Latest Quarter
2025-03-31
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-03-31
Revenue
$64.7M
Net Income
-$14.1M
Operating Margin
-26.2%
Free Cash Flow
-$42.5M
Debt / Assets
109.8%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-12-31 | 2024-09-30 |
|---|---|---|---|---|
| Revenue | 64,700,000 | 73,206,000 | 73,206,000 | 74,244,000 |
| Cost of Revenue | 18,218,000 | 18,182,000 | 18,182,000 | 24,547,000 |
| Gross Profit | 46,482,000 | 55,024,000 | 55,024,000 | 49,697,000 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 40,269,000 | 37,138,000 | 37,138,000 | 40,542,000 |
| Operating Expenses | 63,426,000 | 156,018,000 | 156,018,000 | 65,735,000 |
| Operating Income | -16,944,000 | -100,994,000 | -100,994,000 | -16,038,000 |
| Interest Expense | 6,847,000 | -6,286,000 | 6,286,000 | 0 |
| Income Before Tax | -14,478,000 | -111,522,000 | -111,522,000 | -27,800,000 |
| Income Tax Expense | -345,000 | 606,000 | 606,000 | 509,000 |
| Net Income | -14,133,000 | -112,128,000 | -112,128,000 | -28,309,000 |
| Per Share | ||||
| EPS | -0.15 | -1.27 | -1.27 | -0.32 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Revenue | 243,742,000 | 312,474,000 | 401,983,000 | 514,800,000 | 469,624,000 |
| Cost of Revenue | 92,124,000 | 93,404,000 | 142,823,000 | 184,699,000 | 156,880,000 |
| Gross Profit | 151,618,000 | 219,070,000 | 259,160,000 | 330,101,000 | 312,744,000 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 120,241,000 | 180,483,000 | 213,740,000 | 528,340,000 | 242,178,000 |
| Operating Expenses | 174,947,000 | 402,265,000 | 370,535,000 | 532,018,000 | 402,613,000 |
| Operating Income | -23,329,000 | -183,195,000 | -111,375,000 | -201,917,000 | -93,266,000 |
| Interest Expense | 31,530,000 | 14,486,000 | 4,882,000 | 352,000 | 37,406,000 |
| Income Before Tax | -63,781,000 | -131,538,000 | -96,272,000 | -224,020,000 | -127,378,000 |
| Income Tax Expense | 3,452,000 | 2,735,000 | 4,163,000 | 1,727,000 | -2,404,000 |
| Net Income | -67,233,000 | -134,273,000 | -100,435,000 | -225,747,000 | -124,974,000 |
| Per Share | |||||
| EPS | -8.57 | -1.51 | -1.28 | -3.03 | -1.79 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 95,004,000 | 183,237,000 | 212,925,000 | 391,781,000 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 27,014,000 | 31,189,000 | 81,802,000 | 86,537,000 |
| Inventory | 0 | 0 | 0 | 30,984,000 |
| Total Current Assets | 137,118,000 | 231,224,000 | 321,708,000 | 533,466,000 |
| Property Plant Equipment | 90,389,000 | 100,605,000 | 123,460,000 | 128,103,000 |
| Goodwill and Intangibles | 198,311,000 | 237,624,000 | 347,256,000 | 374,317,000 |
| Total Assets | 454,667,000 | 607,778,000 | 835,513,000 | 1,088,940,000 |
| Liabilities | ||||
| Account Payables | 9,522,000 | 15,378,000 | 13,555,000 | 25,303,000 |
| Short Term Debt | 20,052,000 | 208,000 | 78,149,000 | 2,160,000 |
| Total Current Liabilities | 122,569,000 | 139,940,000 | 267,548,999 | 253,754,000 |
| Long Term Debt | 371,732,000 | 527,070,000 | 511,565,000 | 738,105,000 |
| Total Liabilities | 499,162,000 | 675,094,000 | 787,375,000 | 1,020,852,000 |
| Shareholders Equity | ||||
| Retained Earnings | -1,058,494,000 | -991,261,000 | -856,988,000 | -692,362,000 |
| Total Shareholders Equity | -44,495,000 | -67,316,000 | 48,138,000 | 68,088,000 |
| Balance Sheet (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 95,004,000 | 183,237,000 | 212,925,000 | 391,781,000 | 521,846,000 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 27,014,000 | 31,189,000 | 81,802,000 | 86,537,000 | 93,804,000 |
| Inventory | 0 | 0 | 0 | 30,984,000 | 0 |
| Total Current Assets | 137,118,000 | 231,224,000 | 321,708,000 | 533,466,000 | 636,276,000 |
| Property Plant Equipment | 90,389,000 | 100,605,000 | 123,460,000 | 128,103,000 | 126,703,000 |
| Goodwill and Intangibles | 198,311,000 | 237,624,000 | 347,256,000 | 374,317,000 | 376,769,000 |
| Total Assets | 454,667,000 | 607,778,000 | 835,513,000 | 1,088,940,000 | 1,186,656,000 |
| Liabilities | |||||
| Account Payables | 9,522,000 | 15,378,000 | 13,555,000 | 25,303,000 | 16,942,000 |
| Short Term Debt | 20,052,000 | 208,000 | 78,149,000 | 2,160,000 | 3,380,000 |
| Total Current Liabilities | 122,569,000 | 139,940,000 | 267,548,999 | 253,754,000 | 223,427,000 |
| Long Term Debt | 371,732,000 | 527,070,000 | 511,565,000 | 738,105,000 | 576,971,000 |
| Total Liabilities | 499,162,000 | 675,094,000 | 787,375,000 | 1,020,852,000 | 837,219,000 |
| Shareholders Equity | |||||
| Retained Earnings | -1,058,494,000 | -991,261,000 | -856,988,000 | -692,362,000 | -516,859,000 |
| Total Shareholders Equity | -44,495,000 | -67,316,000 | 48,138,000 | 68,088,000 | 349,437,000 |
| Cash Flow Statement (Quarterly) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -67,233,000 | -134,273,000 | -100,435,000 | -225,747,000 |
| Depreciation & Amortization | 22,732,000 | 42,272,000 | 54,753,000 | 54,396,000 |
| Stock Based Compensation | 14,256,000 | 21,989,000 | 11,854,000 | 109,638,000 |
| Change in Working Capital | -12,644,000 | -22,212,000 | 3,684,000 | 109,000 |
| Operating Cash Flow | -30,435,000 | -15,130,000 | -19,765,000 | -62,101,000 |
| Investing Activities | ||||
| Capital Expenditure | -12,088,000 | -25,142,000 | -32,661,000 | -51,166,000 |
| Investments | -12,088,000 | -25,142,000 | -32,661,000 | -51,166,000 |
| Investing Cash Flow | -13,727,000 | -28,216,000 | -18,842,000 | -56,860,000 |
| Financing Activities | ||||
| Debt Repayment | -26,000 | 22,206,000 | -153,032,000 | -3,734,000 |
| Common Stock Issued/Repurchased | 820,000 | 350,000 | 1,890,000 | 5,352,000 |
| Dividends Paid | 0 | 0 | 0 | -1,839,000 |
| Financing Cash Flow | -45,503,000 | 14,972,000 | -151,142,000 | 1,618,000 |
| Summary | ||||
| Free Cash Flow | -42,523,000 | -40,272,000 | -52,426,000 | -113,267,000 |
| Net Change in Cash | -88,233,000 | -29,688,000 | -179,272,000 | -131,335,000 |
| Cash Flow Statement (Annual) | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -67,233,000 | -134,273,000 | -100,435,000 | -225,747,000 | -124,974,000 |
| Depreciation & Amortization | 22,732,000 | 42,272,000 | 54,753,000 | 54,396,000 | 33,032,000 |
| Stock Based Compensation | 14,256,000 | 21,989,000 | 11,854,000 | 109,638,000 | 69,656,000 |
| Change in Working Capital | -12,644,000 | -22,212,000 | 3,684,000 | 109,000 | -9,150,000 |
| Operating Cash Flow | -30,435,000 | -15,130,000 | -19,765,000 | -62,101,000 | 3,247,000 |
| Investing Activities | |||||
| Capital Expenditure | -12,088,000 | -25,142,000 | -32,661,000 | -51,166,000 | -48,313,000 |
| Investments | -12,088,000 | -25,142,000 | -32,661,000 | -51,166,000 | -45,703,000 |
| Investing Cash Flow | -13,727,000 | -28,216,000 | -18,842,000 | -56,860,000 | -140,249,000 |
| Financing Activities | |||||
| Debt Repayment | -26,000 | 22,206,000 | -153,032,000 | -3,734,000 | -3,558,000 |
| Common Stock Issued/Repurchased | 820,000 | 350,000 | 1,890,000 | 5,352,000 | -709,000 |
| Dividends Paid | 0 | 0 | 0 | -1,839,000 | 0 |
| Financing Cash Flow | -45,503,000 | 14,972,000 | -151,142,000 | 1,618,000 | 11,843,000 |
| Summary | |||||
| Free Cash Flow | -42,523,000 | -40,272,000 | -52,426,000 | -113,267,000 | -45,066,000 |
| Net Change in Cash | -88,233,000 | -29,688,000 | -179,272,000 | -131,335,000 | -130,620,000 |