{ "ticker": { "uuid": "fe9c191a-0282-4f42-b8bf-3f3f9af1da17", "symbol": "PWP", "name": "Perella Weinberg Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/fe9c191a-0282-4f42-b8bf-3f3f9af1da17/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9c191a-0282-4f42-b8bf-3f3f9af1da17/" }, "ticker_metadata": { "id": 7831, "uuid": "fe9c191a-0282-4f42-b8bf-3f3f9af1da17", "symbol": "PWP", "name": "Perella Weinberg Partners", "asset_type": "equity", "market_cap": 1666710000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Perella Weinberg Partners (PWP) is a distinguished independent advisory and asset management firm, renowned for its expertise in mergers and acquisitions, restructuring, and capital raising across a variety of sectors. Leveraging a comprehensive global network and strong client relationships, PWP delivers tailored financial solutions designed to enhance client value and achieve optimal outcomes. With a commitment to a client-centric approach, the firm stands out as a trustworthy partner in the financial industry, making it an attractive investment prospect for institutional investors keen on engaging with a reputable organization well-positioned for sustained growth in an evolving market landscape.", "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": "fe9c191a-0282-4f42-b8bf-3f3f9af1da17", "symbol": "PWP", "name": "Perella Weinberg Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/fe9c191a-0282-4f42-b8bf-3f3f9af1da17/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe9c191a-0282-4f42-b8bf-3f3f9af1da17/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.09, "quality": 0.71, "momentum": 0.17, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 15.48, "market_cap": 1570021321.68, "pe_ratio": 80.0011, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0321, "shareholder_yield": 0.0175, "roe": -0.1269, "piotroski_f_score": 4, "momentum_12_1": -0.0082, "volatility_252d": 0.426 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:51.003208+00:00", "batch_id": "" }, "size": { "price_close": 15.48, "market_cap": 1570021321.68, "market_cap_usd": 1570021321.68, "enterprise_value": 1505034321.68, "shares_outstanding": 101422566, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 80.0011, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.282, "pcf_ratio": 15.4525, "pfcf_ratio": 14.6819, "ev_ebitda": 31.124, "ev_ebit": 56.381, "ev_sales": 2.1876, "ev_fcf": 14.0742, "earnings_yield": 0.0125, "fcf_yield": 0.0711, "price_to_sales": 2.282, "price_to_book": null, "price_to_cashflow": 15.4525, "ebitda_to_ev": 0.0321, "sales_yield": 0.4571 }, "yield": { "dividend_yield": 0.0175, "buyback_yield": 0, "shareholder_yield": 0.0175, "debt_paydown_yield": null, "total_yield": 0.0175 }, "quality": { "gross_margin": 1.14, "operating_margin": 0.0388, "net_margin": 0.0285, "ebitda_margin": 0.0703, "fcf_margin": 0.1554, "roe": -0.1269, "roa": 0.0329, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.1547, "cash_conversion": 5.449, "accruals_ratio": -0.1376, "sbc_to_revenue": -0.039, "piotroski_f_score": 4, "altman_z_score": 3.561, "earnings_stability_5y": 27.7171, "revenue_stability_5y": 0.1988, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.3164, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.3757, "net_debt_to_ebitda": -1.3439, "debt_to_assets": 0.0213, "interest_coverage": null, "current_ratio": 1.0667, "quick_ratio": 1.0667, "net_debt": -64987000, "local_beta": -0.0006, "volatility_252d": 0.426, "volatility_60d": 1.006, "max_drawdown_12m": -0.3322, "risk_adjusted_momentum": -0.0192 }, "growth": { "revenue_growth_1y": -0.3035, "revenue_growth_3y_cagr": 0.0594, "revenue_growth_5y_cagr": 0.0767, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.2566, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5921, "book_value_growth_1y": null, "revenue_growth": -0.3035, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1542, "price_return_3m": -0.1, "price_return_6m": -0.1663, "price_return_9m": -0.2823, "price_return_12m": -0.1612, "price_return_12m_ex1m": -0.0082, "momentum_6m": -0.1663, "momentum_12m": -0.1612, "momentum_12_1": -0.0082, "distance_from_52w_high": -0.3322, "distance_from_52w_low": 0, "relative_strength": -0.3191 }, "raw_ttm": { "revenue_ttm": 687989000, "gross_profit_ttm": 784325000, "ebit_ttm": 26694000, "ebitda_ttm": 48356000, "net_income_ttm": 19625000, "eps_diluted_ttm": 0.1935, "operating_cash_flow_ttm": 101603000, "capital_expenditure_ttm": 5333000, "fcf_ttm": 106936000, "dividends_paid_ttm": 27428000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 77655000, "total_current_assets": 111110000, "total_current_liabilities": 104161000, "net_ppe": null, "total_assets": 595795000, "total_debt": 12668000, "total_equity": -154709000, "net_working_capital": -58038000, "book_value_per_share": -1.5254, "retained_earnings": -135616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -237670000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 66, "rank_ev_ebitda": 87, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 81, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 1, "rank_fcf_margin": 57, "rank_piotroski": 75, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 79 }, "composites": { "value_composite": 91, "quality_composite": 29, "momentum_composite": 83, "growth_composite": 89, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2528, "os_score": 0.08, "value_percentile": 0.09, "quality_percentile": 0.71, "momentum_percentile": 0.17, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 83, "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": 2335, "ticker_id": 7831, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:51.003208+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.48, "market_cap": 1570021321.68, "market_cap_usd": 1570021321.68, "enterprise_value": 1505034321.68, "shares_outstanding": 101422566, "fx_rate_to_usd": null, "pe_ratio": 80.00108646, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.28204422, "pcf_ratio": 15.45250949, "pfcf_ratio": 14.68187815, "ev_ebitda": 31.12404503, "ev_ebit": 56.38099654, "ev_sales": 2.18758486, "ev_fcf": 14.07415951, "earnings_yield": 0.01249983, "fcf_yield": 0.0710522, "dividend_yield": 0.01746983, "buyback_yield": 0, "shareholder_yield": 0.01746983, "debt_paydown_yield": null, "total_yield": 0.01746983, "gross_margin": 1.14002549, "operating_margin": 0.03880004, "net_margin": 0.02852517, "ebitda_margin": 0.07028601, "fcf_margin": 0.15543272, "roe": -0.12685106, "roa": 0.03293918, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.15474114, "cash_conversion": 5.44896815, "accruals_ratio": -0.13759431, "sbc_to_revenue": -0.03900208, "debt_to_equity": -2.37567304, "net_debt_to_ebitda": -1.34392836, "debt_to_assets": 0.02126235, "interest_coverage": null, "current_ratio": 1.06671403, "quick_ratio": 1.06671403, "net_debt": -64987000, "revenue_growth_1y": -0.30347368, "revenue_growth_3y_cagr": 0.05942095, "revenue_growth_5y_cagr": 0.0766775, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.25663548, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59206686, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 3.56095485, "earnings_stability_5y": 27.717098, "revenue_stability_5y": 0.198836, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15424625, "price_return_3m": -0.1, "price_return_6m": -0.16628518, "price_return_9m": -0.28234323, "price_return_12m": -0.16117565, "price_return_12m_ex1m": -0.00819317, "distance_from_52w_high": -0.33223765, "distance_from_52w_low": 0, "relative_strength": -0.31911671, "local_beta": -0.0006, "volatility_252d": 0.426006, "volatility_60d": 1.006038, "max_drawdown_12m": -0.33223765, "revenue_ttm": 687989000, "gross_profit_ttm": 784325000, "ebit_ttm": 26694000, "ebitda_ttm": 48356000, "net_income_ttm": 19625000, "eps_diluted_ttm": 0.19349737, "operating_cash_flow_ttm": 101603000, "capital_expenditure_ttm": 5333000, "fcf_ttm": 106936000, "dividends_paid_ttm": 27428000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 77655000, "total_current_assets": 111110000, "total_current_liabilities": 104161000, "net_ppe": null, "total_assets": 595795000, "total_debt": 12668000, "total_equity": -154709000, "net_working_capital": -58038000, "book_value_per_share": -1.52539032, "retained_earnings": -135616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -237670000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 91, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 66, "rank_ev_ebitda": 87, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 81, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 1, "rank_fcf_margin": 57, "rank_piotroski": 75, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 79, "value_composite": 91, "quality_composite": 29, "momentum_composite": 83, "growth_composite": 89, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 83, "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": 15.48, "os": 0.08, "value": 0.09, "quality": 0.71, "momentum": 0.17, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 80.0011, "earnings_yield": 0.0125, "shareholder_yield": 0.0175, "roe": -0.1269, "momentum_12_1": -0.0082, "complete_fields": { "id": 2335, "ticker_id": 7831, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:51.003208+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.48, "market_cap": 1570021321.68, "market_cap_usd": 1570021321.68, "enterprise_value": 1505034321.68, "shares_outstanding": 101422566, "fx_rate_to_usd": null, "pe_ratio": 80.00108646, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.28204422, "pcf_ratio": 15.45250949, "pfcf_ratio": 14.68187815, "ev_ebitda": 31.12404503, "ev_ebit": 56.38099654, "ev_sales": 2.18758486, "ev_fcf": 14.07415951, "earnings_yield": 0.01249983, "fcf_yield": 0.0710522, "dividend_yield": 0.01746983, "buyback_yield": 0, "shareholder_yield": 0.01746983, "debt_paydown_yield": null, "total_yield": 0.01746983, "gross_margin": 1.14002549, "operating_margin": 0.03880004, "net_margin": 0.02852517, "ebitda_margin": 0.07028601, "fcf_margin": 0.15543272, "roe": -0.12685106, "roa": 0.03293918, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.15474114, "cash_conversion": 5.44896815, "accruals_ratio": -0.13759431, "sbc_to_revenue": -0.03900208, "debt_to_equity": -2.37567304, "net_debt_to_ebitda": -1.34392836, "debt_to_assets": 0.02126235, "interest_coverage": null, "current_ratio": 1.06671403, "quick_ratio": 1.06671403, "net_debt": -64987000, "revenue_growth_1y": -0.30347368, "revenue_growth_3y_cagr": 0.05942095, "revenue_growth_5y_cagr": 0.0766775, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.25663548, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.59206686, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 3.56095485, "earnings_stability_5y": 27.717098, "revenue_stability_5y": 0.198836, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15424625, "price_return_3m": -0.1, "price_return_6m": -0.16628518, "price_return_9m": -0.28234323, "price_return_12m": -0.16117565, "price_return_12m_ex1m": -0.00819317, "distance_from_52w_high": -0.33223765, "distance_from_52w_low": 0, "relative_strength": -0.31911671, "local_beta": -0.0006, "volatility_252d": 0.426006, "volatility_60d": 1.006038, "max_drawdown_12m": -0.33223765, "revenue_ttm": 687989000, "gross_profit_ttm": 784325000, "ebit_ttm": 26694000, "ebitda_ttm": 48356000, "net_income_ttm": 19625000, "eps_diluted_ttm": 0.19349737, "operating_cash_flow_ttm": 101603000, "capital_expenditure_ttm": 5333000, "fcf_ttm": 106936000, "dividends_paid_ttm": 27428000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 77655000, "total_current_assets": 111110000, "total_current_liabilities": 104161000, "net_ppe": null, "total_assets": 595795000, "total_debt": 12668000, "total_equity": -154709000, "net_working_capital": -58038000, "book_value_per_share": -1.52539032, "retained_earnings": -135616000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -237670000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 91, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 53, "rank_pcf": 66, "rank_ev_ebitda": 87, "rank_ev_ebit": 93, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 38, "rank_shareholder_yield": 38, "rank_total_yield": 38, "rank_roe": 81, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 1, "rank_fcf_margin": 57, "rank_piotroski": 75, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 79, "value_composite": 91, "quality_composite": 29, "momentum_composite": 83, "growth_composite": 89, "yield_composite": 26, "svqf_composite": 96, "vc1_composite": 88, "vc2_composite": 83, "vc3_composite": 83, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 83, "small_cap_core_rank": 83, "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 750903000, "cost_of_revenue": 20832000, "gross_profit": 730071000, "ebit": 51515000, "ebitda": 72347000, "pretax_income": 51515000, "tax_provision": 3512000, "net_income": 35477000, "net_income_to_common": 35477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255906000, "total_current_assets": 318595000, "total_assets": 797637000, "short_term_debt": 18472000, "long_term_debt": null, "total_debt": 18472000, "total_liabilities": 536897000, "total_equity": -127359000, "shares_outstanding": 64208732, "goodwill_and_intangibles": 85214000 }, "cash_flow": { "operating_cash_flow": 34789000, "capital_expenditure": 4313000, "free_cash_flow": 39102000, "dividends_paid": 22911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153354, "ticker_id": 7831, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51515000", "ebitda": "72347000", "netIncome": "35477000", "grossProfit": "730071000", "depreciation": "None", "totalRevenue": "750903000", "costOfRevenue": "20832000", "interestIncome": "None", "incomeBeforeTax": "51515000", "interestExpense": "None", "operatingIncome": "48010000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3512000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "682061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20832000", "sellingGeneralAndAdministrative": "61452000", "netIncomeFromContinuingOperations": "48003000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "797637000", "longTermDebt": "None", "shortTermDebt": "18472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12523000", "reportedCurrency": "USD", "retainedEarnings": "-130596000", "totalLiabilities": "536897000", "otherCurrentAssets": "None", "totalCurrentAssets": "318595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "62689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430496000", "currentAccountsPayable": "35802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353660000", "totalShareholderEquity": "-127359000", "capitalLeaseObligations": "186066000", "otherCurrentLiabilities": "220568000", "totalCurrentLiabilities": "275842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261055000", "cashAndShortTermInvestments": "255906000", "commonStockSharesOutstanding": "64208732", "intangibleAssetsExcludingGoodwill": "12523000", "cashAndCashEquivalentsAtCarryingValue": "255906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48003000", "profitLoss": "None", "dividendPayout": "22911000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34789000", "capitalExpenditures": "4313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168566000", "cashflowFromInvestment": "51740000", "stockBasedCompensation": "-120374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750903000, "cost_of_revenue": 20832000, "gross_profit": 730071000, "research_and_development": null, "selling_general_admin": 61452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51515000, "depreciation_amortisation": 20832000, "ebitda": 72347000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 51515000, "tax_provision": 3512000, "effective_tax_rate": null, "net_income": 35477000, "net_income_continuing_ops": 48003000, "net_income_to_common": 35477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255906000, "short_term_investments": 0, "net_receivables": 62689000, "inventory": null, "other_current_assets": null, "total_current_assets": 318595000, "net_ppe": null, "goodwill": 72691000, "intangible_assets": 12523000, "goodwill_and_intangibles": 85214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 430496000, "total_assets": 797637000, "short_term_debt": 18472000, "accounts_payable": 35802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275842000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261055000, "total_liabilities": 536897000, "total_debt": 18472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130596000, "total_equity": -127359000, "shares_outstanding": 64208732, "operating_cash_flow": 34789000, "stock_based_compensation": -120374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51740000, "dividends_paid": 22911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168566000, "free_cash_flow": 39102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51515000", "ebitda": "72347000", "netIncome": "35477000", "grossProfit": "730071000", "depreciation": "None", "totalRevenue": "750903000", "costOfRevenue": "20832000", "interestIncome": "None", "incomeBeforeTax": "51515000", "interestExpense": "None", "operatingIncome": "48010000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3512000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "682061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20832000", "sellingGeneralAndAdministrative": "61452000", "netIncomeFromContinuingOperations": "48003000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "797637000", "longTermDebt": "None", "shortTermDebt": "18472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12523000", "reportedCurrency": "USD", "retainedEarnings": "-130596000", "totalLiabilities": "536897000", "otherCurrentAssets": "None", "totalCurrentAssets": "318595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "62689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430496000", "currentAccountsPayable": "35802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353660000", "totalShareholderEquity": "-127359000", "capitalLeaseObligations": "186066000", "otherCurrentLiabilities": "220568000", "totalCurrentLiabilities": "275842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261055000", "cashAndShortTermInvestments": "255906000", "commonStockSharesOutstanding": "64208732", "intangibleAssetsExcludingGoodwill": "12523000", "cashAndCashEquivalentsAtCarryingValue": "255906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48003000", "profitLoss": "None", "dividendPayout": "22911000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34789000", "capitalExpenditures": "4313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168566000", "cashflowFromInvestment": "51740000", "stockBasedCompensation": "-120374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33655000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20832000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 878039000, "cost_of_revenue": 525941000, "gross_profit": 352098000, "ebit": -78532000, "ebitda": -58153000, "pretax_income": -68255000, "tax_provision": 21089000, "net_income": -64728000, "net_income_to_common": -64728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332771000, "total_current_assets": 483040000, "total_assets": 876751000, "short_term_debt": 19348000, "long_term_debt": null, "total_debt": 19348000, "total_liabilities": 646986000, "total_equity": -421375000, "shares_outstanding": 53187995, "goodwill_and_intangibles": 46995000 }, "cash_flow": { "operating_cash_flow": 223359000, "capital_expenditure": 16375000, "free_cash_flow": 239734000, "dividends_paid": 20280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153359, "ticker_id": 7831, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78532000", "ebitda": "-58153000", "netIncome": "-64728000", "grossProfit": "352098000", "depreciation": "None", "totalRevenue": "878039000", "costOfRevenue": "525941000", "interestIncome": "None", "incomeBeforeTax": "-68255000", "interestExpense": "None", "operatingIncome": "-78532000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21089000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "430630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20379000", "sellingGeneralAndAdministrative": "354707000", "netIncomeFromContinuingOperations": "-89344000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876751000", "longTermDebt": "None", "shortTermDebt": "19348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12612000", "reportedCurrency": "USD", "retainedEarnings": "-303708000", "totalLiabilities": "646986000", "otherCurrentAssets": "29224000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75830000", "currentNetReceivables": "74439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393711000", "currentAccountsPayable": "68319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187349000", "totalShareholderEquity": "-421375000", "capitalLeaseObligations": "187349000", "otherCurrentLiabilities": "325225000", "totalCurrentLiabilities": "413492000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "233494000", "cashAndShortTermInvestments": "332771000", "commonStockSharesOutstanding": "53187995", "intangibleAssetsExcludingGoodwill": "12612000", "cashAndCashEquivalentsAtCarryingValue": "332771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89344000", "profitLoss": "None", "dividendPayout": "20280000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223359000", "capitalExpenditures": "16375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137252000", "cashflowFromInvestment": "-98000", "stockBasedCompensation": "188869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 878039000, "cost_of_revenue": 525941000, "gross_profit": 352098000, "research_and_development": 100000, "selling_general_admin": 354707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78532000, "depreciation_amortisation": 20379000, "ebitda": -58153000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -68255000, "tax_provision": 21089000, "effective_tax_rate": null, "net_income": -64728000, "net_income_continuing_ops": -89344000, "net_income_to_common": -64728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332771000, "short_term_investments": 75830000, "net_receivables": 74439000, "inventory": null, "other_current_assets": null, "total_current_assets": 483040000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 12612000, "goodwill_and_intangibles": 46995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393711000, "total_assets": 876751000, "short_term_debt": 19348000, "accounts_payable": 68319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413492000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 233494000, "total_liabilities": 646986000, "total_debt": 19348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303708000, "total_equity": -421375000, "shares_outstanding": 53187995, "operating_cash_flow": 223359000, "stock_based_compensation": 188869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98000, "dividends_paid": 20280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137252000, "free_cash_flow": 239734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78532000", "ebitda": "-58153000", "netIncome": "-64728000", "grossProfit": "352098000", "depreciation": "None", "totalRevenue": "878039000", "costOfRevenue": "525941000", "interestIncome": "None", "incomeBeforeTax": "-68255000", "interestExpense": "None", "operatingIncome": "-78532000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21089000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "430630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20379000", "sellingGeneralAndAdministrative": "354707000", "netIncomeFromContinuingOperations": "-89344000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876751000", "longTermDebt": "None", "shortTermDebt": "19348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12612000", "reportedCurrency": "USD", "retainedEarnings": "-303708000", "totalLiabilities": "646986000", "otherCurrentAssets": "29224000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75830000", "currentNetReceivables": "74439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393711000", "currentAccountsPayable": "68319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187349000", "totalShareholderEquity": "-421375000", "capitalLeaseObligations": "187349000", "otherCurrentLiabilities": "325225000", "totalCurrentLiabilities": "413492000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "233494000", "cashAndShortTermInvestments": "332771000", "commonStockSharesOutstanding": "53187995", "intangibleAssetsExcludingGoodwill": "12612000", "cashAndCashEquivalentsAtCarryingValue": "332771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89344000", "profitLoss": "None", "dividendPayout": "20280000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "223359000", "capitalExpenditures": "16375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137252000", "cashflowFromInvestment": "-98000", "stockBasedCompensation": "188869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20379000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 648652000, "cost_of_revenue": 426572000, "gross_profit": 222080000, "ebit": -115100000, "ebitda": -100421000, "pretax_income": -112820000, "tax_provision": -980000, "net_income": -17223000, "net_income_to_common": -17223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250102000, "total_current_assets": 423293000, "total_assets": 761108000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 492862000, "total_equity": 152656000, "shares_outstanding": 86779052, "goodwill_and_intangibles": 53575000 }, "cash_flow": { "operating_cash_flow": 145883000, "capital_expenditure": 57598000, "free_cash_flow": 203481000, "dividends_paid": 27314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153364, "ticker_id": 7831, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-115100000", "ebitda": "-100421000", "netIncome": "-17223000", "grossProfit": "222080000", "depreciation": "None", "totalRevenue": "648652000", "costOfRevenue": "426572000", "interestIncome": "None", "incomeBeforeTax": "-112820000", "interestExpense": "276000", "operatingIncome": "-115100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-980000", "reportedCurrency": "USD", "netInterestIncome": "-276000", "nonInterestIncome": "None", "operatingExpenses": "337180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14679000", "sellingGeneralAndAdministrative": "269009000", "netIncomeFromContinuingOperations": "-92034000" }, "balance": { "goodwill": "34383000", "inventory": "338345000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "761108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19192000", "reportedCurrency": "USD", "retainedEarnings": "-54650000", "totalLiabilities": "492862000", "otherCurrentAssets": "30671000", "totalCurrentAssets": "423293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91174000", "currentNetReceivables": "51346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337815000", "currentAccountsPayable": "52106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175901000", "totalShareholderEquity": "152656000", "capitalLeaseObligations": "175901000", "otherCurrentLiabilities": "233927000", "totalCurrentLiabilities": "286033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206829000", "cashAndShortTermInvestments": "250102000", "commonStockSharesOutstanding": "86779052", "intangibleAssetsExcludingGoodwill": "19192000", "cashAndCashEquivalentsAtCarryingValue": "250102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111840000", "profitLoss": "None", "dividendPayout": "27314000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145883000", "capitalExpenditures": "57598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67018000", "cashflowFromInvestment": "-5818000", "stockBasedCompensation": "184464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14679000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 648652000, "cost_of_revenue": 426572000, "gross_profit": 222080000, "research_and_development": 300000, "selling_general_admin": 269009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -115100000, "depreciation_amortisation": 14679000, "ebitda": -100421000, "interest_expense": 276000, "interest_income": null, "other_non_operating": null, "pretax_income": -112820000, "tax_provision": -980000, "effective_tax_rate": null, "net_income": -17223000, "net_income_continuing_ops": -92034000, "net_income_to_common": -17223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250102000, "short_term_investments": 91174000, "net_receivables": 51346000, "inventory": 338345000, "other_current_assets": null, "total_current_assets": 423293000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 19192000, "goodwill_and_intangibles": 53575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 337815000, "total_assets": 761108000, "short_term_debt": null, "accounts_payable": 52106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286033000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206829000, "total_liabilities": 492862000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54650000, "total_equity": 152656000, "shares_outstanding": 86779052, "operating_cash_flow": 145883000, "stock_based_compensation": 184464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5818000, "dividends_paid": 27314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67018000, "free_cash_flow": 203481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-115100000", "ebitda": "-100421000", "netIncome": "-17223000", "grossProfit": "222080000", "depreciation": "None", "totalRevenue": "648652000", "costOfRevenue": "426572000", "interestIncome": "None", "incomeBeforeTax": "-112820000", "interestExpense": "276000", "operatingIncome": "-115100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-980000", "reportedCurrency": "USD", "netInterestIncome": "-276000", "nonInterestIncome": "None", "operatingExpenses": "337180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14679000", "sellingGeneralAndAdministrative": "269009000", "netIncomeFromContinuingOperations": "-92034000" }, "balance": { "goodwill": "34383000", "inventory": "338345000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "761108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19192000", "reportedCurrency": "USD", "retainedEarnings": "-54650000", "totalLiabilities": "492862000", "otherCurrentAssets": "30671000", "totalCurrentAssets": "423293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91174000", "currentNetReceivables": "51346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337815000", "currentAccountsPayable": "52106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175901000", "totalShareholderEquity": "152656000", "capitalLeaseObligations": "175901000", "otherCurrentLiabilities": "233927000", "totalCurrentLiabilities": "286033000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "206829000", "cashAndShortTermInvestments": "250102000", "commonStockSharesOutstanding": "86779052", "intangibleAssetsExcludingGoodwill": "19192000", "cashAndCashEquivalentsAtCarryingValue": "250102000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111840000", "profitLoss": "None", "dividendPayout": "27314000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145883000", "capitalExpenditures": "57598000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67018000", "cashflowFromInvestment": "-5818000", "stockBasedCompensation": "184464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14679000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 631507000, "cost_of_revenue": 391333000, "gross_profit": 240174000, "ebit": -47733000, "ebitda": -37039000, "pretax_income": -21420000, "tax_provision": 10327000, "net_income": 17878000, "net_income_to_common": 17878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174166000, "total_current_assets": 385544000, "total_assets": 717093000, "short_term_debt": 140110, "long_term_debt": null, "total_debt": 140110, "total_liabilities": 456953000, "total_equity": 137462000, "shares_outstanding": 89755632, "goodwill_and_intangibles": 60155000 }, "cash_flow": { "operating_cash_flow": -17773000, "capital_expenditure": 26560000, "free_cash_flow": 8787000, "dividends_paid": 57295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153369, "ticker_id": 7831, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47733000", "ebitda": "-37039000", "netIncome": "17878000", "grossProfit": "240174000", "depreciation": "None", "totalRevenue": "631507000", "costOfRevenue": "391333000", "interestIncome": "None", "incomeBeforeTax": "-21420000", "interestExpense": "276000", "operatingIncome": "-47733000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10327000", "reportedCurrency": "USD", "netInterestIncome": "-276000", "nonInterestIncome": "None", "operatingExpenses": "287907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10694000", "sellingGeneralAndAdministrative": "234095000", "netIncomeFromContinuingOperations": "-31747000" }, "balance": { "goodwill": "34383000", "inventory": "2596000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "717093000", "longTermDebt": "None", "shortTermDebt": "140110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "25772000", "reportedCurrency": "USD", "retainedEarnings": "-18071000", "totalLiabilities": "456953000", "otherCurrentAssets": "24313000", "totalCurrentAssets": "385544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140110000", "currentNetReceivables": "71268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331549000", "currentAccountsPayable": "46336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "202110000", "shortLongTermDebtTotal": "165601000", "totalShareholderEquity": "137462000", "capitalLeaseObligations": "165601000", "otherCurrentLiabilities": "214082000", "totalCurrentLiabilities": "265432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "191521000", "cashAndShortTermInvestments": "174166000", "commonStockSharesOutstanding": "89755632", "intangibleAssetsExcludingGoodwill": "25772000", "cashAndCashEquivalentsAtCarryingValue": "174166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31747000", "profitLoss": "None", "dividendPayout": "57295000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-36899000", "operatingCashflow": "-17773000", "capitalExpenditures": "26560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136768000", "cashflowFromInvestment": "-166231000", "stockBasedCompensation": "156420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631507000, "cost_of_revenue": 391333000, "gross_profit": 240174000, "research_and_development": 1000000, "selling_general_admin": 234095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47733000, "depreciation_amortisation": 10694000, "ebitda": -37039000, "interest_expense": 276000, "interest_income": null, "other_non_operating": null, "pretax_income": -21420000, "tax_provision": 10327000, "effective_tax_rate": null, "net_income": 17878000, "net_income_continuing_ops": -31747000, "net_income_to_common": 17878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174166000, "short_term_investments": 140110000, "net_receivables": 71268000, "inventory": 2596000, "other_current_assets": null, "total_current_assets": 385544000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 25772000, "goodwill_and_intangibles": 60155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331549000, "total_assets": 717093000, "short_term_debt": 140110, "accounts_payable": 46336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 265432000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 191521000, "total_liabilities": 456953000, "total_debt": 140110, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18071000, "total_equity": 137462000, "shares_outstanding": 89755632, "operating_cash_flow": -17773000, "stock_based_compensation": 156420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166231000, "dividends_paid": 57295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136768000, "free_cash_flow": 8787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47733000", "ebitda": "-37039000", "netIncome": "17878000", "grossProfit": "240174000", "depreciation": "None", "totalRevenue": "631507000", "costOfRevenue": "391333000", "interestIncome": "None", "incomeBeforeTax": "-21420000", "interestExpense": "276000", "operatingIncome": "-47733000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10327000", "reportedCurrency": "USD", "netInterestIncome": "-276000", "nonInterestIncome": "None", "operatingExpenses": "287907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10694000", "sellingGeneralAndAdministrative": "234095000", "netIncomeFromContinuingOperations": "-31747000" }, "balance": { "goodwill": "34383000", "inventory": "2596000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "717093000", "longTermDebt": "None", "shortTermDebt": "140110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "25772000", "reportedCurrency": "USD", "retainedEarnings": "-18071000", "totalLiabilities": "456953000", "otherCurrentAssets": "24313000", "totalCurrentAssets": "385544000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "140110000", "currentNetReceivables": "71268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331549000", "currentAccountsPayable": "46336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "202110000", "shortLongTermDebtTotal": "165601000", "totalShareholderEquity": "137462000", "capitalLeaseObligations": "165601000", "otherCurrentLiabilities": "214082000", "totalCurrentLiabilities": "265432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "191521000", "cashAndShortTermInvestments": "174166000", "commonStockSharesOutstanding": "89755632", "intangibleAssetsExcludingGoodwill": "25772000", "cashAndCashEquivalentsAtCarryingValue": "174166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31747000", "profitLoss": "None", "dividendPayout": "57295000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-36899000", "operatingCashflow": "-17773000", "capitalExpenditures": "26560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136768000", "cashflowFromInvestment": "-166231000", "stockBasedCompensation": "156420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10694000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 801662000, "cost_of_revenue": 600694000, "gross_profit": 200968000, "ebit": 89113442, "ebitda": 89350000, "pretax_income": 22950000, "tax_provision": 18927000, "net_income": 4023000, "net_income_to_common": 4023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 502773000, "total_current_assets": 580227000, "total_assets": 718327000, "short_term_debt": 311500000, "long_term_debt": 27805000, "total_debt": 339305000, "total_liabilities": 446975000, "total_equity": 271352000, "shares_outstanding": 42595712, "goodwill_and_intangibles": 66735000 }, "cash_flow": { "operating_cash_flow": 234908000, "capital_expenditure": 1462000, "free_cash_flow": 236370000, "dividends_paid": 71921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153374, "ticker_id": 7831, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89113442", "ebitda": "89350000", "netIncome": "4023000", "grossProfit": "200968000", "depreciation": "None", "totalRevenue": "801662000", "costOfRevenue": "600694000", "interestIncome": "None", "incomeBeforeTax": "22950000", "interestExpense": "7606000", "operatingIncome": "66584000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18927000", "reportedCurrency": "USD", "netInterestIncome": "-7606000", "nonInterestIncome": "None", "operatingExpenses": "134384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "-36028000", "costofGoodsAndServicesSold": "600694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "119895000", "netIncomeFromContinuingOperations": "4023000" }, "balance": { "goodwill": "34383000", "inventory": "2002000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "718327000", "longTermDebt": "27805000", "shortTermDebt": "311500000", "treasuryStock": "-12000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "32352000", "reportedCurrency": "USD", "retainedEarnings": "-18075000", "totalLiabilities": "446975000", "otherCurrentAssets": "24313000", "totalCurrentAssets": "580227000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "51139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138100000", "currentAccountsPayable": "31048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10362000", "shortLongTermDebtTotal": "339305000", "totalShareholderEquity": "271352000", "capitalLeaseObligations": "43448000", "otherCurrentLiabilities": "311500000", "totalCurrentLiabilities": "38893000", "otherNonCurrentLiabilities": "51293000", "totalNonCurrentLiabilities": "408082000", "cashAndShortTermInvestments": "502773000", "commonStockSharesOutstanding": "42595712", "intangibleAssetsExcludingGoodwill": "32352000", "cashAndCashEquivalentsAtCarryingValue": "502773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4023000", "profitLoss": "None", "dividendPayout": "71921000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-36899000", "operatingCashflow": "234908000", "capitalExpenditures": "1462000", "changeInReceivables": "-10739000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55021000", "cashflowFromInvestment": "-2440000", "stockBasedCompensation": "97033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801662000, "cost_of_revenue": 600694000, "gross_profit": 200968000, "research_and_development": 1200000, "selling_general_admin": 119895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89113442, "depreciation_amortisation": 236558, "ebitda": 89350000, "interest_expense": 7606000, "interest_income": null, "other_non_operating": null, "pretax_income": 22950000, "tax_provision": 18927000, "effective_tax_rate": null, "net_income": 4023000, "net_income_continuing_ops": 4023000, "net_income_to_common": 4023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 502773000, "short_term_investments": 0, "net_receivables": 51139000, "inventory": 2002000, "other_current_assets": null, "total_current_assets": 580227000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 32352000, "goodwill_and_intangibles": 66735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138100000, "total_assets": 718327000, "short_term_debt": 311500000, "accounts_payable": 31048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38893000, "long_term_debt": 27805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 408082000, "total_liabilities": 446975000, "total_debt": 339305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18075000, "total_equity": 271352000, "shares_outstanding": 42595712, "operating_cash_flow": 234908000, "stock_based_compensation": 97033000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2440000, "dividends_paid": 71921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55021000, "free_cash_flow": 236370000, "net_change_in_cash": 177447000 }, "raw_data": { "income": { "ebit": "89113442", "ebitda": "89350000", "netIncome": "4023000", "grossProfit": "200968000", "depreciation": "None", "totalRevenue": "801662000", "costOfRevenue": "600694000", "interestIncome": "None", "incomeBeforeTax": "22950000", "interestExpense": "7606000", "operatingIncome": "66584000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "18927000", "reportedCurrency": "USD", "netInterestIncome": "-7606000", "nonInterestIncome": "None", "operatingExpenses": "134384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1200000", "otherNonOperatingIncome": "-36028000", "costofGoodsAndServicesSold": "600694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236558", "sellingGeneralAndAdministrative": "119895000", "netIncomeFromContinuingOperations": "4023000" }, "balance": { "goodwill": "34383000", "inventory": "2002000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "718327000", "longTermDebt": "27805000", "shortTermDebt": "311500000", "treasuryStock": "-12000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "32352000", "reportedCurrency": "USD", "retainedEarnings": "-18075000", "totalLiabilities": "446975000", "otherCurrentAssets": "24313000", "totalCurrentAssets": "580227000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "51139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138100000", "currentAccountsPayable": "31048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10362000", "shortLongTermDebtTotal": "339305000", "totalShareholderEquity": "271352000", "capitalLeaseObligations": "43448000", "otherCurrentLiabilities": "311500000", "totalCurrentLiabilities": "38893000", "otherNonCurrentLiabilities": "51293000", "totalNonCurrentLiabilities": "408082000", "cashAndShortTermInvestments": "502773000", "commonStockSharesOutstanding": "42595712", "intangibleAssetsExcludingGoodwill": "32352000", "cashAndCashEquivalentsAtCarryingValue": "502773000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4023000", "profitLoss": "None", "dividendPayout": "71921000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-36899000", "operatingCashflow": "234908000", "capitalExpenditures": "1462000", "changeInReceivables": "-10739000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55021000", "cashflowFromInvestment": "-2440000", "stockBasedCompensation": "97033000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "177447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14489000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 518986000, "cost_of_revenue": 374332000, "gross_profit": 144654000, "ebit": -5148000, "ebitda": 10383000, "pretax_income": -20889000, "tax_provision": 3453000, "net_income": -24342000, "net_income_to_common": -24342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330908000, "total_current_assets": 371999000, "total_assets": 542953000, "short_term_debt": 27690000, "long_term_debt": 17365433, "total_debt": 45055433, "total_liabilities": 468770000, "total_equity": 74183000, "shares_outstanding": 92803240, "goodwill_and_intangibles": 73315000 }, "cash_flow": { "operating_cash_flow": 85907000, "capital_expenditure": 5522000, "free_cash_flow": 91429000, "dividends_paid": 11989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153379, "ticker_id": 7831, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5148000", "ebitda": "10383000", "netIncome": "-24342000", "grossProfit": "144654000", "depreciation": "None", "totalRevenue": "518986000", "costOfRevenue": "374332000", "interestIncome": "None", "incomeBeforeTax": "-20889000", "interestExpense": "15741000", "operatingIncome": "-14596000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3453000", "reportedCurrency": "USD", "netInterestIncome": "-15741000", "nonInterestIncome": "None", "operatingExpenses": "159250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "-3235433", "costofGoodsAndServicesSold": "374332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15531000", "sellingGeneralAndAdministrative": "110713000", "netIncomeFromContinuingOperations": "-5104603" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "215848418", "currentDebt": "None", "investments": "None", "totalAssets": "542953000", "longTermDebt": "17365433", "shortTermDebt": "27690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38932000", "reportedCurrency": "USD", "retainedEarnings": "-1021573", "totalLiabilities": "468770000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "371999000", "currentLongTermDebt": "27690000", "longTermInvestments": "230005861", "shortTermInvestments": "230005861", "currentNetReceivables": "41091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170954000", "currentAccountsPayable": "22246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70633000", "shortLongTermDebtTotal": "205194000", "totalShareholderEquity": "74183000", "capitalLeaseObligations": "58229000", "otherCurrentLiabilities": "213524000", "totalCurrentLiabilities": "246368000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "222402000", "cashAndShortTermInvestments": "330908000", "commonStockSharesOutstanding": "92803240", "intangibleAssetsExcludingGoodwill": "38932000", "cashAndCashEquivalentsAtCarryingValue": "330908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24342000", "profitLoss": "None", "dividendPayout": "11989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14890000", "operatingCashflow": "85907000", "capitalExpenditures": "5522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21989000", "cashflowFromInvestment": "-230000000", "stockBasedCompensation": "24815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1148172", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518986000, "cost_of_revenue": 374332000, "gross_profit": 144654000, "research_and_development": 1700000, "selling_general_admin": 110713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5148000, "depreciation_amortisation": 15531000, "ebitda": 10383000, "interest_expense": 15741000, "interest_income": null, "other_non_operating": null, "pretax_income": -20889000, "tax_provision": 3453000, "effective_tax_rate": null, "net_income": -24342000, "net_income_continuing_ops": -5104603, "net_income_to_common": -24342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330908000, "short_term_investments": 230005861, "net_receivables": 41091000, "inventory": null, "other_current_assets": null, "total_current_assets": 371999000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 38932000, "goodwill_and_intangibles": 73315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 170954000, "total_assets": 542953000, "short_term_debt": 27690000, "accounts_payable": 22246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246368000, "long_term_debt": 17365433, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222402000, "total_liabilities": 468770000, "total_debt": 45055433, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1021573, "total_equity": 74183000, "shares_outstanding": 92803240, "operating_cash_flow": 85907000, "stock_based_compensation": 24815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230000000, "dividends_paid": 11989000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21989000, "free_cash_flow": 91429000, "net_change_in_cash": 1148172 }, "raw_data": { "income": { "ebit": "-5148000", "ebitda": "10383000", "netIncome": "-24342000", "grossProfit": "144654000", "depreciation": "None", "totalRevenue": "518986000", "costOfRevenue": "374332000", "interestIncome": "None", "incomeBeforeTax": "-20889000", "interestExpense": "15741000", "operatingIncome": "-14596000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3453000", "reportedCurrency": "USD", "netInterestIncome": "-15741000", "nonInterestIncome": "None", "operatingExpenses": "159250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "-3235433", "costofGoodsAndServicesSold": "374332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15531000", "sellingGeneralAndAdministrative": "110713000", "netIncomeFromContinuingOperations": "-5104603" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "215848418", "currentDebt": "None", "investments": "None", "totalAssets": "542953000", "longTermDebt": "17365433", "shortTermDebt": "27690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38932000", "reportedCurrency": "USD", "retainedEarnings": "-1021573", "totalLiabilities": "468770000", "otherCurrentAssets": "25792000", "totalCurrentAssets": "371999000", "currentLongTermDebt": "27690000", "longTermInvestments": "230005861", "shortTermInvestments": "230005861", "currentNetReceivables": "41091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "170954000", "currentAccountsPayable": "22246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70633000", "shortLongTermDebtTotal": "205194000", "totalShareholderEquity": "74183000", "capitalLeaseObligations": "58229000", "otherCurrentLiabilities": "213524000", "totalCurrentLiabilities": "246368000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "222402000", "cashAndShortTermInvestments": "330908000", "commonStockSharesOutstanding": "92803240", "intangibleAssetsExcludingGoodwill": "38932000", "cashAndCashEquivalentsAtCarryingValue": "330908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24342000", "profitLoss": "None", "dividendPayout": "11989000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-14890000", "operatingCashflow": "85907000", "capitalExpenditures": "5522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21989000", "cashflowFromInvestment": "-230000000", "stockBasedCompensation": "24815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11989000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1148172", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 533297000, "cost_of_revenue": 349819000, "gross_profit": 183478000, "ebit": -146201000, "ebitda": -130349000, "pretax_income": -161596000, "tax_provision": 2423000, "net_income": -164019000, "net_income_to_common": -164019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10762, "total_current_assets": 10762, "total_assets": 65635, "short_term_debt": 869, "long_term_debt": null, "total_debt": 869, "total_liabilities": 42931, "total_equity": 22704, "shares_outstanding": 100980866, "goodwill_and_intangibles": 79895000 }, "cash_flow": { "operating_cash_flow": -106107000, "capital_expenditure": 7417000, "free_cash_flow": -98690000, "dividends_paid": 38376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153384, "ticker_id": 7831, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-146201000", "ebitda": "-130349000", "netIncome": "-164019000", "grossProfit": "183478000", "depreciation": "None", "totalRevenue": "533297000", "costOfRevenue": "349819000", "interestIncome": "None", "incomeBeforeTax": "-161596000", "interestExpense": "15395000", "operatingIncome": "-155119000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2423000", "reportedCurrency": "USD", "netInterestIncome": "-15395000", "nonInterestIncome": "None", "operatingExpenses": "338597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15852000", "sellingGeneralAndAdministrative": "276019000", "netIncomeFromContinuingOperations": "-164019000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "787", "currentDebt": "None", "investments": "None", "totalAssets": "65635", "longTermDebt": "None", "shortTermDebt": "869", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45512000", "reportedCurrency": "USD", "retainedEarnings": "-2296", "totalLiabilities": "42931", "otherCurrentAssets": "15203000", "totalCurrentAssets": "10762", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54873", "currentAccountsPayable": "17097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76676000", "shortLongTermDebtTotal": "869", "totalShareholderEquity": "22704", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42062", "totalCurrentLiabilities": "42931", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "10762", "commonStockSharesOutstanding": "100980866", "intangibleAssetsExcludingGoodwill": "45512000", "cashAndCashEquivalentsAtCarryingValue": "10762", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164019000", "profitLoss": "None", "dividendPayout": "38376000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17932000", "operatingCashflow": "-106107000", "capitalExpenditures": "7417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30213000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "193299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11739", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533297000, "cost_of_revenue": 349819000, "gross_profit": 183478000, "research_and_development": 1500000, "selling_general_admin": 276019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -146201000, "depreciation_amortisation": 15852000, "ebitda": -130349000, "interest_expense": 15395000, "interest_income": null, "other_non_operating": null, "pretax_income": -161596000, "tax_provision": 2423000, "effective_tax_rate": null, "net_income": -164019000, "net_income_continuing_ops": -164019000, "net_income_to_common": -164019000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10762, "short_term_investments": null, "net_receivables": 72874000, "inventory": null, "other_current_assets": null, "total_current_assets": 10762, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 45512000, "goodwill_and_intangibles": 79895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 54873, "total_assets": 65635, "short_term_debt": 869, "accounts_payable": 17097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42931, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251089000, "total_liabilities": 42931, "total_debt": 869, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2296, "total_equity": 22704, "shares_outstanding": 100980866, "operating_cash_flow": -106107000, "stock_based_compensation": 193299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7267000, "dividends_paid": 38376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30213000, "free_cash_flow": -98690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-146201000", "ebitda": "-130349000", "netIncome": "-164019000", "grossProfit": "183478000", "depreciation": "None", "totalRevenue": "533297000", "costOfRevenue": "349819000", "interestIncome": "None", "incomeBeforeTax": "-161596000", "interestExpense": "15395000", "operatingIncome": "-155119000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2423000", "reportedCurrency": "USD", "netInterestIncome": "-15395000", "nonInterestIncome": "None", "operatingExpenses": "338597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15852000", "sellingGeneralAndAdministrative": "276019000", "netIncomeFromContinuingOperations": "-164019000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "787", "currentDebt": "None", "investments": "None", "totalAssets": "65635", "longTermDebt": "None", "shortTermDebt": "869", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45512000", "reportedCurrency": "USD", "retainedEarnings": "-2296", "totalLiabilities": "42931", "otherCurrentAssets": "15203000", "totalCurrentAssets": "10762", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "54873", "currentAccountsPayable": "17097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "76676000", "shortLongTermDebtTotal": "869", "totalShareholderEquity": "22704", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42062", "totalCurrentLiabilities": "42931", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251089000", "cashAndShortTermInvestments": "10762", "commonStockSharesOutstanding": "100980866", "intangibleAssetsExcludingGoodwill": "45512000", "cashAndCashEquivalentsAtCarryingValue": "10762", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164019000", "profitLoss": "None", "dividendPayout": "38376000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17932000", "operatingCashflow": "-106107000", "capitalExpenditures": "7417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30213000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "193299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11739", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 679567000, "cost_of_revenue": null, "gross_profit": 679567000, "ebit": -119481980, "ebitda": -977, "pretax_income": -123215000, "tax_provision": 2542000, "net_income": -977, "net_income_to_common": -977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": 25172, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1149, "total_equity": 24023, "shares_outstanding": 100980866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 270877000, "capital_expenditure": 3340000, "free_cash_flow": 274217000, "dividends_paid": 38376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153386, "ticker_id": 7831, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-119481980", "ebitda": "-977", "netIncome": "-977", "grossProfit": "679567000", "depreciation": "None", "totalRevenue": "679567000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-123215000", "interestExpense": "0", "operatingIncome": "-107417000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2542000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119481000", "sellingGeneralAndAdministrative": "73125000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "787", "currentDebt": "None", "investments": "None", "totalAssets": "25172", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-977", "totalLiabilities": "1149", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25172", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24023", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "849", "totalCurrentLiabilities": "1149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "100980866", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125757000", "profitLoss": "None", "dividendPayout": "38376000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270877000", "capitalExpenditures": "3340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24541000", "cashflowFromInvestment": "-2780000", "stockBasedCompensation": "199052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 679567000, "cost_of_revenue": null, "gross_profit": 679567000, "research_and_development": 2100000, "selling_general_admin": 73125000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -119481980, "depreciation_amortisation": 119481000, "ebitda": -977, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -123215000, "tax_provision": 2542000, "effective_tax_rate": null, "net_income": -977, "net_income_continuing_ops": null, "net_income_to_common": -977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25172, "total_assets": 25172, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1149, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -977, "total_equity": 24023, "shares_outstanding": 100980866, "operating_cash_flow": 270877000, "stock_based_compensation": 199052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2780000, "dividends_paid": 38376000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24541000, "free_cash_flow": 274217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-119481980", "ebitda": "-977", "netIncome": "-977", "grossProfit": "679567000", "depreciation": "None", "totalRevenue": "679567000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-123215000", "interestExpense": "0", "operatingIncome": "-107417000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2542000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "977", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119481000", "sellingGeneralAndAdministrative": "73125000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "787", "currentDebt": "None", "investments": "None", "totalAssets": "25172", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-977", "totalLiabilities": "1149", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25172", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24023", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "849", "totalCurrentLiabilities": "1149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "100980866", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125757000", "profitLoss": "None", "dividendPayout": "38376000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "270877000", "capitalExpenditures": "3340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24541000", "cashflowFromInvestment": "-2780000", "stockBasedCompensation": "199052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38376000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14215000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 148917000, "cost_of_revenue": 5831000, "gross_profit": 143086000, "ebit": -12901000, "ebitda": -7070000, "pretax_income": -10642000, "tax_provision": -9897000, "net_income": 1487000, "net_income_to_common": 1487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77655000, "total_current_assets": 111110000, "total_assets": 595795000, "short_term_debt": 12668000, "long_term_debt": null, "total_debt": 12668000, "total_liabilities": 367538000, "total_equity": -154709000, "shares_outstanding": 101422566, "goodwill_and_intangibles": 82961000 }, "cash_flow": { "operating_cash_flow": -109707000, "capital_expenditure": 2064000, "free_cash_flow": -107643000, "dividends_paid": 8633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153352, "ticker_id": 7831, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12901000", "ebitda": "-7070000", "netIncome": "1487000", "grossProfit": "143086000", "depreciation": "None", "totalRevenue": "148917000", "costOfRevenue": "5831000", "interestIncome": "None", "incomeBeforeTax": "-10642000", "interestExpense": "None", "operatingIncome": "-12901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9897000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "155987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5831000", "sellingGeneralAndAdministrative": "12147000", "netIncomeFromContinuingOperations": "-745000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "595795000", "longTermDebt": "None", "shortTermDebt": "12668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10270000", "reportedCurrency": "USD", "retainedEarnings": "-135616000", "totalLiabilities": "367538000", "otherCurrentAssets": "-617000", "totalCurrentAssets": "111110000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432816000", "currentAccountsPayable": "41472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182057000", "totalShareholderEquity": "-154709000", "capitalLeaseObligations": "182057000", "otherCurrentLiabilities": "49321000", "totalCurrentLiabilities": "104161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "263377000", "cashAndShortTermInvestments": "77655000", "commonStockSharesOutstanding": "101422566", "intangibleAssetsExcludingGoodwill": "10270000", "cashAndCashEquivalentsAtCarryingValue": "77655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1487000", "profitLoss": "None", "dividendPayout": "8633000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-109707000", "capitalExpenditures": "2064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63793000", "cashflowFromInvestment": "-2064000", "stockBasedCompensation": "-160455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148917000, "cost_of_revenue": 5831000, "gross_profit": 143086000, "research_and_development": null, "selling_general_admin": 12147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12901000, "depreciation_amortisation": 5831000, "ebitda": -7070000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10642000, "tax_provision": -9897000, "effective_tax_rate": null, "net_income": 1487000, "net_income_continuing_ops": -745000, "net_income_to_common": 1487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77655000, "short_term_investments": null, "net_receivables": 34072000, "inventory": null, "other_current_assets": null, "total_current_assets": 111110000, "net_ppe": null, "goodwill": 72691000, "intangible_assets": 10270000, "goodwill_and_intangibles": 82961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432816000, "total_assets": 595795000, "short_term_debt": 12668000, "accounts_payable": 41472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104161000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263377000, "total_liabilities": 367538000, "total_debt": 12668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135616000, "total_equity": -154709000, "shares_outstanding": 101422566, "operating_cash_flow": -109707000, "stock_based_compensation": -160455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2064000, "dividends_paid": 8633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63793000, "free_cash_flow": -107643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12901000", "ebitda": "-7070000", "netIncome": "1487000", "grossProfit": "143086000", "depreciation": "None", "totalRevenue": "148917000", "costOfRevenue": "5831000", "interestIncome": "None", "incomeBeforeTax": "-10642000", "interestExpense": "None", "operatingIncome": "-12901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-9897000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "155987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5831000", "sellingGeneralAndAdministrative": "12147000", "netIncomeFromContinuingOperations": "-745000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "595795000", "longTermDebt": "None", "shortTermDebt": "12668000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10270000", "reportedCurrency": "USD", "retainedEarnings": "-135616000", "totalLiabilities": "367538000", "otherCurrentAssets": "-617000", "totalCurrentAssets": "111110000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432816000", "currentAccountsPayable": "41472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "182057000", "totalShareholderEquity": "-154709000", "capitalLeaseObligations": "182057000", "otherCurrentLiabilities": "49321000", "totalCurrentLiabilities": "104161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "263377000", "cashAndShortTermInvestments": "77655000", "commonStockSharesOutstanding": "101422566", "intangibleAssetsExcludingGoodwill": "10270000", "cashAndCashEquivalentsAtCarryingValue": "77655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1487000", "profitLoss": "None", "dividendPayout": "8633000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-109707000", "capitalExpenditures": "2064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63793000", "cashflowFromInvestment": "-2064000", "stockBasedCompensation": "-160455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5831000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 219160000, "cost_of_revenue": -271195000, "gross_profit": 490355000, "ebit": 21780000, "ebitda": 27535000, "pretax_income": 21780000, "tax_provision": 7983000, "net_income": 9396000, "net_income_to_common": 9396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255906000, "total_current_assets": 318595000, "total_assets": 797637000, "short_term_debt": 18472000, "long_term_debt": null, "total_debt": 18472000, "total_liabilities": 536897000, "total_equity": -127359000, "shares_outstanding": 67490766, "goodwill_and_intangibles": 85214000 }, "cash_flow": { "operating_cash_flow": 96025000, "capital_expenditure": 963000, "free_cash_flow": 96988000, "dividends_paid": 4645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153353, "ticker_id": 7831, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21780000", "ebitda": "27535000", "netIncome": "9396000", "grossProfit": "490355000", "depreciation": "None", "totalRevenue": "219160000", "costOfRevenue": "-271195000", "interestIncome": "None", "incomeBeforeTax": "21780000", "interestExpense": "None", "operatingIncome": "18527000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7983000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "471828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-271195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5755000", "sellingGeneralAndAdministrative": "11570000", "netIncomeFromContinuingOperations": "13797000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "797637000", "longTermDebt": "None", "shortTermDebt": "18472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12523000", "reportedCurrency": "USD", "retainedEarnings": "-130596000", "totalLiabilities": "536897000", "otherCurrentAssets": "None", "totalCurrentAssets": "318595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "62689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430496000", "currentAccountsPayable": "35802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353660000", "totalShareholderEquity": "-127359000", "capitalLeaseObligations": "186066000", "otherCurrentLiabilities": "220568000", "totalCurrentLiabilities": "275842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261055000", "cashAndShortTermInvestments": "255906000", "commonStockSharesOutstanding": "67490766", "intangibleAssetsExcludingGoodwill": "12523000", "cashAndCashEquivalentsAtCarryingValue": "255906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13797000", "profitLoss": "None", "dividendPayout": "4645000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96025000", "capitalExpenditures": "963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5926000", "cashflowFromInvestment": "-19821000", "stockBasedCompensation": "77609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219160000, "cost_of_revenue": -271195000, "gross_profit": 490355000, "research_and_development": null, "selling_general_admin": 11570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21780000, "depreciation_amortisation": 5755000, "ebitda": 27535000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 21780000, "tax_provision": 7983000, "effective_tax_rate": null, "net_income": 9396000, "net_income_continuing_ops": 13797000, "net_income_to_common": 9396000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255906000, "short_term_investments": 0, "net_receivables": 62689000, "inventory": null, "other_current_assets": null, "total_current_assets": 318595000, "net_ppe": null, "goodwill": 72691000, "intangible_assets": 12523000, "goodwill_and_intangibles": 85214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 430496000, "total_assets": 797637000, "short_term_debt": 18472000, "accounts_payable": 35802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 275842000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261055000, "total_liabilities": 536897000, "total_debt": 18472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -130596000, "total_equity": -127359000, "shares_outstanding": 67490766, "operating_cash_flow": 96025000, "stock_based_compensation": 77609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19821000, "dividends_paid": 4645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5926000, "free_cash_flow": 96988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21780000", "ebitda": "27535000", "netIncome": "9396000", "grossProfit": "490355000", "depreciation": "None", "totalRevenue": "219160000", "costOfRevenue": "-271195000", "interestIncome": "None", "incomeBeforeTax": "21780000", "interestExpense": "None", "operatingIncome": "18527000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7983000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "471828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-271195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5755000", "sellingGeneralAndAdministrative": "11570000", "netIncomeFromContinuingOperations": "13797000" }, "balance": { "goodwill": "72691000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "797637000", "longTermDebt": "None", "shortTermDebt": "18472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12523000", "reportedCurrency": "USD", "retainedEarnings": "-130596000", "totalLiabilities": "536897000", "otherCurrentAssets": "None", "totalCurrentAssets": "318595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "62689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430496000", "currentAccountsPayable": "35802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "353660000", "totalShareholderEquity": "-127359000", "capitalLeaseObligations": "186066000", "otherCurrentLiabilities": "220568000", "totalCurrentLiabilities": "275842000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "261055000", "cashAndShortTermInvestments": "255906000", "commonStockSharesOutstanding": "67490766", "intangibleAssetsExcludingGoodwill": "12523000", "cashAndCashEquivalentsAtCarryingValue": "255906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13797000", "profitLoss": "None", "dividendPayout": "4645000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96025000", "capitalExpenditures": "963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5926000", "cashflowFromInvestment": "-19821000", "stockBasedCompensation": "77609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5755000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 164645000, "cost_of_revenue": 88748000, "gross_profit": 75897000, "ebit": 8867000, "ebitda": 13891000, "pretax_income": 11588000, "tax_provision": 3023000, "net_income": 6004000, "net_income_to_common": 6004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185535000, "total_current_assets": 228041000, "total_assets": 650238000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 449718000, "total_equity": -302402000, "shares_outstanding": 100233456, "goodwill_and_intangibles": 42060000 }, "cash_flow": { "operating_cash_flow": 59158000, "capital_expenditure": 1519000, "free_cash_flow": 60677000, "dividends_paid": 9751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153355, "ticker_id": 7831, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8867000", "ebitda": "13891000", "netIncome": "6004000", "grossProfit": "75897000", "depreciation": "None", "totalRevenue": "164645000", "costOfRevenue": "88748000", "interestIncome": "None", "incomeBeforeTax": "11588000", "interestExpense": "None", "operatingIncome": "8867000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3023000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5024000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "8565000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "650238000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7677000", "reportedCurrency": "USD", "retainedEarnings": "-161906000", "totalLiabilities": "449718000", "otherCurrentAssets": "1141000", "totalCurrentAssets": "228041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "41365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422197000", "currentAccountsPayable": "47163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184822000", "totalShareholderEquity": "-302402000", "capitalLeaseObligations": "184822000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402555000", "cashAndShortTermInvestments": "185535000", "commonStockSharesOutstanding": "100233456", "intangibleAssetsExcludingGoodwill": "7677000", "cashAndCashEquivalentsAtCarryingValue": "185535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8565000", "profitLoss": "None", "dividendPayout": "9751000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59158000", "capitalExpenditures": "1519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17921000", "cashflowFromInvestment": "-1519000", "stockBasedCompensation": "27791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164645000, "cost_of_revenue": 88748000, "gross_profit": 75897000, "research_and_development": null, "selling_general_admin": 47000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8867000, "depreciation_amortisation": 5024000, "ebitda": 13891000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11588000, "tax_provision": 3023000, "effective_tax_rate": null, "net_income": 6004000, "net_income_continuing_ops": 8565000, "net_income_to_common": 6004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185535000, "short_term_investments": 0, "net_receivables": 41365000, "inventory": null, "other_current_assets": null, "total_current_assets": 228041000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 7677000, "goodwill_and_intangibles": 42060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 422197000, "total_assets": 650238000, "short_term_debt": null, "accounts_payable": 47163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47163000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 402555000, "total_liabilities": 449718000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -161906000, "total_equity": -302402000, "shares_outstanding": 100233456, "operating_cash_flow": 59158000, "stock_based_compensation": 27791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1519000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1519000, "dividends_paid": 9751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17921000, "free_cash_flow": 60677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8867000", "ebitda": "13891000", "netIncome": "6004000", "grossProfit": "75897000", "depreciation": "None", "totalRevenue": "164645000", "costOfRevenue": "88748000", "interestIncome": "None", "incomeBeforeTax": "11588000", "interestExpense": "None", "operatingIncome": "8867000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3023000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5024000", "sellingGeneralAndAdministrative": "47000000", "netIncomeFromContinuingOperations": "8565000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "650238000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7677000", "reportedCurrency": "USD", "retainedEarnings": "-161906000", "totalLiabilities": "449718000", "otherCurrentAssets": "1141000", "totalCurrentAssets": "228041000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "41365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "422197000", "currentAccountsPayable": "47163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184822000", "totalShareholderEquity": "-302402000", "capitalLeaseObligations": "184822000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "47163000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "402555000", "cashAndShortTermInvestments": "185535000", "commonStockSharesOutstanding": "100233456", "intangibleAssetsExcludingGoodwill": "7677000", "cashAndCashEquivalentsAtCarryingValue": "185535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8565000", "profitLoss": "None", "dividendPayout": "9751000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59158000", "capitalExpenditures": "1519000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17921000", "cashflowFromInvestment": "-1519000", "stockBasedCompensation": "27791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5024000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 155267000, "cost_of_revenue": 80280000, "gross_profit": 74987000, "ebit": 8948000, "ebitda": 14000000, "pretax_income": 6248000, "tax_provision": 1980000, "net_income": 2738000, "net_income_to_common": 2738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145037000, "total_current_assets": 194550000, "total_assets": 606702000, "short_term_debt": 9966000, "long_term_debt": null, "total_debt": 9966000, "total_liabilities": 430606000, "total_equity": -318422000, "shares_outstanding": 98831307, "goodwill_and_intangibles": 43705000 }, "cash_flow": { "operating_cash_flow": 56127000, "capital_expenditure": 787000, "free_cash_flow": 56914000, "dividends_paid": 4399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153356, "ticker_id": 7831, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8948000", "ebitda": "14000000", "netIncome": "2738000", "grossProfit": "74987000", "depreciation": "None", "totalRevenue": "155267000", "costOfRevenue": "80280000", "interestIncome": "None", "incomeBeforeTax": "6248000", "interestExpense": "None", "operatingIncome": "8948000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1980000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "66039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5052000", "sellingGeneralAndAdministrative": "46421000", "netIncomeFromContinuingOperations": "4268000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "606702000", "longTermDebt": "None", "shortTermDebt": "9966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9322000", "reportedCurrency": "USD", "retainedEarnings": "-179429000", "totalLiabilities": "430606000", "otherCurrentAssets": "1153000", "totalCurrentAssets": "194550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412152000", "currentAccountsPayable": "63351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184995000", "totalShareholderEquity": "-318422000", "capitalLeaseObligations": "184995000", "otherCurrentLiabilities": "-9966000", "totalCurrentLiabilities": "63351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "367255000", "cashAndShortTermInvestments": "145037000", "commonStockSharesOutstanding": "98831307", "intangibleAssetsExcludingGoodwill": "9322000", "cashAndCashEquivalentsAtCarryingValue": "145037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4268000", "profitLoss": "None", "dividendPayout": "4399000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56127000", "capitalExpenditures": "787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23929000", "cashflowFromInvestment": "-787000", "stockBasedCompensation": "28222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155267000, "cost_of_revenue": 80280000, "gross_profit": 74987000, "research_and_development": null, "selling_general_admin": 46421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8948000, "depreciation_amortisation": 5052000, "ebitda": 14000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 6248000, "tax_provision": 1980000, "effective_tax_rate": null, "net_income": 2738000, "net_income_continuing_ops": 4268000, "net_income_to_common": 2738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145037000, "short_term_investments": 0, "net_receivables": 48360000, "inventory": null, "other_current_assets": null, "total_current_assets": 194550000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 9322000, "goodwill_and_intangibles": 43705000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 412152000, "total_assets": 606702000, "short_term_debt": 9966000, "accounts_payable": 63351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63351000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367255000, "total_liabilities": 430606000, "total_debt": 9966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179429000, "total_equity": -318422000, "shares_outstanding": 98831307, "operating_cash_flow": 56127000, "stock_based_compensation": 28222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -787000, "dividends_paid": 4399000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23929000, "free_cash_flow": 56914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8948000", "ebitda": "14000000", "netIncome": "2738000", "grossProfit": "74987000", "depreciation": "None", "totalRevenue": "155267000", "costOfRevenue": "80280000", "interestIncome": "None", "incomeBeforeTax": "6248000", "interestExpense": "None", "operatingIncome": "8948000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1980000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "66039000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5052000", "sellingGeneralAndAdministrative": "46421000", "netIncomeFromContinuingOperations": "4268000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "606702000", "longTermDebt": "None", "shortTermDebt": "9966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "9322000", "reportedCurrency": "USD", "retainedEarnings": "-179429000", "totalLiabilities": "430606000", "otherCurrentAssets": "1153000", "totalCurrentAssets": "194550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "48360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "412152000", "currentAccountsPayable": "63351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "184995000", "totalShareholderEquity": "-318422000", "capitalLeaseObligations": "184995000", "otherCurrentLiabilities": "-9966000", "totalCurrentLiabilities": "63351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "367255000", "cashAndShortTermInvestments": "145037000", "commonStockSharesOutstanding": "98831307", "intangibleAssetsExcludingGoodwill": "9322000", "cashAndCashEquivalentsAtCarryingValue": "145037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4268000", "profitLoss": "None", "dividendPayout": "4399000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56127000", "capitalExpenditures": "787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23929000", "cashflowFromInvestment": "-787000", "stockBasedCompensation": "28222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4399000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5052000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 211831000, "cost_of_revenue": 122999000, "gross_profit": 88832000, "ebit": 11668000, "ebitda": 16669000, "pretax_income": 11899000, "tax_provision": -9474000, "net_income": 17339000, "net_income_to_common": 17339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111247000, "total_current_assets": 159729000, "total_assets": 570468000, "short_term_debt": 14450000, "long_term_debt": null, "total_debt": 14450000, "total_liabilities": 408762000, "total_equity": -323128000, "shares_outstanding": 75839577, "goodwill_and_intangibles": 45350000 }, "cash_flow": { "operating_cash_flow": -176521000, "capital_expenditure": 1044000, "free_cash_flow": -175477000, "dividends_paid": 8349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153357, "ticker_id": 7831, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11668000", "ebitda": "16669000", "netIncome": "17339000", "grossProfit": "88832000", "depreciation": "None", "totalRevenue": "211831000", "costOfRevenue": "122999000", "interestIncome": "None", "incomeBeforeTax": "11899000", "interestExpense": "None", "operatingIncome": "11668000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9474000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "77164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5001000", "sellingGeneralAndAdministrative": "57230000", "netIncomeFromContinuingOperations": "21373000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "570468000", "longTermDebt": "None", "shortTermDebt": "14450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10967000", "reportedCurrency": "USD", "retainedEarnings": "-197595000", "totalLiabilities": "408762000", "otherCurrentAssets": "1259000", "totalCurrentAssets": "159729000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410739000", "currentAccountsPayable": "73193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185530000", "totalShareholderEquity": "-323128000", "capitalLeaseObligations": "185530000", "otherCurrentLiabilities": "-14450000", "totalCurrentLiabilities": "73193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "335569000", "cashAndShortTermInvestments": "111247000", "commonStockSharesOutstanding": "75839577", "intangibleAssetsExcludingGoodwill": "10967000", "cashAndCashEquivalentsAtCarryingValue": "111247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21373000", "profitLoss": "None", "dividendPayout": "8349000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176521000", "capitalExpenditures": "1044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120790000", "cashflowFromInvestment": "73867000", "stockBasedCompensation": "26396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211831000, "cost_of_revenue": 122999000, "gross_profit": 88832000, "research_and_development": null, "selling_general_admin": 57230000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11668000, "depreciation_amortisation": 5001000, "ebitda": 16669000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11899000, "tax_provision": -9474000, "effective_tax_rate": null, "net_income": 17339000, "net_income_continuing_ops": 21373000, "net_income_to_common": 17339000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111247000, "short_term_investments": 0, "net_receivables": 47223000, "inventory": null, "other_current_assets": null, "total_current_assets": 159729000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 10967000, "goodwill_and_intangibles": 45350000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 410739000, "total_assets": 570468000, "short_term_debt": 14450000, "accounts_payable": 73193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73193000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 335569000, "total_liabilities": 408762000, "total_debt": 14450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197595000, "total_equity": -323128000, "shares_outstanding": 75839577, "operating_cash_flow": -176521000, "stock_based_compensation": 26396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 73867000, "dividends_paid": 8349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120790000, "free_cash_flow": -175477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11668000", "ebitda": "16669000", "netIncome": "17339000", "grossProfit": "88832000", "depreciation": "None", "totalRevenue": "211831000", "costOfRevenue": "122999000", "interestIncome": "None", "incomeBeforeTax": "11899000", "interestExpense": "None", "operatingIncome": "11668000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-9474000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "77164000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5001000", "sellingGeneralAndAdministrative": "57230000", "netIncomeFromContinuingOperations": "21373000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "570468000", "longTermDebt": "None", "shortTermDebt": "14450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10967000", "reportedCurrency": "USD", "retainedEarnings": "-197595000", "totalLiabilities": "408762000", "otherCurrentAssets": "1259000", "totalCurrentAssets": "159729000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "410739000", "currentAccountsPayable": "73193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "185530000", "totalShareholderEquity": "-323128000", "capitalLeaseObligations": "185530000", "otherCurrentLiabilities": "-14450000", "totalCurrentLiabilities": "73193000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "335569000", "cashAndShortTermInvestments": "111247000", "commonStockSharesOutstanding": "75839577", "intangibleAssetsExcludingGoodwill": "10967000", "cashAndCashEquivalentsAtCarryingValue": "111247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21373000", "profitLoss": "None", "dividendPayout": "8349000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-176521000", "capitalExpenditures": "1044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120790000", "cashflowFromInvestment": "73867000", "stockBasedCompensation": "26396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5001000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 225672000, "cost_of_revenue": 133298000, "gross_profit": 92374000, "ebit": 21369000, "ebitda": 26430000, "pretax_income": 27787000, "tax_provision": -4871000, "net_income": 20774000, "net_income_to_common": 20774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331558000, "total_current_assets": 483040000, "total_assets": 876751000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 646986000, "total_equity": -421375000, "shares_outstanding": 73093466, "goodwill_and_intangibles": 46995000 }, "cash_flow": { "operating_cash_flow": 139430000, "capital_expenditure": 658000, "free_cash_flow": 140088000, "dividends_paid": 10137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153358, "ticker_id": 7831, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21369000", "ebitda": "26430000", "netIncome": "20774000", "grossProfit": "92374000", "depreciation": "None", "totalRevenue": "225672000", "costOfRevenue": "133298000", "interestIncome": "None", "incomeBeforeTax": "27787000", "interestExpense": "None", "operatingIncome": "21369000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4871000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "71005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5061000", "sellingGeneralAndAdministrative": "50931000", "netIncomeFromContinuingOperations": "32658000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876751000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12612000", "reportedCurrency": "USD", "retainedEarnings": "-303708000", "totalLiabilities": "646986000", "otherCurrentAssets": "1213000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75830000", "currentNetReceivables": "74439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393711000", "currentAccountsPayable": "68919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187349000", "totalShareholderEquity": "-421375000", "capitalLeaseObligations": "187349000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "68919000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578067000", "cashAndShortTermInvestments": "331558000", "commonStockSharesOutstanding": "73093466", "intangibleAssetsExcludingGoodwill": "12612000", "cashAndCashEquivalentsAtCarryingValue": "331558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32658000", "profitLoss": "None", "dividendPayout": "10137000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139430000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62885000", "cashflowFromInvestment": "-658000", "stockBasedCompensation": "22874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225672000, "cost_of_revenue": 133298000, "gross_profit": 92374000, "research_and_development": 100000, "selling_general_admin": 50931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21369000, "depreciation_amortisation": 5061000, "ebitda": 26430000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 27787000, "tax_provision": -4871000, "effective_tax_rate": null, "net_income": 20774000, "net_income_continuing_ops": 32658000, "net_income_to_common": 20774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331558000, "short_term_investments": 75830000, "net_receivables": 74439000, "inventory": null, "other_current_assets": null, "total_current_assets": 483040000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 12612000, "goodwill_and_intangibles": 46995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393711000, "total_assets": 876751000, "short_term_debt": null, "accounts_payable": 68919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68919000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578067000, "total_liabilities": 646986000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -303708000, "total_equity": -421375000, "shares_outstanding": 73093466, "operating_cash_flow": 139430000, "stock_based_compensation": 22874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -658000, "dividends_paid": 10137000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62885000, "free_cash_flow": 140088000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21369000", "ebitda": "26430000", "netIncome": "20774000", "grossProfit": "92374000", "depreciation": "None", "totalRevenue": "225672000", "costOfRevenue": "133298000", "interestIncome": "None", "incomeBeforeTax": "27787000", "interestExpense": "None", "operatingIncome": "21369000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4871000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "71005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5061000", "sellingGeneralAndAdministrative": "50931000", "netIncomeFromContinuingOperations": "32658000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "876751000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12612000", "reportedCurrency": "USD", "retainedEarnings": "-303708000", "totalLiabilities": "646986000", "otherCurrentAssets": "1213000", "totalCurrentAssets": "483040000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "75830000", "currentNetReceivables": "74439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393711000", "currentAccountsPayable": "68919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187349000", "totalShareholderEquity": "-421375000", "capitalLeaseObligations": "187349000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "68919000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "578067000", "cashAndShortTermInvestments": "331558000", "commonStockSharesOutstanding": "73093466", "intangibleAssetsExcludingGoodwill": "12612000", "cashAndCashEquivalentsAtCarryingValue": "331558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32658000", "profitLoss": "None", "dividendPayout": "10137000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139430000", "capitalExpenditures": "658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62885000", "cashflowFromInvestment": "-658000", "stockBasedCompensation": "22874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10137000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5061000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 278242000, "cost_of_revenue": 174080000, "gross_profit": 104162000, "ebit": 35894000, "ebitda": 41024000, "pretax_income": 36351000, "tax_provision": 7508000, "net_income": 16370000, "net_income_to_common": 16370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260201000, "total_current_assets": 427530000, "total_assets": 810917000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 569189000, "total_equity": -360775000, "shares_outstanding": 69795656, "goodwill_and_intangibles": 48640000 }, "cash_flow": { "operating_cash_flow": 200265000, "capital_expenditure": 993000, "free_cash_flow": 201258000, "dividends_paid": 14589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153360, "ticker_id": 7831, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35894000", "ebitda": "41024000", "netIncome": "16370000", "grossProfit": "104162000", "depreciation": "None", "totalRevenue": "278242000", "costOfRevenue": "174080000", "interestIncome": "None", "incomeBeforeTax": "36351000", "interestExpense": "None", "operatingIncome": "35894000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7508000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5130000", "sellingGeneralAndAdministrative": "49789000", "netIncomeFromContinuingOperations": "28843000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "810917000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14257000", "reportedCurrency": "USD", "retainedEarnings": "-246433000", "totalLiabilities": "569189000", "otherCurrentAssets": "1296000", "totalCurrentAssets": "427530000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "74947000", "currentNetReceivables": "91086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383387000", "currentAccountsPayable": "84653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188399000", "totalShareholderEquity": "-360775000", "capitalLeaseObligations": "188399000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "84653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "484536000", "cashAndShortTermInvestments": "260201000", "commonStockSharesOutstanding": "69795656", "intangibleAssetsExcludingGoodwill": "14257000", "cashAndCashEquivalentsAtCarryingValue": "260201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28843000", "profitLoss": "None", "dividendPayout": "14589000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200265000", "capitalExpenditures": "993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51410000", "cashflowFromInvestment": "-75904000", "stockBasedCompensation": "28603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278242000, "cost_of_revenue": 174080000, "gross_profit": 104162000, "research_and_development": null, "selling_general_admin": 49789000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35894000, "depreciation_amortisation": 5130000, "ebitda": 41024000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 36351000, "tax_provision": 7508000, "effective_tax_rate": null, "net_income": 16370000, "net_income_continuing_ops": 28843000, "net_income_to_common": 16370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260201000, "short_term_investments": 74947000, "net_receivables": 91086000, "inventory": null, "other_current_assets": null, "total_current_assets": 427530000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 14257000, "goodwill_and_intangibles": 48640000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 383387000, "total_assets": 810917000, "short_term_debt": null, "accounts_payable": 84653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84653000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 484536000, "total_liabilities": 569189000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246433000, "total_equity": -360775000, "shares_outstanding": 69795656, "operating_cash_flow": 200265000, "stock_based_compensation": 28603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 993000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75904000, "dividends_paid": 14589000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51410000, "free_cash_flow": 201258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35894000", "ebitda": "41024000", "netIncome": "16370000", "grossProfit": "104162000", "depreciation": "None", "totalRevenue": "278242000", "costOfRevenue": "174080000", "interestIncome": "None", "incomeBeforeTax": "36351000", "interestExpense": "None", "operatingIncome": "35894000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7508000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5130000", "sellingGeneralAndAdministrative": "49789000", "netIncomeFromContinuingOperations": "28843000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "810917000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14257000", "reportedCurrency": "USD", "retainedEarnings": "-246433000", "totalLiabilities": "569189000", "otherCurrentAssets": "1296000", "totalCurrentAssets": "427530000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "74947000", "currentNetReceivables": "91086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "383387000", "currentAccountsPayable": "84653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188399000", "totalShareholderEquity": "-360775000", "capitalLeaseObligations": "188399000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "84653000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "484536000", "cashAndShortTermInvestments": "260201000", "commonStockSharesOutstanding": "69795656", "intangibleAssetsExcludingGoodwill": "14257000", "cashAndCashEquivalentsAtCarryingValue": "260201000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28843000", "profitLoss": "None", "dividendPayout": "14589000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200265000", "capitalExpenditures": "993000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51410000", "cashflowFromInvestment": "-75904000", "stockBasedCompensation": "28603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14589000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5130000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 271998000, "cost_of_revenue": 149973000, "gross_profit": 122025000, "ebit": -82232000, "ebitda": -77124000, "pretax_income": -81487000, "tax_provision": -642000, "net_income": -66028000, "net_income_to_common": -66028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185280000, "total_current_assets": 280623000, "total_assets": 645510000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 422119000, "total_equity": -282975000, "shares_outstanding": 54589542, "goodwill_and_intangibles": 50285000 }, "cash_flow": { "operating_cash_flow": 90009000, "capital_expenditure": 6263000, "free_cash_flow": 96272000, "dividends_paid": 6201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153361, "ticker_id": 7831, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82232000", "ebitda": "-77124000", "netIncome": "-66028000", "grossProfit": "122025000", "depreciation": "None", "totalRevenue": "271998000", "costOfRevenue": "149973000", "interestIncome": "None", "incomeBeforeTax": "-81487000", "interestExpense": "None", "operatingIncome": "-82232000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-642000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "204257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5108000", "sellingGeneralAndAdministrative": "185324000", "netIncomeFromContinuingOperations": "-80845000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "645510000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15902000", "reportedCurrency": "USD", "retainedEarnings": "-167852000", "totalLiabilities": "422119000", "otherCurrentAssets": "1231000", "totalCurrentAssets": "280623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "94112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364887000", "currentAccountsPayable": "67219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181478000", "totalShareholderEquity": "-282975000", "capitalLeaseObligations": "181478000", "otherCurrentLiabilities": "6800000", "totalCurrentLiabilities": "74019000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348100000", "cashAndShortTermInvestments": "185280000", "commonStockSharesOutstanding": "54589542", "intangibleAssetsExcludingGoodwill": "15902000", "cashAndCashEquivalentsAtCarryingValue": "185280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80845000", "profitLoss": "None", "dividendPayout": "6201000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90009000", "capitalExpenditures": "6263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56750000", "cashflowFromInvestment": "-6263000", "stockBasedCompensation": "90079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 271998000, "cost_of_revenue": 149973000, "gross_profit": 122025000, "research_and_development": null, "selling_general_admin": 185324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82232000, "depreciation_amortisation": 5108000, "ebitda": -77124000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -81487000, "tax_provision": -642000, "effective_tax_rate": null, "net_income": -66028000, "net_income_continuing_ops": -80845000, "net_income_to_common": -66028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185280000, "short_term_investments": 0, "net_receivables": 94112000, "inventory": null, "other_current_assets": null, "total_current_assets": 280623000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 15902000, "goodwill_and_intangibles": 50285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 364887000, "total_assets": 645510000, "short_term_debt": null, "accounts_payable": 67219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74019000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348100000, "total_liabilities": 422119000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167852000, "total_equity": -282975000, "shares_outstanding": 54589542, "operating_cash_flow": 90009000, "stock_based_compensation": 90079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6263000, "dividends_paid": 6201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56750000, "free_cash_flow": 96272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82232000", "ebitda": "-77124000", "netIncome": "-66028000", "grossProfit": "122025000", "depreciation": "None", "totalRevenue": "271998000", "costOfRevenue": "149973000", "interestIncome": "None", "incomeBeforeTax": "-81487000", "interestExpense": "None", "operatingIncome": "-82232000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-642000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "204257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5108000", "sellingGeneralAndAdministrative": "185324000", "netIncomeFromContinuingOperations": "-80845000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "645510000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15902000", "reportedCurrency": "USD", "retainedEarnings": "-167852000", "totalLiabilities": "422119000", "otherCurrentAssets": "1231000", "totalCurrentAssets": "280623000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "94112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "364887000", "currentAccountsPayable": "67219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "181478000", "totalShareholderEquity": "-282975000", "capitalLeaseObligations": "181478000", "otherCurrentLiabilities": "6800000", "totalCurrentLiabilities": "74019000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "348100000", "cashAndShortTermInvestments": "185280000", "commonStockSharesOutstanding": "54589542", "intangibleAssetsExcludingGoodwill": "15902000", "cashAndCashEquivalentsAtCarryingValue": "185280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80845000", "profitLoss": "None", "dividendPayout": "6201000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90009000", "capitalExpenditures": "6263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56750000", "cashflowFromInvestment": "-6263000", "stockBasedCompensation": "90079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5108000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 102127000, "cost_of_revenue": 68590000, "gross_profit": 33537000, "ebit": -53563000, "ebitda": -48483000, "pretax_income": -50906000, "tax_provision": 19094000, "net_income": -35844000, "net_income_to_common": -35844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156694000, "total_current_assets": 221058000, "total_assets": 583589000, "short_term_debt": 981000, "long_term_debt": null, "total_debt": 981000, "total_liabilities": 304568000, "total_equity": 161911000, "shares_outstanding": 90519358, "goodwill_and_intangibles": 51930000 }, "cash_flow": { "operating_cash_flow": -206345000, "capital_expenditure": 8461000, "free_cash_flow": -197884000, "dividends_paid": 7625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153362, "ticker_id": 7831, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53563000", "ebitda": "-48483000", "netIncome": "-35844000", "grossProfit": "33537000", "depreciation": "None", "totalRevenue": "102127000", "costOfRevenue": "68590000", "interestIncome": "None", "incomeBeforeTax": "-50906000", "interestExpense": "None", "operatingIncome": "-53563000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19094000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "87100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5080000", "sellingGeneralAndAdministrative": "68663000", "netIncomeFromContinuingOperations": "-70000000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "583589000", "longTermDebt": "None", "shortTermDebt": "981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17547000", "reportedCurrency": "USD", "retainedEarnings": "-95980000", "totalLiabilities": "304568000", "otherCurrentAssets": "2925000", "totalCurrentAssets": "221058000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "61439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362531000", "currentAccountsPayable": "57778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176263000", "totalShareholderEquity": "161911000", "capitalLeaseObligations": "176263000", "otherCurrentLiabilities": "37348000", "totalCurrentLiabilities": "95126000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244790000", "cashAndShortTermInvestments": "156694000", "commonStockSharesOutstanding": "90519358", "intangibleAssetsExcludingGoodwill": "17547000", "cashAndCashEquivalentsAtCarryingValue": "156694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70000000", "profitLoss": "None", "dividendPayout": "7625000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-206345000", "capitalExpenditures": "8461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33793000", "cashflowFromInvestment": "82727000", "stockBasedCompensation": "47313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102127000, "cost_of_revenue": 68590000, "gross_profit": 33537000, "research_and_development": null, "selling_general_admin": 68663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53563000, "depreciation_amortisation": 5080000, "ebitda": -48483000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -50906000, "tax_provision": 19094000, "effective_tax_rate": null, "net_income": -35844000, "net_income_continuing_ops": -70000000, "net_income_to_common": -35844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156694000, "short_term_investments": 0, "net_receivables": 61439000, "inventory": null, "other_current_assets": null, "total_current_assets": 221058000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 17547000, "goodwill_and_intangibles": 51930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362531000, "total_assets": 583589000, "short_term_debt": 981000, "accounts_payable": 57778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95126000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244790000, "total_liabilities": 304568000, "total_debt": 981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95980000, "total_equity": 161911000, "shares_outstanding": 90519358, "operating_cash_flow": -206345000, "stock_based_compensation": 47313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82727000, "dividends_paid": 7625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33793000, "free_cash_flow": -197884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53563000", "ebitda": "-48483000", "netIncome": "-35844000", "grossProfit": "33537000", "depreciation": "None", "totalRevenue": "102127000", "costOfRevenue": "68590000", "interestIncome": "None", "incomeBeforeTax": "-50906000", "interestExpense": "None", "operatingIncome": "-53563000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19094000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "87100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5080000", "sellingGeneralAndAdministrative": "68663000", "netIncomeFromContinuingOperations": "-70000000" }, "balance": { "goodwill": "34383000", "inventory": "None", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "583589000", "longTermDebt": "None", "shortTermDebt": "981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "17547000", "reportedCurrency": "USD", "retainedEarnings": "-95980000", "totalLiabilities": "304568000", "otherCurrentAssets": "2925000", "totalCurrentAssets": "221058000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "61439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362531000", "currentAccountsPayable": "57778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "176263000", "totalShareholderEquity": "161911000", "capitalLeaseObligations": "176263000", "otherCurrentLiabilities": "37348000", "totalCurrentLiabilities": "95126000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "244790000", "cashAndShortTermInvestments": "156694000", "commonStockSharesOutstanding": "90519358", "intangibleAssetsExcludingGoodwill": "17547000", "cashAndCashEquivalentsAtCarryingValue": "156694000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70000000", "profitLoss": "None", "dividendPayout": "7625000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-206345000", "capitalExpenditures": "8461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33793000", "cashflowFromInvestment": "82727000", "stockBasedCompensation": "47313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5080000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 212678000, "cost_of_revenue": 165521000, "gross_profit": 47157000, "ebit": -41410000, "ebitda": -36899000, "pretax_income": -43944000, "tax_provision": -1532000, "net_income": -10410000, "net_income_to_common": -10410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247171000, "total_current_assets": 392622000, "total_assets": 761108000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 492862000, "total_equity": 152656000, "shares_outstanding": 87329418, "goodwill_and_intangibles": 53575000 }, "cash_flow": { "operating_cash_flow": 158365000, "capital_expenditure": 12094000, "free_cash_flow": 170459000, "dividends_paid": 6003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153363, "ticker_id": 7831, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-41410000", "ebitda": "-36899000", "netIncome": "-10410000", "grossProfit": "47157000", "depreciation": "None", "totalRevenue": "212678000", "costOfRevenue": "165521000", "interestIncome": "None", "incomeBeforeTax": "-43944000", "interestExpense": "280000", "operatingIncome": "-43966000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1532000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4511000", "sellingGeneralAndAdministrative": "72604000", "netIncomeFromContinuingOperations": "-42412000" }, "balance": { "goodwill": "34383000", "inventory": "338345000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "761108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19192000", "reportedCurrency": "USD", "retainedEarnings": "-54650000", "totalLiabilities": "492862000", "otherCurrentAssets": "2931000", "totalCurrentAssets": "392622000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91174000", "currentNetReceivables": "51346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368486000", "currentAccountsPayable": "52106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175901000", "totalShareholderEquity": "152656000", "capitalLeaseObligations": "175901000", "otherCurrentLiabilities": "233927000", "totalCurrentLiabilities": "52106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440756000", "cashAndShortTermInvestments": "247171000", "commonStockSharesOutstanding": "87329418", "intangibleAssetsExcludingGoodwill": "19192000", "cashAndCashEquivalentsAtCarryingValue": "247171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42412000", "profitLoss": "None", "dividendPayout": "6003000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "121887000", "operatingCashflow": "158365000", "capitalExpenditures": "12094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7037000", "cashflowFromInvestment": "-32092000", "stockBasedCompensation": "50176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212678000, "cost_of_revenue": 165521000, "gross_profit": 47157000, "research_and_development": 300000, "selling_general_admin": 72604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -41410000, "depreciation_amortisation": 4511000, "ebitda": -36899000, "interest_expense": 280000, "interest_income": null, "other_non_operating": null, "pretax_income": -43944000, "tax_provision": -1532000, "effective_tax_rate": null, "net_income": -10410000, "net_income_continuing_ops": -42412000, "net_income_to_common": -10410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247171000, "short_term_investments": 91174000, "net_receivables": 51346000, "inventory": 338345000, "other_current_assets": null, "total_current_assets": 392622000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 19192000, "goodwill_and_intangibles": 53575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 368486000, "total_assets": 761108000, "short_term_debt": null, "accounts_payable": 52106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52106000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440756000, "total_liabilities": 492862000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54650000, "total_equity": 152656000, "shares_outstanding": 87329418, "operating_cash_flow": 158365000, "stock_based_compensation": 50176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12094000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32092000, "dividends_paid": 6003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7037000, "free_cash_flow": 170459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-41410000", "ebitda": "-36899000", "netIncome": "-10410000", "grossProfit": "47157000", "depreciation": "None", "totalRevenue": "212678000", "costOfRevenue": "165521000", "interestIncome": "None", "incomeBeforeTax": "-43944000", "interestExpense": "280000", "operatingIncome": "-43966000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1532000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165521000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4511000", "sellingGeneralAndAdministrative": "72604000", "netIncomeFromContinuingOperations": "-42412000" }, "balance": { "goodwill": "34383000", "inventory": "338345000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "761108000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "19192000", "reportedCurrency": "USD", "retainedEarnings": "-54650000", "totalLiabilities": "492862000", "otherCurrentAssets": "2931000", "totalCurrentAssets": "392622000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "91174000", "currentNetReceivables": "51346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "368486000", "currentAccountsPayable": "52106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175901000", "totalShareholderEquity": "152656000", "capitalLeaseObligations": "175901000", "otherCurrentLiabilities": "233927000", "totalCurrentLiabilities": "52106000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440756000", "cashAndShortTermInvestments": "247171000", "commonStockSharesOutstanding": "87329418", "intangibleAssetsExcludingGoodwill": "19192000", "cashAndCashEquivalentsAtCarryingValue": "247171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42412000", "profitLoss": "None", "dividendPayout": "6003000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "121887000", "operatingCashflow": "158365000", "capitalExpenditures": "12094000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7037000", "cashflowFromInvestment": "-32092000", "stockBasedCompensation": "50176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4511000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 139003000, "cost_of_revenue": 84872000, "gross_profit": 54131000, "ebit": -26692000, "ebitda": -22998000, "pretax_income": -23929000, "tax_provision": -191000, "net_income": -2049000, "net_income_to_common": -2049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126573000, "total_current_assets": 271617000, "total_assets": 634171000, "short_term_debt": 119071000, "long_term_debt": null, "total_debt": 119071000, "total_liabilities": 369359000, "total_equity": 144252000, "shares_outstanding": 86647697, "goodwill_and_intangibles": 55220000 }, "cash_flow": { "operating_cash_flow": 37885000, "capital_expenditure": 10675000, "free_cash_flow": 48560000, "dividends_paid": 5226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153365, "ticker_id": 7831, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26692000", "ebitda": "-22998000", "netIncome": "-2049000", "grossProfit": "54131000", "depreciation": "None", "totalRevenue": "139003000", "costOfRevenue": "84872000", "interestIncome": "None", "incomeBeforeTax": "-23929000", "interestExpense": "None", "operatingIncome": "-26692000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-191000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "80823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "64950000", "netIncomeFromContinuingOperations": "-23738000" }, "balance": { "goodwill": "34383000", "inventory": "-36877000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "634171000", "longTermDebt": "None", "shortTermDebt": "119071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20837000", "reportedCurrency": "USD", "retainedEarnings": "-39508000", "totalLiabilities": "369359000", "otherCurrentAssets": "39505000", "totalCurrentAssets": "271617000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70008000", "currentNetReceivables": "72408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362554000", "currentAccountsPayable": "44762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175301000", "totalShareholderEquity": "144252000", "capitalLeaseObligations": "175301000", "otherCurrentLiabilities": "119071000", "totalCurrentLiabilities": "46181000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "323178000", "cashAndShortTermInvestments": "126573000", "commonStockSharesOutstanding": "86647697", "intangibleAssetsExcludingGoodwill": "20837000", "cashAndCashEquivalentsAtCarryingValue": "126573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2049000", "profitLoss": "None", "dividendPayout": "5226000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5669000", "operatingCashflow": "37885000", "capitalExpenditures": "10675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9898000", "cashflowFromInvestment": "-30203000", "stockBasedCompensation": "43442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139003000, "cost_of_revenue": 84872000, "gross_profit": 54131000, "research_and_development": null, "selling_general_admin": 64950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26692000, "depreciation_amortisation": 3694000, "ebitda": -22998000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -23929000, "tax_provision": -191000, "effective_tax_rate": null, "net_income": -2049000, "net_income_continuing_ops": -23738000, "net_income_to_common": -2049000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126573000, "short_term_investments": 70008000, "net_receivables": 72408000, "inventory": -36877000, "other_current_assets": null, "total_current_assets": 271617000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 20837000, "goodwill_and_intangibles": 55220000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362554000, "total_assets": 634171000, "short_term_debt": 119071000, "accounts_payable": 44762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46181000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323178000, "total_liabilities": 369359000, "total_debt": 119071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39508000, "total_equity": 144252000, "shares_outstanding": 86647697, "operating_cash_flow": 37885000, "stock_based_compensation": 43442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10675000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30203000, "dividends_paid": 5226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9898000, "free_cash_flow": 48560000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26692000", "ebitda": "-22998000", "netIncome": "-2049000", "grossProfit": "54131000", "depreciation": "None", "totalRevenue": "139003000", "costOfRevenue": "84872000", "interestIncome": "None", "incomeBeforeTax": "-23929000", "interestExpense": "None", "operatingIncome": "-26692000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-191000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "80823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "64950000", "netIncomeFromContinuingOperations": "-23738000" }, "balance": { "goodwill": "34383000", "inventory": "-36877000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "634171000", "longTermDebt": "None", "shortTermDebt": "119071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20837000", "reportedCurrency": "USD", "retainedEarnings": "-39508000", "totalLiabilities": "369359000", "otherCurrentAssets": "39505000", "totalCurrentAssets": "271617000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "70008000", "currentNetReceivables": "72408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362554000", "currentAccountsPayable": "44762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "175301000", "totalShareholderEquity": "144252000", "capitalLeaseObligations": "175301000", "otherCurrentLiabilities": "119071000", "totalCurrentLiabilities": "46181000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "323178000", "cashAndShortTermInvestments": "126573000", "commonStockSharesOutstanding": "86647697", "intangibleAssetsExcludingGoodwill": "20837000", "cashAndCashEquivalentsAtCarryingValue": "126573000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2049000", "profitLoss": "None", "dividendPayout": "5226000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-5669000", "operatingCashflow": "37885000", "capitalExpenditures": "10675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9898000", "cashflowFromInvestment": "-30203000", "stockBasedCompensation": "43442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "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": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "income_statement": { "revenue": 165545000, "cost_of_revenue": 106216000, "gross_profit": 59329000, "ebit": -21752000, "ebitda": -18113000, "pretax_income": -22813000, "tax_provision": -4543000, "net_income": 359000, "net_income_to_common": 359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129761000, "total_current_assets": 236872000, "total_assets": 582102000, "short_term_debt": 90408999, "long_term_debt": null, "total_debt": 90408999, "total_liabilities": 323834000, "total_equity": 140814000, "shares_outstanding": 86521626, "goodwill_and_intangibles": 56865000 }, "cash_flow": { "operating_cash_flow": 81575000, "capital_expenditure": 16497000, "free_cash_flow": 98072000, "dividends_paid": 8665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 153366, "ticker_id": 7831, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:59:46.869701+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21752000", "ebitda": "-18113000", "netIncome": "359000", "grossProfit": "59329000", "depreciation": "None", "totalRevenue": "165545000", "costOfRevenue": "106216000", "interestIncome": "1400000", "incomeBeforeTax": "-22813000", "interestExpense": "None", "operatingIncome": "-21752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4543000", "reportedCurrency": "USD", "netInterestIncome": "1400000", "nonInterestIncome": "None", "operatingExpenses": "81081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "-1061000", "costofGoodsAndServicesSold": "106216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3639000", "sellingGeneralAndAdministrative": "63423000", "netIncomeFromContinuingOperations": "-18270000" }, "balance": { "goodwill": "34383000", "inventory": "-31170000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "582102000", "longTermDebt": "None", "shortTermDebt": "90408999", "treasuryStock": "-101074000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22482000", "reportedCurrency": "USD", "retainedEarnings": "-32616000", "totalLiabilities": "323834000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "236872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50004000", "currentNetReceivables": "54458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345230000", "currentAccountsPayable": "34808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70977000", "shortLongTermDebtTotal": "171323000", "totalShareholderEquity": "140814000", "capitalLeaseObligations": "171323000", "otherCurrentLiabilities": "90408999", "totalCurrentLiabilities": "36986000", "otherNonCurrentLiabilities": "173501000", "totalNonCurrentLiabilities": "286848000", "cashAndShortTermInvestments": "129761000", "commonStockSharesOutstanding": "86521626", "intangibleAssetsExcludingGoodwill": "22482000", "cashAndCashEquivalentsAtCarryingValue": "129761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18270000", "profitLoss": "None", "dividendPayout": "8665000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-121887000", "operatingCashflow": "81575000", "capitalExpenditures": "16497000", "changeInReceivables": "-6498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16853000", "cashflowFromInvestment": "-41247000", "stockBasedCompensation": "42580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3639000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165545000, "cost_of_revenue": 106216000, "gross_profit": 59329000, "research_and_development": 100000, "selling_general_admin": 63423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21752000, "depreciation_amortisation": 3639000, "ebitda": -18113000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -22813000, "tax_provision": -4543000, "effective_tax_rate": null, "net_income": 359000, "net_income_continuing_ops": -18270000, "net_income_to_common": 359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129761000, "short_term_investments": 50004000, "net_receivables": 54458000, "inventory": -31170000, "other_current_assets": null, "total_current_assets": 236872000, "net_ppe": null, "goodwill": 34383000, "intangible_assets": 22482000, "goodwill_and_intangibles": 56865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345230000, "total_assets": 582102000, "short_term_debt": 90408999, "accounts_payable": 34808000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36986000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 286848000, "total_liabilities": 323834000, "total_debt": 90408999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32616000, "total_equity": 140814000, "shares_outstanding": 86521626, "operating_cash_flow": 81575000, "stock_based_compensation": 42580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16497000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41247000, "dividends_paid": 8665000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16853000, "free_cash_flow": 98072000, "net_change_in_cash": 23475000 }, "raw_data": { "income": { "ebit": "-21752000", "ebitda": "-18113000", "netIncome": "359000", "grossProfit": "59329000", "depreciation": "None", "totalRevenue": "165545000", "costOfRevenue": "106216000", "interestIncome": "1400000", "incomeBeforeTax": "-22813000", "interestExpense": "None", "operatingIncome": "-21752000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4543000", "reportedCurrency": "USD", "netInterestIncome": "1400000", "nonInterestIncome": "None", "operatingExpenses": "81081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "-1061000", "costofGoodsAndServicesSold": "106216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3639000", "sellingGeneralAndAdministrative": "63423000", "netIncomeFromContinuingOperations": "-18270000" }, "balance": { "goodwill": "34383000", "inventory": "-31170000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "582102000", "longTermDebt": "None", "shortTermDebt": "90408999", "treasuryStock": "-101074000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22482000", "reportedCurrency": "USD", "retainedEarnings": "-32616000", "totalLiabilities": "323834000", "otherCurrentAssets": "33819000", "totalCurrentAssets": "236872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50004000", "currentNetReceivables": "54458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345230000", "currentAccountsPayable": "34808000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70977000", "shortLongTermDebtTotal": "171323000", "totalShareholderEquity": "140814000", "capitalLeaseObligations": "171323000", "otherCurrentLiabilities": "90408999", "totalCurrentLiabilities": "36986000", "otherNonCurrentLiabilities": "173501000", "totalNonCurrentLiabilities": "286848000", "cashAndShortTermInvestments": "129761000", "commonStockSharesOutstanding": "86521626", "intangibleAssetsExcludingGoodwill": "22482000", "cashAndCashEquivalentsAtCarryingValue": "129761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18270000", "profitLoss": "None", "dividendPayout": "8665000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-121887000", "operatingCashflow": "81575000", "capitalExpenditures": "16497000", "changeInReceivables": "-6498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16853000", "cashflowFromInvestment": "-41247000", "stockBasedCompensation": "42580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8665000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3639000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }