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59655000", "profitLoss": "None", "dividendPayout": "305000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7295000", "capitalExpenditures": "15710000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-790000", "cashflowFromInvestment": "-30593000", "stockBasedCompensation": "1829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 52437000, "cost_of_revenue": 41033000, "gross_profit": 11404000, "ebit": -8611000, "ebitda": -7796000, "pretax_income": -9955000, "tax_provision": -5000, "net_income": -6842000, "net_income_to_common": -6842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621975000, "total_current_assets": 665984000, "total_assets": 753530000, "short_term_debt": 6294000, "long_term_debt": 334827000, "total_debt": 341121000, "total_liabilities": 509701000, "total_equity": -397723000, "shares_outstanding": 117815856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7179000, "capital_expenditure": 11811000, "free_cash_flow": 4632000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115406, "ticker_id": 7017, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8611000", "ebitda": "-7796000", "netIncome": "-6842000", "grossProfit": "11404000", "depreciation": "None", "totalRevenue": "52437000", "costOfRevenue": "41033000", "interestIncome": "4833000", "incomeBeforeTax": "-9955000", "interestExpense": "1344000", "operatingIncome": "-15419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "3489000", "nonInterestIncome": "None", "operatingExpenses": "26823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815000", "sellingGeneralAndAdministrative": "20272000", "netIncomeFromContinuingOperations": "-9960000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "753530000", "longTermDebt": "334827000", "shortTermDebt": "6294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370667000", "totalLiabilities": "509701000", "otherCurrentAssets": "13532000", "totalCurrentAssets": "665984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87546000", "currentAccountsPayable": "17945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371240000", "totalShareholderEquity": "-397723000", "capitalLeaseObligations": "36413000", "otherCurrentLiabilities": "25301000", "totalCurrentLiabilities": "106021000", "otherNonCurrentLiabilities": "239000", "totalNonCurrentLiabilities": "403680000", "cashAndShortTermInvestments": "621975000", "commonStockSharesOutstanding": "117815856", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9960000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7179000", "capitalExpenditures": "11811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296064000", "cashflowFromInvestment": "-11811000", "stockBasedCompensation": "1416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52437000, "cost_of_revenue": 41033000, "gross_profit": 11404000, "research_and_development": null, "selling_general_admin": 20272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8611000, "depreciation_amortisation": 815000, "ebitda": -7796000, "interest_expense": 1344000, "interest_income": null, "other_non_operating": null, "pretax_income": -9955000, "tax_provision": -5000, "effective_tax_rate": null, "net_income": -6842000, "net_income_continuing_ops": -9960000, "net_income_to_common": -6842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621975000, "short_term_investments": null, "net_receivables": 30477000, "inventory": null, "other_current_assets": null, "total_current_assets": 665984000, "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": 87546000, "total_assets": 753530000, "short_term_debt": 6294000, "accounts_payable": 17945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106021000, "long_term_debt": 334827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 403680000, "total_liabilities": 509701000, "total_debt": 341121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -370667000, "total_equity": -397723000, "shares_outstanding": 117815856, "operating_cash_flow": -7179000, "stock_based_compensation": 1416000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11811000, "dividends_paid": 158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296064000, "free_cash_flow": 4632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8611000", "ebitda": "-7796000", "netIncome": "-6842000", "grossProfit": "11404000", "depreciation": "None", "totalRevenue": "52437000", "costOfRevenue": "41033000", "interestIncome": "4833000", "incomeBeforeTax": "-9955000", "interestExpense": "1344000", "operatingIncome": "-15419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5000", "reportedCurrency": "USD", "netInterestIncome": "3489000", "nonInterestIncome": "None", "operatingExpenses": "26823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815000", "sellingGeneralAndAdministrative": "20272000", "netIncomeFromContinuingOperations": "-9960000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "753530000", "longTermDebt": "334827000", "shortTermDebt": "6294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-370667000", "totalLiabilities": "509701000", "otherCurrentAssets": "13532000", "totalCurrentAssets": "665984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "87546000", "currentAccountsPayable": "17945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "371240000", "totalShareholderEquity": "-397723000", "capitalLeaseObligations": "36413000", "otherCurrentLiabilities": "25301000", "totalCurrentLiabilities": "106021000", "otherNonCurrentLiabilities": "239000", "totalNonCurrentLiabilities": "403680000", "cashAndShortTermInvestments": "621975000", "commonStockSharesOutstanding": "117815856", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "621975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9960000", "profitLoss": "None", "dividendPayout": "158000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7179000", "capitalExpenditures": "11811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296064000", "cashflowFromInvestment": "-11811000", "stockBasedCompensation": "1416000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 50313000, "cost_of_revenue": 62156000, "gross_profit": -11843000, "ebit": -28640000, "ebitda": -27888000, "pretax_income": -38206000, "tax_provision": null, "net_income": -38589000, "net_income_to_common": -38589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344901000, "total_current_assets": 396753000, "total_assets": 475639000, "short_term_debt": 2160000, "long_term_debt": null, "total_debt": 2160000, "total_liabilities": 184746000, "total_equity": -374905000, "shares_outstanding": 107082000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -19263000, "capital_expenditure": 8054000, "free_cash_flow": -11209000, "dividends_paid": 151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115407, "ticker_id": 7017, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28640000", "ebitda": "-27888000", "netIncome": "-38589000", "grossProfit": "-11843000", "depreciation": "None", "totalRevenue": "50313000", "costOfRevenue": "62156000", "interestIncome": "3428", "incomeBeforeTax": "-38206000", "interestExpense": "None", "operatingIncome": "-28640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3428", "nonInterestIncome": "None", "operatingExpenses": "16797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752000", "sellingGeneralAndAdministrative": "15045000", "netIncomeFromContinuingOperations": "-38206" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "475639000", "longTermDebt": "None", "shortTermDebt": "2160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347689000", "totalLiabilities": "184746000", "otherCurrentAssets": "9899000", "totalCurrentAssets": "396753000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78886000", "currentAccountsPayable": "26404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37345000", "totalShareholderEquity": "-374905000", "capitalLeaseObligations": "37345000", "otherCurrentLiabilities": "20896000", "totalCurrentLiabilities": "107295000", "otherNonCurrentLiabilities": "242000", "totalNonCurrentLiabilities": "77451000", "cashAndShortTermInvestments": "344901000", "commonStockSharesOutstanding": "107082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38206000", "profitLoss": "None", "dividendPayout": "151000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19263000", "capitalExpenditures": "8054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1035000", "cashflowFromInvestment": "-8054000", "stockBasedCompensation": "2520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50313000, "cost_of_revenue": 62156000, "gross_profit": -11843000, "research_and_development": 400000, "selling_general_admin": 15045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28640000, "depreciation_amortisation": 752000, "ebitda": -27888000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -38206000, "tax_provision": null, "effective_tax_rate": null, "net_income": -38589000, "net_income_continuing_ops": -38206, "net_income_to_common": -38589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344901000, "short_term_investments": null, "net_receivables": 41953000, "inventory": null, "other_current_assets": null, "total_current_assets": 396753000, "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": 78886000, "total_assets": 475639000, "short_term_debt": 2160000, "accounts_payable": 26404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107295000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77451000, "total_liabilities": 184746000, "total_debt": 2160000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347689000, "total_equity": -374905000, "shares_outstanding": 107082000, "operating_cash_flow": -19263000, "stock_based_compensation": 2520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8054000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8054000, "dividends_paid": 151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1035000, "free_cash_flow": -11209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28640000", "ebitda": "-27888000", "netIncome": "-38589000", "grossProfit": "-11843000", "depreciation": "None", "totalRevenue": "50313000", "costOfRevenue": "62156000", "interestIncome": "3428", "incomeBeforeTax": "-38206000", "interestExpense": "None", "operatingIncome": "-28640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3428", "nonInterestIncome": "None", "operatingExpenses": "16797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "752000", "sellingGeneralAndAdministrative": "15045000", "netIncomeFromContinuingOperations": "-38206" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "475639000", "longTermDebt": "None", "shortTermDebt": "2160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-347689000", "totalLiabilities": "184746000", "otherCurrentAssets": "9899000", "totalCurrentAssets": "396753000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "78886000", "currentAccountsPayable": "26404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37345000", "totalShareholderEquity": "-374905000", "capitalLeaseObligations": "37345000", "otherCurrentLiabilities": "20896000", "totalCurrentLiabilities": "107295000", "otherNonCurrentLiabilities": "242000", "totalNonCurrentLiabilities": "77451000", "cashAndShortTermInvestments": "344901000", "commonStockSharesOutstanding": "107082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "344901000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38206000", "profitLoss": "None", "dividendPayout": "151000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-19263000", "capitalExpenditures": "8054000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1035000", "cashflowFromInvestment": "-8054000", "stockBasedCompensation": "2520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 62524000, "cost_of_revenue": 49577000, "gross_profit": 12947000, "ebit": -10077000, "ebitda": -9454000, "pretax_income": 975000, "tax_provision": 12518000, "net_income": -11396000, "net_income_to_common": -11396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373253000, "total_current_assets": 431312000, "total_assets": 500014000, "short_term_debt": 2127000, "long_term_debt": null, "total_debt": 2127000, "total_liabilities": 172400000, "total_equity": -130774000, "shares_outstanding": 107082000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 19419000, "capital_expenditure": 6122000, "free_cash_flow": 25541000, "dividends_paid": 147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115408, "ticker_id": 7017, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10077000", "ebitda": "-9454000", "netIncome": "-11396000", "grossProfit": "12947000", "depreciation": "None", "totalRevenue": "62524000", "costOfRevenue": "49577000", "interestIncome": "1419000", "incomeBeforeTax": "975000", "interestExpense": "1393000", "operatingIncome": "-10077000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12518000", "reportedCurrency": "USD", "netInterestIncome": "1393000", "nonInterestIncome": "None", "operatingExpenses": "23024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "911000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000", "sellingGeneralAndAdministrative": "16131000", "netIncomeFromContinuingOperations": "975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "500014000", "longTermDebt": "None", "shortTermDebt": "2127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-103406000", "totalLiabilities": "172400000", "otherCurrentAssets": "16668000", "totalCurrentAssets": "431312000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68702000", "currentAccountsPayable": "28674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37386000", "totalShareholderEquity": "-130774000", "capitalLeaseObligations": "37386000", "otherCurrentLiabilities": "14894000", "totalCurrentLiabilities": "98148000", "otherNonCurrentLiabilities": "257000", "totalNonCurrentLiabilities": "74252000", "cashAndShortTermInvestments": "373253000", "commonStockSharesOutstanding": "107082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "975000", "profitLoss": "None", "dividendPayout": "147000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "19419000", "capitalExpenditures": "6122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152349000", "cashflowFromInvestment": "-6122000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62524000, "cost_of_revenue": 49577000, "gross_profit": 12947000, "research_and_development": 911000, "selling_general_admin": 16131000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10077000, "depreciation_amortisation": 623000, "ebitda": -9454000, "interest_expense": 1393000, "interest_income": null, "other_non_operating": null, "pretax_income": 975000, "tax_provision": 12518000, "effective_tax_rate": null, "net_income": -11396000, "net_income_continuing_ops": 975000, "net_income_to_common": -11396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373253000, "short_term_investments": null, "net_receivables": 41391000, "inventory": null, "other_current_assets": null, "total_current_assets": 431312000, "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": 68702000, "total_assets": 500014000, "short_term_debt": 2127000, "accounts_payable": 28674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98148000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74252000, "total_liabilities": 172400000, "total_debt": 2127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -103406000, "total_equity": -130774000, "shares_outstanding": 107082000, "operating_cash_flow": 19419000, "stock_based_compensation": 2844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6122000, "dividends_paid": 147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152349000, "free_cash_flow": 25541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10077000", "ebitda": "-9454000", "netIncome": "-11396000", "grossProfit": "12947000", "depreciation": "None", "totalRevenue": "62524000", "costOfRevenue": "49577000", "interestIncome": "1419000", "incomeBeforeTax": "975000", "interestExpense": "1393000", "operatingIncome": "-10077000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12518000", "reportedCurrency": "USD", "netInterestIncome": "1393000", "nonInterestIncome": "None", "operatingExpenses": "23024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "911000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000", "sellingGeneralAndAdministrative": "16131000", "netIncomeFromContinuingOperations": "975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "500014000", "longTermDebt": "None", "shortTermDebt": "2127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-103406000", "totalLiabilities": "172400000", "otherCurrentAssets": "16668000", "totalCurrentAssets": "431312000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68702000", "currentAccountsPayable": "28674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37386000", "totalShareholderEquity": "-130774000", "capitalLeaseObligations": "37386000", "otherCurrentLiabilities": "14894000", "totalCurrentLiabilities": "98148000", "otherNonCurrentLiabilities": "257000", "totalNonCurrentLiabilities": "74252000", "cashAndShortTermInvestments": "373253000", "commonStockSharesOutstanding": "107082000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "975000", "profitLoss": "None", "dividendPayout": "147000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "19419000", "capitalExpenditures": "6122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152349000", "cashflowFromInvestment": "-6122000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 55046000, "cost_of_revenue": 17585000, "gross_profit": 37461000, "ebit": -13397000, "ebitda": -12857000, "pretax_income": -165148000, "tax_provision": -13000, "net_income": -148709000, "net_income_to_common": -148709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207607000, "total_current_assets": 293161000, "total_assets": 355404000, "short_term_debt": 2058000, "long_term_debt": null, "total_debt": 2058000, "total_liabilities": 351483000, "total_equity": -1003272000, "shares_outstanding": 61410250, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -1965000, "capital_expenditure": 4926000, "free_cash_flow": 2961000, "dividends_paid": 241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115409, "ticker_id": 7017, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13397000", "ebitda": "-12857000", "netIncome": "-148709000", "grossProfit": "37461000", "depreciation": "None", "totalRevenue": "55046000", "costOfRevenue": "17585000", "interestIncome": "None", "incomeBeforeTax": "-165148000", "interestExpense": "None", "operatingIncome": "-10098000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "149000", "nonInterestIncome": "None", "operatingExpenses": "47559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540000", "sellingGeneralAndAdministrative": "11743000", "netIncomeFromContinuingOperations": "-165135000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "355404000", "longTermDebt": "None", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996453000", "totalLiabilities": "351483000", "otherCurrentAssets": "22682000", "totalCurrentAssets": "293161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62243000", "currentAccountsPayable": "20100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37380000", "totalShareholderEquity": "-1003272000", "capitalLeaseObligations": "37380000", "otherCurrentLiabilities": "21870000", "totalCurrentLiabilities": "98831000", "otherNonCurrentLiabilities": "134218000", "totalNonCurrentLiabilities": "252652000", "cashAndShortTermInvestments": "207607000", "commonStockSharesOutstanding": "61410250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165135000", "profitLoss": "None", "dividendPayout": "241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1965000", "capitalExpenditures": "4926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124893000", "cashflowFromInvestment": "-4926000", "stockBasedCompensation": "1618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55046000, "cost_of_revenue": 17585000, "gross_profit": 37461000, "research_and_development": 1400000, "selling_general_admin": 11743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13397000, "depreciation_amortisation": 540000, "ebitda": -12857000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -165148000, "tax_provision": -13000, "effective_tax_rate": null, "net_income": -148709000, "net_income_continuing_ops": -165135000, "net_income_to_common": -148709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207607000, "short_term_investments": null, "net_receivables": 62872000, "inventory": null, "other_current_assets": null, "total_current_assets": 293161000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 62243000, "total_assets": 355404000, "short_term_debt": 2058000, "accounts_payable": 20100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98831000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252652000, "total_liabilities": 351483000, "total_debt": 2058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996453000, "total_equity": -1003272000, "shares_outstanding": 61410250, "operating_cash_flow": -1965000, "stock_based_compensation": 1618000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4926000, "dividends_paid": 241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124893000, "free_cash_flow": 2961000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13397000", "ebitda": "-12857000", "netIncome": "-148709000", "grossProfit": "37461000", "depreciation": "None", "totalRevenue": "55046000", "costOfRevenue": "17585000", "interestIncome": "None", "incomeBeforeTax": "-165148000", "interestExpense": "None", "operatingIncome": "-10098000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "149000", "nonInterestIncome": "None", "operatingExpenses": "47559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "540000", "sellingGeneralAndAdministrative": "11743000", "netIncomeFromContinuingOperations": "-165135000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "16000", "currentDebt": "None", "investments": "None", "totalAssets": "355404000", "longTermDebt": "None", "shortTermDebt": "2058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996453000", "totalLiabilities": "351483000", "otherCurrentAssets": "22682000", "totalCurrentAssets": "293161000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "62243000", "currentAccountsPayable": "20100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37380000", "totalShareholderEquity": "-1003272000", "capitalLeaseObligations": "37380000", "otherCurrentLiabilities": "21870000", "totalCurrentLiabilities": "98831000", "otherNonCurrentLiabilities": "134218000", "totalNonCurrentLiabilities": "252652000", "cashAndShortTermInvestments": "207607000", "commonStockSharesOutstanding": "61410250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165135000", "profitLoss": "None", "dividendPayout": "241000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1965000", "capitalExpenditures": "4926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124893000", "cashflowFromInvestment": "-4926000", "stockBasedCompensation": "1618000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 58478000, "cost_of_revenue": 54357000, "gross_profit": 4121000, "ebit": -8680000, "ebitda": -8198000, "pretax_income": -80361000, "tax_provision": 50000, "net_income": -55543000, "net_income_to_common": -55543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89605000, "total_current_assets": 168267000, "total_assets": 224798000, "short_term_debt": 3156000, "long_term_debt": null, "total_debt": 3156000, "total_liabilities": 229335000, "total_equity": -490966000, "shares_outstanding": 80101656, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17920000, "capital_expenditure": 1392000, "free_cash_flow": -16528000, "dividends_paid": 423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115411, "ticker_id": 7017, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8680000", "ebitda": "-8198000", "netIncome": "-55543000", "grossProfit": "4121000", "depreciation": "None", "totalRevenue": "58478000", "costOfRevenue": "54357000", "interestIncome": "31000", "incomeBeforeTax": "-80361000", "interestExpense": "538000", "operatingIncome": "-13724000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "31000", "nonInterestIncome": "None", "operatingExpenses": "17845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "482000", "sellingGeneralAndAdministrative": "12319000", "netIncomeFromContinuingOperations": "-80411000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "224798000", "longTermDebt": "None", "shortTermDebt": "3156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-483998000", "totalLiabilities": "229335000", "otherCurrentAssets": "10578000", "totalCurrentAssets": "168267000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56531000", "currentAccountsPayable": "24989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38543000", "totalShareholderEquity": "-490966000", "capitalLeaseObligations": "38543000", "otherCurrentLiabilities": "22746000", "totalCurrentLiabilities": "95314000", "otherNonCurrentLiabilities": "47960000", "totalNonCurrentLiabilities": "134021000", "cashAndShortTermInvestments": "89605000", "commonStockSharesOutstanding": "80101656", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80411000", "profitLoss": "None", "dividendPayout": "423000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17920000", "capitalExpenditures": "1392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77286000", "cashflowFromInvestment": "-1392000", "stockBasedCompensation": "1285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58478000, "cost_of_revenue": 54357000, "gross_profit": 4121000, "research_and_development": null, "selling_general_admin": 12319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8680000, "depreciation_amortisation": 482000, "ebitda": -8198000, "interest_expense": 538000, "interest_income": null, "other_non_operating": null, "pretax_income": -80361000, "tax_provision": 50000, "effective_tax_rate": null, "net_income": -55543000, "net_income_continuing_ops": -80411000, "net_income_to_common": -55543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89605000, "short_term_investments": null, "net_receivables": 68084000, "inventory": null, "other_current_assets": null, "total_current_assets": 168267000, "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": 56531000, "total_assets": 224798000, "short_term_debt": 3156000, "accounts_payable": 24989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95314000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134021000, "total_liabilities": 229335000, "total_debt": 3156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -483998000, "total_equity": -490966000, "shares_outstanding": 80101656, "operating_cash_flow": -17920000, "stock_based_compensation": 1285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1392000, "dividends_paid": 423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77286000, "free_cash_flow": -16528000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8680000", "ebitda": "-8198000", "netIncome": "-55543000", "grossProfit": "4121000", "depreciation": "None", "totalRevenue": "58478000", "costOfRevenue": "54357000", "interestIncome": "31000", "incomeBeforeTax": "-80361000", "interestExpense": "538000", "operatingIncome": "-13724000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "50000", "reportedCurrency": "USD", "netInterestIncome": "31000", "nonInterestIncome": "None", "operatingExpenses": "17845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "482000", "sellingGeneralAndAdministrative": "12319000", "netIncomeFromContinuingOperations": "-80411000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14000", "currentDebt": "None", "investments": "None", "totalAssets": "224798000", "longTermDebt": "None", "shortTermDebt": "3156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-483998000", "totalLiabilities": "229335000", "otherCurrentAssets": "10578000", "totalCurrentAssets": "168267000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68084000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "56531000", "currentAccountsPayable": "24989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38543000", "totalShareholderEquity": "-490966000", "capitalLeaseObligations": "38543000", "otherCurrentLiabilities": "22746000", "totalCurrentLiabilities": "95314000", "otherNonCurrentLiabilities": "47960000", "totalNonCurrentLiabilities": "134021000", "cashAndShortTermInvestments": "89605000", "commonStockSharesOutstanding": "80101656", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89605000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80411000", "profitLoss": "None", "dividendPayout": "423000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-17920000", "capitalExpenditures": "1392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77286000", "cashflowFromInvestment": "-1392000", "stockBasedCompensation": "1285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 41408000, "cost_of_revenue": 57102000, "gross_profit": -15694000, "ebit": -28174000, "ebitda": -27751000, "pretax_income": 15981000, "tax_provision": -2162000, "net_income": 18280000, "net_income_to_common": 18280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31631000, "total_current_assets": 83111000, "total_assets": 140121000, "short_term_debt": 6061000, "long_term_debt": null, "total_debt": 6061000, "total_liabilities": 150490000, "total_equity": -229317000, "shares_outstanding": 62275592, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -31260000, "capital_expenditure": 2205000, "free_cash_flow": -29055000, "dividends_paid": 655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115412, "ticker_id": 7017, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28174000", "ebitda": "-27751000", "netIncome": "18280000", "grossProfit": "-15694000", "depreciation": "None", "totalRevenue": "41408000", "costOfRevenue": "57102000", "interestIncome": "20000", "incomeBeforeTax": "15981000", "interestExpense": "20000", "operatingIncome": "-28174000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2162000", "reportedCurrency": "USD", "netInterestIncome": "20000", "nonInterestIncome": "None", "operatingExpenses": "12480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423000", "sellingGeneralAndAdministrative": "12057000", "netIncomeFromContinuingOperations": "15981000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "140121000", "longTermDebt": "None", "shortTermDebt": "6061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222203000", "totalLiabilities": "150490000", "otherCurrentAssets": "11948000", "totalCurrentAssets": "83111000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57010000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37438000", "totalShareholderEquity": "-229317000", "capitalLeaseObligations": "34438000", "otherCurrentLiabilities": "23444000", "totalCurrentLiabilities": "85010000", "otherNonCurrentLiabilities": "14678000", "totalNonCurrentLiabilities": "65480000", "cashAndShortTermInvestments": "31631000", "commonStockSharesOutstanding": "62275592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16655000", "profitLoss": "None", "dividendPayout": "655000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31260000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9854000", "cashflowFromInvestment": "-2205000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41408000, "cost_of_revenue": 57102000, "gross_profit": -15694000, "research_and_development": null, "selling_general_admin": 12057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28174000, "depreciation_amortisation": 423000, "ebitda": -27751000, "interest_expense": 20000, "interest_income": null, "other_non_operating": null, "pretax_income": 15981000, "tax_provision": -2162000, "effective_tax_rate": null, "net_income": 18280000, "net_income_continuing_ops": 15981000, "net_income_to_common": 18280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31631000, "short_term_investments": null, "net_receivables": 39532000, "inventory": null, "other_current_assets": null, "total_current_assets": 83111000, "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": 57010000, "total_assets": 140121000, "short_term_debt": 6061000, "accounts_payable": 29666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85010000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65480000, "total_liabilities": 150490000, "total_debt": 6061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222203000, "total_equity": -229317000, "shares_outstanding": 62275592, "operating_cash_flow": -31260000, "stock_based_compensation": 1969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2205000, "dividends_paid": 655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9854000, "free_cash_flow": -29055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28174000", "ebitda": "-27751000", "netIncome": "18280000", "grossProfit": "-15694000", "depreciation": "None", "totalRevenue": "41408000", "costOfRevenue": "57102000", "interestIncome": "20000", "incomeBeforeTax": "15981000", "interestExpense": "20000", "operatingIncome": "-28174000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2162000", "reportedCurrency": "USD", "netInterestIncome": "20000", "nonInterestIncome": "None", "operatingExpenses": "12480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423000", "sellingGeneralAndAdministrative": "12057000", "netIncomeFromContinuingOperations": "15981000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "13000", "currentDebt": "None", "investments": "None", "totalAssets": "140121000", "longTermDebt": "None", "shortTermDebt": "6061000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-222203000", "totalLiabilities": "150490000", "otherCurrentAssets": "11948000", "totalCurrentAssets": "83111000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "57010000", "currentAccountsPayable": "29666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37438000", "totalShareholderEquity": "-229317000", "capitalLeaseObligations": "34438000", "otherCurrentLiabilities": "23444000", "totalCurrentLiabilities": "85010000", "otherNonCurrentLiabilities": "14678000", "totalNonCurrentLiabilities": "65480000", "cashAndShortTermInvestments": "31631000", "commonStockSharesOutstanding": "62275592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16655000", "profitLoss": "None", "dividendPayout": "655000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-31260000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9854000", "cashflowFromInvestment": "-2205000", "stockBasedCompensation": "1969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 73068000, "cost_of_revenue": 61325000, "gross_profit": 11743000, "ebit": -120636000, "ebitda": -115522000, "pretax_income": -120656000, "tax_provision": -22319000, "net_income": -98337000, "net_income_to_common": -98337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55242000, "total_current_assets": 115728000, "total_assets": 170771000, "short_term_debt": 11889000, "long_term_debt": null, "total_debt": 11889000, "total_liabilities": 214708000, "total_equity": -488090000, "shares_outstanding": 36612270, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6442000, "capital_expenditure": 1588000, "free_cash_flow": -4854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115413, "ticker_id": 7017, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-120636000", "ebitda": "-115522000", "netIncome": "-98337000", "grossProfit": "11743000", "depreciation": "None", "totalRevenue": "73068000", "costOfRevenue": "61325000", "interestIncome": "None", "incomeBeforeTax": "-120656000", "interestExpense": "20000", "operatingIncome": "-5400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-22319000", "reportedCurrency": "USD", "netInterestIncome": "-20000", "nonInterestIncome": "None", "operatingExpenses": "17143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5114000", "sellingGeneralAndAdministrative": "17143000", "netIncomeFromContinuingOperations": "-120656000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "170771000", "longTermDebt": "None", "shortTermDebt": "11889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-480837000", "totalLiabilities": "214708000", "otherCurrentAssets": "11974000", "totalCurrentAssets": "115728000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55043000", "currentAccountsPayable": "55333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43229000", "totalShareholderEquity": "-488090000", "capitalLeaseObligations": "35229000", "otherCurrentLiabilities": "18387000", "totalCurrentLiabilities": "104813000", "otherNonCurrentLiabilities": "36633000", "totalNonCurrentLiabilities": "109895000", "cashAndShortTermInvestments": "55242000", "commonStockSharesOutstanding": "36612270", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6442000", "capitalExpenditures": "1588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60754000", "cashflowFromInvestment": "-1588000", "stockBasedCompensation": "3926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73068000, "cost_of_revenue": 61325000, "gross_profit": 11743000, "research_and_development": null, "selling_general_admin": 17143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -120636000, "depreciation_amortisation": 5114000, "ebitda": -115522000, "interest_expense": 20000, "interest_income": null, "other_non_operating": null, "pretax_income": -120656000, "tax_provision": -22319000, "effective_tax_rate": null, "net_income": -98337000, "net_income_continuing_ops": -120656000, "net_income_to_common": -98337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55242000, "short_term_investments": null, "net_receivables": 48512000, "inventory": 1, "other_current_assets": null, "total_current_assets": 115728000, "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": 55043000, "total_assets": 170771000, "short_term_debt": 11889000, "accounts_payable": 55333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104813000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109895000, "total_liabilities": 214708000, "total_debt": 11889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -480837000, "total_equity": -488090000, "shares_outstanding": 36612270, "operating_cash_flow": -6442000, "stock_based_compensation": 3926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60754000, "free_cash_flow": -4854000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-120636000", "ebitda": "-115522000", "netIncome": "-98337000", "grossProfit": "11743000", "depreciation": "None", "totalRevenue": "73068000", "costOfRevenue": "61325000", "interestIncome": "None", "incomeBeforeTax": "-120656000", "interestExpense": "20000", "operatingIncome": "-5400000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-22319000", "reportedCurrency": "USD", "netInterestIncome": "-20000", "nonInterestIncome": "None", "operatingExpenses": "17143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5114000", "sellingGeneralAndAdministrative": "17143000", "netIncomeFromContinuingOperations": "-120656000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "170771000", "longTermDebt": "None", "shortTermDebt": "11889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-480837000", "totalLiabilities": "214708000", "otherCurrentAssets": "11974000", "totalCurrentAssets": "115728000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55043000", "currentAccountsPayable": "55333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43229000", "totalShareholderEquity": "-488090000", "capitalLeaseObligations": "35229000", "otherCurrentLiabilities": "18387000", "totalCurrentLiabilities": "104813000", "otherNonCurrentLiabilities": "36633000", "totalNonCurrentLiabilities": "109895000", "cashAndShortTermInvestments": "55242000", "commonStockSharesOutstanding": "36612270", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118031000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6442000", "capitalExpenditures": "1588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60754000", "cashflowFromInvestment": "-1588000", "stockBasedCompensation": "3926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 30561000, "cost_of_revenue": 29097000, "gross_profit": 1464000, "ebit": 4386000, "ebitda": 4818000, "pretax_income": 4344000, "tax_provision": -252000, "net_income": 8992000, "net_income_to_common": 8992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4560000, "total_current_assets": 30631000, "total_assets": 85929000, "short_term_debt": 12858000, "long_term_debt": null, "total_debt": 12858000, "total_liabilities": 137501000, "total_equity": -233234000, "shares_outstanding": 21029876, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -22346000, "capital_expenditure": 2243000, "free_cash_flow": -20103000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115414, "ticker_id": 7017, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4386000", "ebitda": "4818000", "netIncome": "8992000", "grossProfit": "1464000", "depreciation": "None", "totalRevenue": "30561000", "costOfRevenue": "29097000", "interestIncome": "None", "incomeBeforeTax": "4344000", "interestExpense": "42000", "operatingIncome": "-5872000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-252000", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "7336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000", "sellingGeneralAndAdministrative": "5940000", "netIncomeFromContinuingOperations": "4596000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "85929000", "longTermDebt": "None", "shortTermDebt": "12858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-248619000", "totalLiabilities": "137501000", "otherCurrentAssets": "3044000", "totalCurrentAssets": "30631000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55298000", "currentAccountsPayable": "22557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43475000", "totalShareholderEquity": "-233234000", "capitalLeaseObligations": "35475000", "otherCurrentLiabilities": "4727000", "totalCurrentLiabilities": "81533000", "otherNonCurrentLiabilities": "14036000", "totalNonCurrentLiabilities": "55968000", "cashAndShortTermInvestments": "4560000", "commonStockSharesOutstanding": "21029876", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22346000", "capitalExpenditures": "2243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11565000", "cashflowFromInvestment": "-2243000", "stockBasedCompensation": "1525000", "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": "432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30561000, "cost_of_revenue": 29097000, "gross_profit": 1464000, "research_and_development": null, "selling_general_admin": 5940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4386000, "depreciation_amortisation": 432000, "ebitda": 4818000, "interest_expense": 42000, "interest_income": null, "other_non_operating": null, "pretax_income": 4344000, "tax_provision": -252000, "effective_tax_rate": null, "net_income": 8992000, "net_income_continuing_ops": 4596000, "net_income_to_common": 8992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4560000, "short_term_investments": null, "net_receivables": 23027000, "inventory": 1, "other_current_assets": null, "total_current_assets": 30631000, "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": 55298000, "total_assets": 85929000, "short_term_debt": 12858000, "accounts_payable": 22557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81533000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55968000, "total_liabilities": 137501000, "total_debt": 12858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -248619000, "total_equity": -233234000, "shares_outstanding": 21029876, "operating_cash_flow": -22346000, "stock_based_compensation": 1525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11565000, "free_cash_flow": -20103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4386000", "ebitda": "4818000", "netIncome": "8992000", "grossProfit": "1464000", "depreciation": "None", "totalRevenue": "30561000", "costOfRevenue": "29097000", "interestIncome": "None", "incomeBeforeTax": "4344000", "interestExpense": "42000", "operatingIncome": "-5872000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-252000", "reportedCurrency": "USD", "netInterestIncome": "-42000", "nonInterestIncome": "None", "operatingExpenses": "7336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "432000", "sellingGeneralAndAdministrative": "5940000", "netIncomeFromContinuingOperations": "4596000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "85929000", "longTermDebt": "None", "shortTermDebt": "12858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-248619000", "totalLiabilities": "137501000", "otherCurrentAssets": "3044000", "totalCurrentAssets": "30631000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55298000", "currentAccountsPayable": "22557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43475000", "totalShareholderEquity": "-233234000", "capitalLeaseObligations": "35475000", "otherCurrentLiabilities": "4727000", "totalCurrentLiabilities": "81533000", "otherNonCurrentLiabilities": "14036000", "totalNonCurrentLiabilities": "55968000", "cashAndShortTermInvestments": "4560000", "commonStockSharesOutstanding": "21029876", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4596000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22346000", "capitalExpenditures": "2243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11565000", "cashflowFromInvestment": "-2243000", "stockBasedCompensation": "1525000", "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": "432000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 12731000, "cost_of_revenue": 26493000, "gross_profit": -13762000, "ebit": 15144000, "ebitda": 15473000, "pretax_income": 14916000, "tax_provision": 605000, "net_income": 33303000, "net_income_to_common": 33303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40652000, "total_current_assets": 48888000, "total_assets": 102973000, "short_term_debt": 26231000, "long_term_debt": null, "total_debt": 26231000, "total_liabilities": 190454000, "total_equity": -346214000, "shares_outstanding": 26126245, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7159000, "capital_expenditure": 7468000, "free_cash_flow": 309000, "dividends_paid": 3689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115416, "ticker_id": 7017, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15144000", "ebitda": "15473000", "netIncome": "33303000", "grossProfit": "-13762000", "depreciation": "None", "totalRevenue": "12731000", "costOfRevenue": "26493000", "interestIncome": "None", "incomeBeforeTax": "14916000", "interestExpense": "228000", "operatingIncome": "-24004000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "605000", "reportedCurrency": "USD", "netInterestIncome": "-228000", "nonInterestIncome": "None", "operatingExpenses": "10242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329000", "sellingGeneralAndAdministrative": "9913000", "netIncomeFromContinuingOperations": "15096000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "102973000", "longTermDebt": "None", "shortTermDebt": "26231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-333398000", "totalLiabilities": "190454000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "48888000", "currentLongTermDebt": "19982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54085000", "currentAccountsPayable": "10735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52013000", "totalShareholderEquity": "-346214000", "capitalLeaseObligations": "32031000", "otherCurrentLiabilities": "35395000", "totalCurrentLiabilities": "100907000", "otherNonCurrentLiabilities": "19222000", "totalNonCurrentLiabilities": "89547000", "cashAndShortTermInvestments": "40652000", "commonStockSharesOutstanding": "26126245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15096000", "profitLoss": "None", "dividendPayout": "3689000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12329000", "operatingCashflow": "-7159000", "capitalExpenditures": "7468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16192000", "cashflowFromInvestment": "-7468000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12731000, "cost_of_revenue": 26493000, "gross_profit": -13762000, "research_and_development": null, "selling_general_admin": 9913000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15144000, "depreciation_amortisation": 329000, "ebitda": 15473000, "interest_expense": 228000, "interest_income": null, "other_non_operating": null, "pretax_income": 14916000, "tax_provision": 605000, "effective_tax_rate": null, "net_income": 33303000, "net_income_continuing_ops": 15096000, "net_income_to_common": 33303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40652000, "short_term_investments": null, "net_receivables": 3909000, "inventory": 611000, "other_current_assets": null, "total_current_assets": 48888000, "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": 54085000, "total_assets": 102973000, "short_term_debt": 26231000, "accounts_payable": 10735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100907000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89547000, "total_liabilities": 190454000, "total_debt": 26231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333398000, "total_equity": -346214000, "shares_outstanding": 26126245, "operating_cash_flow": -7159000, "stock_based_compensation": 1556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7468000, "dividends_paid": 3689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16192000, "free_cash_flow": 309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15144000", "ebitda": "15473000", "netIncome": "33303000", "grossProfit": "-13762000", "depreciation": "None", "totalRevenue": "12731000", "costOfRevenue": "26493000", "interestIncome": "None", "incomeBeforeTax": "14916000", "interestExpense": "228000", "operatingIncome": "-24004000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "605000", "reportedCurrency": "USD", "netInterestIncome": "-228000", "nonInterestIncome": "None", "operatingExpenses": "10242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329000", "sellingGeneralAndAdministrative": "9913000", "netIncomeFromContinuingOperations": "15096000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "102973000", "longTermDebt": "None", "shortTermDebt": "26231000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-333398000", "totalLiabilities": "190454000", "otherCurrentAssets": "4327000", "totalCurrentAssets": "48888000", "currentLongTermDebt": "19982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54085000", "currentAccountsPayable": "10735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52013000", "totalShareholderEquity": "-346214000", "capitalLeaseObligations": "32031000", "otherCurrentLiabilities": "35395000", "totalCurrentLiabilities": "100907000", "otherNonCurrentLiabilities": "19222000", "totalNonCurrentLiabilities": "89547000", "cashAndShortTermInvestments": "40652000", "commonStockSharesOutstanding": "26126245", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15096000", "profitLoss": "None", "dividendPayout": "3689000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12329000", "operatingCashflow": "-7159000", "capitalExpenditures": "7468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16192000", "cashflowFromInvestment": "-7468000", "stockBasedCompensation": "1556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "income_statement": { "revenue": 17993000, "cost_of_revenue": 22481000, "gross_profit": -4488000, "ebit": 15523000, "ebitda": 15842000, "pretax_income": 15249000, "tax_provision": -3528000, "net_income": 29521000, "net_income_to_common": 29521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39087000, "total_current_assets": 50524000, "total_assets": 95763000, "short_term_debt": 20740000, "long_term_debt": null, "total_debt": 20740000, "total_liabilities": 168582000, "total_equity": -651449000, "shares_outstanding": 19383601, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2892000, "capital_expenditure": 11635000, "free_cash_flow": 14527000, "dividends_paid": 4263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 115417, "ticker_id": 7017, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:56:09.924070+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15523000", "ebitda": "15842000", "netIncome": "29521000", "grossProfit": "-4488000", "depreciation": "None", "totalRevenue": "17993000", "costOfRevenue": "22481000", "interestIncome": "None", "incomeBeforeTax": "15249000", "interestExpense": "274000", "operatingIncome": "-13183000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3528000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "8695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000", "sellingGeneralAndAdministrative": "8376000", "netIncomeFromContinuingOperations": "18777000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "95763000", "longTermDebt": "None", "shortTermDebt": "20740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665456000", "totalLiabilities": "168582000", "otherCurrentAssets": "4461000", "totalCurrentAssets": "50524000", "currentLongTermDebt": "19975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000", "currentAccountsPayable": "16053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25482000", "totalShareholderEquity": "-651449000", "capitalLeaseObligations": "5507000", "otherCurrentLiabilities": "71790000", "totalCurrentLiabilities": "108583000", "otherNonCurrentLiabilities": "55257000", "totalNonCurrentLiabilities": "59999000", "cashAndShortTermInvestments": "39087000", "commonStockSharesOutstanding": "19383601", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18777000", "profitLoss": "None", "dividendPayout": "4263000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15374000", "operatingCashflow": "2892000", "capitalExpenditures": "11635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1029000", "cashflowFromInvestment": "-11635000", "stockBasedCompensation": "985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17993000, "cost_of_revenue": 22481000, "gross_profit": -4488000, "research_and_development": null, "selling_general_admin": 8376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15523000, "depreciation_amortisation": 319000, "ebitda": 15842000, "interest_expense": 274000, "interest_income": null, "other_non_operating": null, "pretax_income": 15249000, "tax_provision": -3528000, "effective_tax_rate": null, "net_income": 29521000, "net_income_continuing_ops": 18777000, "net_income_to_common": 29521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39087000, "short_term_investments": null, "net_receivables": 6976000, "inventory": 62000, "other_current_assets": null, "total_current_assets": 50524000, "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": 45239000, "total_assets": 95763000, "short_term_debt": 20740000, "accounts_payable": 16053000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108583000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59999000, "total_liabilities": 168582000, "total_debt": 20740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -665456000, "total_equity": -651449000, "shares_outstanding": 19383601, "operating_cash_flow": 2892000, "stock_based_compensation": 985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11635000, "dividends_paid": 4263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1029000, "free_cash_flow": 14527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15523000", "ebitda": "15842000", "netIncome": "29521000", "grossProfit": "-4488000", "depreciation": "None", "totalRevenue": "17993000", "costOfRevenue": "22481000", "interestIncome": "None", "incomeBeforeTax": "15249000", "interestExpense": "274000", "operatingIncome": "-13183000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3528000", "reportedCurrency": "USD", "netInterestIncome": "-274000", "nonInterestIncome": "None", "operatingExpenses": "8695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000", "sellingGeneralAndAdministrative": "8376000", "netIncomeFromContinuingOperations": "18777000" }, "balance": { "goodwill": "None", "inventory": "62000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "95763000", "longTermDebt": "None", "shortTermDebt": "20740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-665456000", "totalLiabilities": "168582000", "otherCurrentAssets": "4461000", "totalCurrentAssets": "50524000", "currentLongTermDebt": "19975000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000", "currentAccountsPayable": "16053000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25482000", "totalShareholderEquity": "-651449000", "capitalLeaseObligations": "5507000", "otherCurrentLiabilities": "71790000", "totalCurrentLiabilities": "108583000", "otherNonCurrentLiabilities": "55257000", "totalNonCurrentLiabilities": "59999000", "cashAndShortTermInvestments": "39087000", "commonStockSharesOutstanding": "19383601", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18777000", "profitLoss": "None", "dividendPayout": "4263000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "15374000", "operatingCashflow": "2892000", "capitalExpenditures": "11635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1029000", "cashflowFromInvestment": "-11635000", "stockBasedCompensation": "985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }