{ "ticker": { "uuid": "00924d85-0c77-497d-b78c-7bdfcb8a6d97", "symbol": "REBN", "name": "Reborn Coffee Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/00924d85-0c77-497d-b78c-7bdfcb8a6d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/00924d85-0c77-497d-b78c-7bdfcb8a6d97/" }, "ticker_metadata": { "id": 7978, "uuid": "00924d85-0c77-497d-b78c-7bdfcb8a6d97", "symbol": "REBN", "name": "Reborn Coffee Inc", "asset_type": "equity", "market_cap": 16509000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Reborn Coffee, Inc. operates and franchises retail stores and kiosks that focus on serving specialty roasted coffee in California. The company is headquartered in Brea, California.", "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": "00924d85-0c77-497d-b78c-7bdfcb8a6d97", "symbol": "REBN", "name": "Reborn Coffee Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/00924d85-0c77-497d-b78c-7bdfcb8a6d97/", "api_url": "https://sharemaestro.com/factors/api/tickers/00924d85-0c77-497d-b78c-7bdfcb8a6d97/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 1.65, "market_cap": 8736068.55, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.9037, "piotroski_f_score": 3, "momentum_12_1": -0.0041, "volatility_252d": 0.6956 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:11.669431+00:00", "batch_id": "" }, "size": { "price_close": 1.65, "market_cap": 8736068.55, "market_cap_usd": 8736068.55, "enterprise_value": 14240225.55, "shares_outstanding": 5294587, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.9348, "ptbv_ratio": 2.9348, "ps_ratio": 0.7523, "pcf_ratio": null, "pfcf_ratio": -1.3871, "ev_ebitda": null, "ev_ebit": -2.7049, "ev_sales": 1.2263, "ev_fcf": -2.261, "earnings_yield": null, "fcf_yield": -0.4423, "price_to_sales": 0.7523, "price_to_book": 2.9348, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.8155 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5247, "operating_margin": -0.4533, "net_margin": -0.7443, "ebitda_margin": -0.6222, "fcf_margin": -0.5424, "roe": -2.9037, "roa": -0.6108, "roic": -0.4656, "roc_greenblatt": null, "asset_turnover": 0.8206, "cash_conversion": 0.7287, "accruals_ratio": -0.1439, "sbc_to_revenue": 0.0133, "piotroski_f_score": 3, "altman_z_score": -3.2198, "earnings_stability_5y": 1.1499, "revenue_stability_5y": 0.7457, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4306, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.5966, "net_debt_to_ebitda": -0.7618, "debt_to_assets": 0.4078, "interest_coverage": -2.8436, "current_ratio": 0.8876, "quick_ratio": 0.8741, "net_debt": 5504157, "local_beta": -0.0006, "volatility_252d": 0.6956, "volatility_60d": 1.5632, "max_drawdown_12m": -0.5229, "risk_adjusted_momentum": -0.0059 }, "growth": { "revenue_growth_1y": 0.9026, "revenue_growth_3y_cagr": 0.3568, "revenue_growth_5y_cagr": 0.5914, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0515, "revenue_growth": 0.9026, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3238, "price_return_3m": -0.0407, "price_return_6m": -0.0462, "price_return_9m": -0.2979, "price_return_12m": -0.3265, "price_return_12m_ex1m": -0.0041, "momentum_6m": -0.0462, "momentum_12m": -0.3265, "momentum_12_1": -0.0041, "distance_from_52w_high": -0.4608, "distance_from_52w_low": 0.1301, "relative_strength": -0.4845 }, "raw_ttm": { "revenue_ttm": 11612814, "gross_profit_ttm": 6093475, "ebit_ttm": -5264568, "ebitda_ttm": -7225106, "net_income_ttm": -8643516, "eps_diluted_ttm": -1.6325, "operating_cash_flow_ttm": -6607782, "capital_expenditure_ttm": 309548, "fcf_ttm": -6298234, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1851387, "cash_and_equivalents": 266382, "total_current_assets": 7822550, "total_current_liabilities": 8812886, "net_ppe": null, "total_assets": 14151475, "total_debt": 5770539, "total_equity": 2976736, "net_working_capital": 4037451, "book_value_per_share": 0.5622, "retained_earnings": -32531681, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.5622 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.4, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.4, "momentum_percentile": 0.4, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2526, "ticker_id": 7978, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:11.669431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.65, "market_cap": 8736068.55, "market_cap_usd": 8736068.55, "enterprise_value": 14240225.55, "shares_outstanding": 5294587, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.9347811, "ptbv_ratio": 2.9347811, "ps_ratio": 0.75227835, "pcf_ratio": null, "pfcf_ratio": -1.38706637, "ev_ebitda": null, "ev_ebit": -2.70491815, "ev_sales": 1.22625107, "ev_fcf": -2.26098706, "earnings_yield": null, "fcf_yield": -0.44228471, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.52471993, "operating_margin": -0.45334128, "net_margin": -0.74430849, "ebitda_margin": -0.62216669, "fcf_margin": -0.54235209, "roe": -2.90368914, "roa": -0.61078552, "roic": -0.46556725, "roc_greenblatt": null, "asset_turnover": 0.82060803, "cash_conversion": 0.72866574, "accruals_ratio": -0.14385313, "sbc_to_revenue": 0.01327921, "debt_to_equity": 3.59664445, "net_debt_to_ebitda": -0.76180986, "debt_to_assets": 0.40776944, "interest_coverage": -2.84358052, "current_ratio": 0.88762637, "quick_ratio": 0.8740997, "net_debt": 5504157, "revenue_growth_1y": 0.902576, "revenue_growth_3y_cagr": 0.3568357, "revenue_growth_5y_cagr": 0.59138442, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05153558, "piotroski_f_score": 3, "altman_z_score": -3.21978066, "earnings_stability_5y": 1.149943, "revenue_stability_5y": 0.745688, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32377049, "price_return_3m": -0.04069767, "price_return_6m": -0.04624277, "price_return_9m": -0.29787234, "price_return_12m": -0.32653061, "price_return_12m_ex1m": -0.00408163, "distance_from_52w_high": -0.46078431, "distance_from_52w_low": 0.13013699, "relative_strength": -0.48447166, "local_beta": -0.0006, "volatility_252d": 0.695567, "volatility_60d": 1.563194, "max_drawdown_12m": -0.52287582, "revenue_ttm": 11612814, "gross_profit_ttm": 6093475, "ebit_ttm": -5264568, "ebitda_ttm": -7225106, "net_income_ttm": -8643516, "eps_diluted_ttm": -1.6325194, "operating_cash_flow_ttm": -6607782, "capital_expenditure_ttm": 309548, "fcf_ttm": -6298234, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1851387, "cash_and_equivalents": 266382, "total_current_assets": 7822550, "total_current_liabilities": 8812886, "net_ppe": null, "total_assets": 14151475, "total_debt": 5770539, "total_equity": 2976736, "net_working_capital": 4037451, "book_value_per_share": 0.56222251, "retained_earnings": -32531681, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.56222251, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.65, "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.9037, "momentum_12_1": -0.0041, "complete_fields": { "id": 2526, "ticker_id": 7978, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:11.669431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.65, "market_cap": 8736068.55, "market_cap_usd": 8736068.55, "enterprise_value": 14240225.55, "shares_outstanding": 5294587, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.9347811, "ptbv_ratio": 2.9347811, "ps_ratio": 0.75227835, "pcf_ratio": null, "pfcf_ratio": -1.38706637, "ev_ebitda": null, "ev_ebit": -2.70491815, "ev_sales": 1.22625107, "ev_fcf": -2.26098706, "earnings_yield": null, "fcf_yield": -0.44228471, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.52471993, "operating_margin": -0.45334128, "net_margin": -0.74430849, "ebitda_margin": -0.62216669, "fcf_margin": -0.54235209, "roe": -2.90368914, "roa": -0.61078552, "roic": -0.46556725, "roc_greenblatt": null, "asset_turnover": 0.82060803, "cash_conversion": 0.72866574, "accruals_ratio": -0.14385313, "sbc_to_revenue": 0.01327921, "debt_to_equity": 3.59664445, "net_debt_to_ebitda": -0.76180986, "debt_to_assets": 0.40776944, "interest_coverage": -2.84358052, "current_ratio": 0.88762637, "quick_ratio": 0.8740997, "net_debt": 5504157, "revenue_growth_1y": 0.902576, "revenue_growth_3y_cagr": 0.3568357, "revenue_growth_5y_cagr": 0.59138442, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.05153558, "piotroski_f_score": 3, "altman_z_score": -3.21978066, "earnings_stability_5y": 1.149943, "revenue_stability_5y": 0.745688, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32377049, "price_return_3m": -0.04069767, "price_return_6m": -0.04624277, "price_return_9m": -0.29787234, "price_return_12m": -0.32653061, "price_return_12m_ex1m": -0.00408163, "distance_from_52w_high": -0.46078431, "distance_from_52w_low": 0.13013699, "relative_strength": -0.48447166, "local_beta": -0.0006, "volatility_252d": 0.695567, "volatility_60d": 1.563194, "max_drawdown_12m": -0.52287582, "revenue_ttm": 11612814, "gross_profit_ttm": 6093475, "ebit_ttm": -5264568, "ebitda_ttm": -7225106, "net_income_ttm": -8643516, "eps_diluted_ttm": -1.6325194, "operating_cash_flow_ttm": -6607782, "capital_expenditure_ttm": 309548, "fcf_ttm": -6298234, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1851387, "cash_and_equivalents": 266382, "total_current_assets": 7822550, "total_current_liabilities": 8812886, "net_ppe": null, "total_assets": 14151475, "total_debt": 5770539, "total_equity": 2976736, "net_working_capital": 4037451, "book_value_per_share": 0.56222251, "retained_earnings": -32531681, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.56222251, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 8094628, "cost_of_revenue": 3475895, "gross_profit": 4618733, "ebit": -7674691, "ebitda": -7225106, "pretax_income": -8897812, "tax_provision": 109279, "net_income": -9141240, "net_income_to_common": -9141240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2594716, "total_current_assets": 6879137, "total_assets": 13181090, "short_term_debt": 4653060, "long_term_debt": 495658, "total_debt": 5148718, "total_liabilities": 8535225, "total_equity": 4511716, "shares_outstanding": 5294587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6505426, "capital_expenditure": 51194, "free_cash_flow": -6454232, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157784, "ticker_id": 7978, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7674691", "ebitda": "-7225106", "netIncome": "-9141240", "grossProfit": "4618733", "depreciation": "None", "totalRevenue": "8094628", "costOfRevenue": "3475895", "interestIncome": "None", "incomeBeforeTax": "-8897812", "interestExpense": "1223121", "operatingIncome": "-5793847", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109279", "reportedCurrency": "USD", "netInterestIncome": "-1223121", "nonInterestIncome": "None", "operatingExpenses": "10412580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3475895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449585", "sellingGeneralAndAdministrative": "9377832", "netIncomeFromContinuingOperations": "-9007091" }, "balance": { "goodwill": "None", "inventory": "58435", "commonStock": "850785", "currentDebt": "None", "investments": "None", "totalAssets": "13181090", "longTermDebt": "495658", "shortTermDebt": "4653060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30704112", "totalLiabilities": "8535225", "otherCurrentAssets": "550000", "totalCurrentAssets": "6879137", "currentLongTermDebt": "3773644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3675986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6301953", "currentAccountsPayable": "561457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6501679", "totalShareholderEquity": "4511716", "capitalLeaseObligations": "2232377", "otherCurrentLiabilities": "1472089", "totalCurrentLiabilities": "6686606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1848619", "cashAndShortTermInvestments": "2594716", "commonStockSharesOutstanding": "5294587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2594716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9141240", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "111180", "operatingCashflow": "-6505426", "capitalExpenditures": "51194", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11918112", "cashflowFromInvestment": "-2976195", "stockBasedCompensation": "1484333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449585", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8094628, "cost_of_revenue": 3475895, "gross_profit": 4618733, "research_and_development": null, "selling_general_admin": 9377832, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7674691, "depreciation_amortisation": 449585, "ebitda": -7225106, "interest_expense": 1223121, "interest_income": null, "other_non_operating": null, "pretax_income": -8897812, "tax_provision": 109279, "effective_tax_rate": null, "net_income": -9141240, "net_income_continuing_ops": -9007091, "net_income_to_common": -9141240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2594716, "short_term_investments": null, "net_receivables": 3675986, "inventory": 58435, "other_current_assets": null, "total_current_assets": 6879137, "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": 6301953, "total_assets": 13181090, "short_term_debt": 4653060, "accounts_payable": 561457, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6686606, "long_term_debt": 495658, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1848619, "total_liabilities": 8535225, "total_debt": 5148718, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30704112, "total_equity": 4511716, "shares_outstanding": 5294587, "operating_cash_flow": -6505426, "stock_based_compensation": 1484333, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51194, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2976195, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11918112, "free_cash_flow": -6454232, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7674691", "ebitda": "-7225106", "netIncome": "-9141240", "grossProfit": "4618733", "depreciation": "None", "totalRevenue": "8094628", "costOfRevenue": "3475895", "interestIncome": "None", "incomeBeforeTax": "-8897812", "interestExpense": "1223121", "operatingIncome": "-5793847", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109279", "reportedCurrency": "USD", "netInterestIncome": "-1223121", "nonInterestIncome": "None", "operatingExpenses": "10412580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3475895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449585", "sellingGeneralAndAdministrative": "9377832", "netIncomeFromContinuingOperations": "-9007091" }, "balance": { "goodwill": "None", "inventory": "58435", "commonStock": "850785", "currentDebt": "None", "investments": "None", "totalAssets": "13181090", "longTermDebt": "495658", "shortTermDebt": "4653060", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30704112", "totalLiabilities": "8535225", "otherCurrentAssets": "550000", "totalCurrentAssets": "6879137", "currentLongTermDebt": "3773644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3675986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6301953", "currentAccountsPayable": "561457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6501679", "totalShareholderEquity": "4511716", "capitalLeaseObligations": "2232377", "otherCurrentLiabilities": "1472089", "totalCurrentLiabilities": "6686606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1848619", "cashAndShortTermInvestments": "2594716", "commonStockSharesOutstanding": "5294587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2594716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9141240", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "111180", "operatingCashflow": "-6505426", "capitalExpenditures": "51194", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11918112", "cashflowFromInvestment": "-2976195", "stockBasedCompensation": "1484333", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449585", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 5928533, "cost_of_revenue": 2204574, "gross_profit": 3723959, "ebit": -4590008, "ebitda": -4198745, "pretax_income": -4805148, "tax_provision": 800, "net_income": -4805948, "net_income_to_common": -4805948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158215, "total_current_assets": 862752, "total_assets": 7789123, "short_term_debt": 1450104, "long_term_debt": 496247, "total_debt": 1946351, "total_liabilities": 5186381, "total_equity": 2602742, "shares_outstanding": 2896960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3452224, "capital_expenditure": 1109374, "free_cash_flow": -2342850, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157789, "ticker_id": 7978, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4590008", "ebitda": "-4198745", "netIncome": "-4805948", "grossProfit": "3723959", "depreciation": "None", "totalRevenue": "5928533", "costOfRevenue": "2204574", "interestIncome": "None", "incomeBeforeTax": "-4805148", "interestExpense": "215140", "operatingIncome": "-4619546", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-215140", "nonInterestIncome": "None", "operatingExpenses": "8343505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2204574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391263", "sellingGeneralAndAdministrative": "8343505", "netIncomeFromContinuingOperations": "-4805948" }, "balance": { "goodwill": "None", "inventory": "169615", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "7789123", "longTermDebt": "496247", "shortTermDebt": "1450104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21562872", "totalLiabilities": "5186381", "otherCurrentAssets": "467613", "totalCurrentAssets": "862752", "currentLongTermDebt": "605927", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6926371", "currentAccountsPayable": "558444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3853111", "totalShareholderEquity": "2602742", "capitalLeaseObligations": "2750937", "otherCurrentLiabilities": "774826", "totalCurrentLiabilities": "2783374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2403007", "cashAndShortTermInvestments": "158215", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "158215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4805948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15446", "operatingCashflow": "-3452224", "capitalExpenditures": "1109374", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4423355", "cashflowFromInvestment": "-977217", "stockBasedCompensation": "600061", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391263", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5928533, "cost_of_revenue": 2204574, "gross_profit": 3723959, "research_and_development": null, "selling_general_admin": 8343505, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4590008, "depreciation_amortisation": 391263, "ebitda": -4198745, "interest_expense": 215140, "interest_income": null, "other_non_operating": null, "pretax_income": -4805148, "tax_provision": 800, "effective_tax_rate": null, "net_income": -4805948, "net_income_continuing_ops": -4805948, "net_income_to_common": -4805948, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158215, "short_term_investments": null, "net_receivables": 67309, "inventory": 169615, "other_current_assets": null, "total_current_assets": 862752, "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": 6926371, "total_assets": 7789123, "short_term_debt": 1450104, "accounts_payable": 558444, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2783374, "long_term_debt": 496247, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2403007, "total_liabilities": 5186381, "total_debt": 1946351, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21562872, "total_equity": 2602742, "shares_outstanding": 2896960, "operating_cash_flow": -3452224, "stock_based_compensation": 600061, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1109374, "acquisitions": null, "other_investing": null, "investing_cash_flow": -977217, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4423355, "free_cash_flow": -2342850, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4590008", "ebitda": "-4198745", "netIncome": "-4805948", "grossProfit": "3723959", "depreciation": "None", "totalRevenue": "5928533", "costOfRevenue": "2204574", "interestIncome": "None", "incomeBeforeTax": "-4805148", "interestExpense": "215140", "operatingIncome": "-4619546", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-215140", "nonInterestIncome": "None", "operatingExpenses": "8343505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2204574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391263", "sellingGeneralAndAdministrative": "8343505", "netIncomeFromContinuingOperations": "-4805948" }, "balance": { "goodwill": "None", "inventory": "169615", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "7789123", "longTermDebt": "496247", "shortTermDebt": "1450104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21562872", "totalLiabilities": "5186381", "otherCurrentAssets": "467613", "totalCurrentAssets": "862752", "currentLongTermDebt": "605927", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6926371", "currentAccountsPayable": "558444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3853111", "totalShareholderEquity": "2602742", "capitalLeaseObligations": "2750937", "otherCurrentLiabilities": "774826", "totalCurrentLiabilities": "2783374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2403007", "cashAndShortTermInvestments": "158215", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "158215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4805948", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "15446", "operatingCashflow": "-3452224", "capitalExpenditures": "1109374", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4423355", "cashflowFromInvestment": "-977217", "stockBasedCompensation": "600061", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391263", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 5508139, "cost_of_revenue": 1888395, "gross_profit": 3619744, "ebit": -4587819, "ebitda": -4325800, "pretax_income": -4717295, "tax_provision": 7828, "net_income": -4725123, "net_income_to_common": -4725123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164301, "total_current_assets": 765424, "total_assets": 9252154, "short_term_debt": 2579870, "long_term_debt": 856682, "total_debt": 3436552, "total_liabilities": 8405748, "total_equity": 846406, "shares_outstanding": 1653826, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3179003, "capital_expenditure": 2413257, "free_cash_flow": -765746, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157794, "ticker_id": 7978, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4587819", "ebitda": "-4325800", "netIncome": "-4725123", "grossProfit": "3619744", "depreciation": "None", "totalRevenue": "5508139", "costOfRevenue": "1888395", "interestIncome": "None", "incomeBeforeTax": "-4717295", "interestExpense": "129480", "operatingIncome": "-4542779", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7828", "reportedCurrency": "USD", "netInterestIncome": "-114758", "nonInterestIncome": "None", "operatingExpenses": "8162523", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1888395", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262019", "sellingGeneralAndAdministrative": "8162523", "netIncomeFromContinuingOperations": "-4139285" }, "balance": { "goodwill": "None", "inventory": "185061", "commonStock": "1493", "currentDebt": "None", "investments": "None", "totalAssets": "9252154", "longTermDebt": "856682", "shortTermDebt": "2579870", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16756924", "totalLiabilities": "8405748", "otherCurrentAssets": "359124", "totalCurrentAssets": "765424", "currentLongTermDebt": "1167091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8486730", "currentAccountsPayable": "632753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7161705", "totalShareholderEquity": "846406", "capitalLeaseObligations": "4404989", "otherCurrentLiabilities": "611290", "totalCurrentLiabilities": "3823913", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4581835", "cashAndShortTermInvestments": "164301", "commonStockSharesOutstanding": "1653826", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164301", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4725123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33938", "operatingCashflow": "-3179003", "capitalExpenditures": "2413257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2737526", "cashflowFromInvestment": "-2413257", "stockBasedCompensation": "285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262019", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5508139, "cost_of_revenue": 1888395, "gross_profit": 3619744, "research_and_development": null, "selling_general_admin": 8162523, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4587819, "depreciation_amortisation": 262019, "ebitda": -4325800, "interest_expense": 129480, "interest_income": null, "other_non_operating": null, "pretax_income": -4717295, "tax_provision": 7828, "effective_tax_rate": null, "net_income": -4725123, "net_income_continuing_ops": -4139285, "net_income_to_common": -4725123, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164301, "short_term_investments": null, "net_receivables": 56938, "inventory": 185061, "other_current_assets": null, "total_current_assets": 765424, "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": 8486730, "total_assets": 9252154, "short_term_debt": 2579870, "accounts_payable": 632753, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3823913, "long_term_debt": 856682, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4581835, "total_liabilities": 8405748, "total_debt": 3436552, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16756924, "total_equity": 846406, "shares_outstanding": 1653826, "operating_cash_flow": -3179003, "stock_based_compensation": 285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2413257, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2413257, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2737526, "free_cash_flow": -765746, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4587819", "ebitda": "-4325800", "netIncome": "-4725123", "grossProfit": "3619744", "depreciation": "None", "totalRevenue": "5508139", "costOfRevenue": "1888395", "interestIncome": "None", "incomeBeforeTax": "-4717295", "interestExpense": "129480", "operatingIncome": "-4542779", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7828", "reportedCurrency": "USD", "netInterestIncome": "-114758", "nonInterestIncome": "None", "operatingExpenses": "8162523", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1888395", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262019", "sellingGeneralAndAdministrative": "8162523", "netIncomeFromContinuingOperations": "-4139285" }, "balance": { "goodwill": "None", "inventory": "185061", "commonStock": "1493", "currentDebt": "None", "investments": "None", "totalAssets": "9252154", "longTermDebt": "856682", "shortTermDebt": "2579870", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16756924", "totalLiabilities": "8405748", "otherCurrentAssets": "359124", "totalCurrentAssets": "765424", "currentLongTermDebt": "1167091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56938", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8486730", "currentAccountsPayable": "632753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7161705", "totalShareholderEquity": "846406", "capitalLeaseObligations": "4404989", "otherCurrentLiabilities": "611290", "totalCurrentLiabilities": "3823913", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4581835", "cashAndShortTermInvestments": "164301", "commonStockSharesOutstanding": "1653826", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "164301", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4725123", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-33938", "operatingCashflow": "-3179003", "capitalExpenditures": "2413257", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2737526", "cashflowFromInvestment": "-2413257", "stockBasedCompensation": "285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262019", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 3240523, "cost_of_revenue": 1117115, "gross_profit": 2123408, "ebit": -3524102, "ebitda": -3313486, "pretax_income": -3553297, "tax_provision": 1600, "net_income": -3554897, "net_income_to_common": -3554897, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3019035, "total_current_assets": 3630008, "total_assets": 8457541, "short_term_debt": 745294, "long_term_debt": 574871, "total_debt": 1320165, "total_liabilities": 4171012, "total_equity": 4286529, "shares_outstanding": 1645390, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3297058, "capital_expenditure": 681531, "free_cash_flow": -2615527, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157799, "ticker_id": 7978, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3524102", "ebitda": "-3313486", "netIncome": "-3554897", "grossProfit": "2123408", "depreciation": "None", "totalRevenue": "3240523", "costOfRevenue": "1117115", "interestIncome": "None", "incomeBeforeTax": "-3553297", "interestExpense": "29195", "operatingIncome": "-3540542", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1600", "reportedCurrency": "USD", "netInterestIncome": "-29195", "nonInterestIncome": "None", "operatingExpenses": "5663950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1117115", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210616", "sellingGeneralAndAdministrative": "5663950", "netIncomeFromContinuingOperations": "-3554897" }, "balance": { "goodwill": "None", "inventory": "132343", "commonStock": "1316", "currentDebt": "None", "investments": "None", "totalAssets": "8457541", "longTermDebt": "574871", "shortTermDebt": "745294", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12031801", "totalLiabilities": "4171012", "otherCurrentAssets": "477850", "totalCurrentAssets": "3630008", "currentLongTermDebt": "120402", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4827533", "currentAccountsPayable": "87809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3850150", "totalShareholderEquity": "4286529", "capitalLeaseObligations": "3154877", "otherCurrentLiabilities": "233053", "totalCurrentLiabilities": "1066156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3104856", "cashAndShortTermInvestments": "3019035", "commonStockSharesOutstanding": "1645390", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3019035", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3554897", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-43466", "operatingCashflow": "-3297058", "capitalExpenditures": "681531", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6092573", "cashflowFromInvestment": "-681531", "stockBasedCompensation": "441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210616", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3240523, "cost_of_revenue": 1117115, "gross_profit": 2123408, "research_and_development": null, "selling_general_admin": 5663950, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3524102, "depreciation_amortisation": 210616, "ebitda": -3313486, "interest_expense": 29195, "interest_income": null, "other_non_operating": null, "pretax_income": -3553297, "tax_provision": 1600, "effective_tax_rate": null, "net_income": -3554897, "net_income_continuing_ops": -3554897, "net_income_to_common": -3554897, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3019035, "short_term_investments": null, "net_receivables": 780, "inventory": 132343, "other_current_assets": null, "total_current_assets": 3630008, "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": 4827533, "total_assets": 8457541, "short_term_debt": 745294, "accounts_payable": 87809, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1066156, "long_term_debt": 574871, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3104856, "total_liabilities": 4171012, "total_debt": 1320165, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12031801, "total_equity": 4286529, "shares_outstanding": 1645390, "operating_cash_flow": -3297058, "stock_based_compensation": 441000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 681531, "acquisitions": null, "other_investing": null, "investing_cash_flow": -681531, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6092573, "free_cash_flow": -2615527, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3524102", "ebitda": "-3313486", "netIncome": "-3554897", "grossProfit": "2123408", "depreciation": "None", "totalRevenue": "3240523", "costOfRevenue": "1117115", "interestIncome": "None", "incomeBeforeTax": "-3553297", "interestExpense": "29195", "operatingIncome": "-3540542", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1600", "reportedCurrency": "USD", "netInterestIncome": "-29195", "nonInterestIncome": "None", "operatingExpenses": "5663950", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1117115", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210616", "sellingGeneralAndAdministrative": "5663950", "netIncomeFromContinuingOperations": "-3554897" }, "balance": { "goodwill": "None", "inventory": "132343", "commonStock": "1316", "currentDebt": "None", "investments": "None", "totalAssets": "8457541", "longTermDebt": "574871", "shortTermDebt": "745294", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-12031801", "totalLiabilities": "4171012", "otherCurrentAssets": "477850", "totalCurrentAssets": "3630008", "currentLongTermDebt": "120402", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "780", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4827533", "currentAccountsPayable": "87809", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3850150", "totalShareholderEquity": "4286529", "capitalLeaseObligations": "3154877", "otherCurrentLiabilities": "233053", "totalCurrentLiabilities": "1066156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3104856", "cashAndShortTermInvestments": "3019035", "commonStockSharesOutstanding": "1645390", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3019035", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3554897", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-43466", "operatingCashflow": "-3297058", "capitalExpenditures": "681531", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6092573", "cashflowFromInvestment": "-681531", "stockBasedCompensation": "441000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210616", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 2280072, "cost_of_revenue": 2957054, "gross_profit": -676982, "ebit": -3423430, "ebitda": -3248734, "pretax_income": -3439601, "tax_provision": 800, "net_income": -3440401, "net_income_to_common": -3440401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 905051, "total_current_assets": 1185766, "total_assets": 4763529, "short_term_debt": 743185, "long_term_debt": 640064, "total_debt": 1383249, "total_liabilities": 3565234, "total_equity": 1198295, "shares_outstanding": 11634031, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1949820, "capital_expenditure": 498224, "free_cash_flow": -1451596, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157804, "ticker_id": 7978, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3423430", "ebitda": "-3248734", "netIncome": "-3440401", "grossProfit": "-676982", "depreciation": "None", "totalRevenue": "2280072", "costOfRevenue": "2957054", "interestIncome": "None", "incomeBeforeTax": "-3439601", "interestExpense": "16172", "operatingIncome": "-2563677", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-16172", "nonInterestIncome": "None", "operatingExpenses": "1886695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2957054", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174696", "sellingGeneralAndAdministrative": "1712000", "netIncomeFromContinuingOperations": "-3440401" }, "balance": { "goodwill": "None", "inventory": "88877", "commonStock": "1163", "currentDebt": "None", "investments": "None", "totalAssets": "4763529", "longTermDebt": "640064", "shortTermDebt": "743185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8476904", "totalLiabilities": "3565234", "otherCurrentAssets": "191838", "totalCurrentAssets": "1185766", "currentLongTermDebt": "164766", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3577763", "currentAccountsPayable": "45748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3577763", "shortLongTermDebtTotal": "3394951", "totalShareholderEquity": "1198295", "capitalLeaseObligations": "2590121", "otherCurrentLiabilities": "124535", "totalCurrentLiabilities": "913468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2651766", "cashAndShortTermInvestments": "905051", "commonStockSharesOutstanding": "11634031", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "905051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3440401", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-73598", "operatingCashflow": "-1949820", "capitalExpenditures": "498224", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3224527", "cashflowFromInvestment": "-498224", "stockBasedCompensation": "550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174696", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2280072, "cost_of_revenue": 2957054, "gross_profit": -676982, "research_and_development": null, "selling_general_admin": 1712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3423430, "depreciation_amortisation": 174696, "ebitda": -3248734, "interest_expense": 16172, "interest_income": null, "other_non_operating": null, "pretax_income": -3439601, "tax_provision": 800, "effective_tax_rate": null, "net_income": -3440401, "net_income_continuing_ops": -3440401, "net_income_to_common": -3440401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 905051, "short_term_investments": null, "net_receivables": 0, "inventory": 88877, "other_current_assets": null, "total_current_assets": 1185766, "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": 3577763, "total_assets": 4763529, "short_term_debt": 743185, "accounts_payable": 45748, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 913468, "long_term_debt": 640064, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2651766, "total_liabilities": 3565234, "total_debt": 1383249, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8476904, "total_equity": 1198295, "shares_outstanding": 11634031, "operating_cash_flow": -1949820, "stock_based_compensation": 550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498224, "acquisitions": null, "other_investing": null, "investing_cash_flow": -498224, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3224527, "free_cash_flow": -1451596, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3423430", "ebitda": "-3248734", "netIncome": "-3440401", "grossProfit": "-676982", "depreciation": "None", "totalRevenue": "2280072", "costOfRevenue": "2957054", "interestIncome": "None", "incomeBeforeTax": "-3439601", "interestExpense": "16172", "operatingIncome": "-2563677", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-16172", "nonInterestIncome": "None", "operatingExpenses": "1886695", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2957054", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174696", "sellingGeneralAndAdministrative": "1712000", "netIncomeFromContinuingOperations": "-3440401" }, "balance": { "goodwill": "None", "inventory": "88877", "commonStock": "1163", "currentDebt": "None", "investments": "None", "totalAssets": "4763529", "longTermDebt": "640064", "shortTermDebt": "743185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8476904", "totalLiabilities": "3565234", "otherCurrentAssets": "191838", "totalCurrentAssets": "1185766", "currentLongTermDebt": "164766", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3577763", "currentAccountsPayable": "45748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3577763", "shortLongTermDebtTotal": "3394951", "totalShareholderEquity": "1198295", "capitalLeaseObligations": "2590121", "otherCurrentLiabilities": "124535", "totalCurrentLiabilities": "913468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2651766", "cashAndShortTermInvestments": "905051", "commonStockSharesOutstanding": "11634031", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "905051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3440401", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-73598", "operatingCashflow": "-1949820", "capitalExpenditures": "498224", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3224527", "cashflowFromInvestment": "-498224", "stockBasedCompensation": "550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174696", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 793088, "cost_of_revenue": 1228742, "gross_profit": -435654, "ebit": -1046456, "ebitda": -924551, "pretax_income": -1067966, "tax_provision": 800, "net_income": -1068766, "net_income_to_common": -1068766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128568, "total_current_assets": 207479, "total_assets": 1975961, "short_term_debt": 1404110, "long_term_debt": 194485, "total_debt": 1598595, "total_liabilities": 2728357, "total_equity": -752396, "shares_outstanding": 10729819, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -884927, "capital_expenditure": 115841, "free_cash_flow": -769086, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157809, "ticker_id": 7978, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1046456", "ebitda": "-924551", "netIncome": "-1068766", "grossProfit": "-435654", "depreciation": "None", "totalRevenue": "793088", "costOfRevenue": "1228742", "interestIncome": "None", "incomeBeforeTax": "-1067966", "interestExpense": "21510", "operatingIncome": "-1056456", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-21510", "nonInterestIncome": "None", "operatingExpenses": "610802", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121905", "sellingGeneralAndAdministrative": "1440368", "netIncomeFromContinuingOperations": "-1068766" }, "balance": { "goodwill": "None", "inventory": "15279", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "1975961", "longTermDebt": "194485", "shortTermDebt": "1404110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5036504", "totalLiabilities": "2728357", "otherCurrentAssets": "59779", "totalCurrentAssets": "207479", "currentLongTermDebt": "1209527", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3853", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1768482", "currentAccountsPayable": "73319", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1768482", "shortLongTermDebtTotal": "2592835", "totalShareholderEquity": "-752396", "capitalLeaseObligations": "1188823", "otherCurrentLiabilities": "62203", "totalCurrentLiabilities": "1539632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1188725", "cashAndShortTermInvestments": "128568", "commonStockSharesOutstanding": "10729819", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1068767", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6079", "operatingCashflow": "-884927", "capitalExpenditures": "115841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1129336", "cashflowFromInvestment": "-115841", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121905", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 793088, "cost_of_revenue": 1228742, "gross_profit": -435654, "research_and_development": null, "selling_general_admin": 1440368, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1046456, "depreciation_amortisation": 121905, "ebitda": -924551, "interest_expense": 21510, "interest_income": null, "other_non_operating": null, "pretax_income": -1067966, "tax_provision": 800, "effective_tax_rate": null, "net_income": -1068766, "net_income_continuing_ops": -1068766, "net_income_to_common": -1068766, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128568, "short_term_investments": null, "net_receivables": 3853, "inventory": 15279, "other_current_assets": null, "total_current_assets": 207479, "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": 1768482, "total_assets": 1975961, "short_term_debt": 1404110, "accounts_payable": 73319, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1539632, "long_term_debt": 194485, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1188725, "total_liabilities": 2728357, "total_debt": 1598595, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5036504, "total_equity": -752396, "shares_outstanding": 10729819, "operating_cash_flow": -884927, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115841, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115841, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1129336, "free_cash_flow": -769086, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1046456", "ebitda": "-924551", "netIncome": "-1068766", "grossProfit": "-435654", "depreciation": "None", "totalRevenue": "793088", "costOfRevenue": "1228742", "interestIncome": "None", "incomeBeforeTax": "-1067966", "interestExpense": "21510", "operatingIncome": "-1056456", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-21510", "nonInterestIncome": "None", "operatingExpenses": "610802", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1228742", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121905", "sellingGeneralAndAdministrative": "1440368", "netIncomeFromContinuingOperations": "-1068766" }, "balance": { "goodwill": "None", "inventory": "15279", "commonStock": "1045", "currentDebt": "None", "investments": "None", "totalAssets": "1975961", "longTermDebt": "194485", "shortTermDebt": "1404110", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5036504", "totalLiabilities": "2728357", "otherCurrentAssets": "59779", "totalCurrentAssets": "207479", "currentLongTermDebt": "1209527", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3853", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1768482", "currentAccountsPayable": "73319", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1768482", "shortLongTermDebtTotal": "2592835", "totalShareholderEquity": "-752396", "capitalLeaseObligations": "1188823", "otherCurrentLiabilities": "62203", "totalCurrentLiabilities": "1539632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1188725", "cashAndShortTermInvestments": "128568", "commonStockSharesOutstanding": "10729819", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128568", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1068767", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6079", "operatingCashflow": "-884927", "capitalExpenditures": "115841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1129336", "cashflowFromInvestment": "-115841", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121905", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 617821, "cost_of_revenue": 937877, "gross_profit": -320056, "ebit": -750107, "ebitda": -633724, "pretax_income": -751847, "tax_provision": 800, "net_income": -752647, "net_income_to_common": -752647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -1039611, "total_current_assets": 78890, "total_assets": 1709431, "short_term_debt": 3252617, "long_term_debt": 35176, "total_debt": 3287793, "total_liabilities": 4219168, "total_equity": -2509737, "shares_outstanding": 56818480, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -718700, "capital_expenditure": 4707, "free_cash_flow": -713993, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157813, "ticker_id": 7978, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-750107", "ebitda": "-633724", "netIncome": "-752647", "grossProfit": "-320056", "depreciation": "None", "totalRevenue": "617821", "costOfRevenue": "937877", "interestIncome": "None", "incomeBeforeTax": "-751847", "interestExpense": "1740", "operatingIncome": "-750107", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-1740", "nonInterestIncome": "None", "operatingExpenses": "430051", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937877", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116383", "sellingGeneralAndAdministrative": "313668", "netIncomeFromContinuingOperations": "-752647" }, "balance": { "goodwill": "None", "inventory": "9200", "commonStock": "55917", "currentDebt": "None", "investments": "None", "totalAssets": "1709431", "longTermDebt": "35176", "shortTermDebt": "3252617", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3967737", "totalLiabilities": "4219168", "otherCurrentAssets": "49779", "totalCurrentAssets": "78890", "currentLongTermDebt": "3065060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19911", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630541", "currentAccountsPayable": "823", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1630541", "shortLongTermDebtTotal": "4139847", "totalShareholderEquity": "-2509737", "capitalLeaseObligations": "1039611", "otherCurrentLiabilities": "78498", "totalCurrentLiabilities": "3331938", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887230", "cashAndShortTermInvestments": "-1039611", "commonStockSharesOutstanding": "56818480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-1039611", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-752649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4432", "operatingCashflow": "-718700", "capitalExpenditures": "4707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723407", "cashflowFromInvestment": "-4707", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116383", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 617821, "cost_of_revenue": 937877, "gross_profit": -320056, "research_and_development": null, "selling_general_admin": 313668, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -750107, "depreciation_amortisation": 116383, "ebitda": -633724, "interest_expense": 1740, "interest_income": null, "other_non_operating": null, "pretax_income": -751847, "tax_provision": 800, "effective_tax_rate": null, "net_income": -752647, "net_income_continuing_ops": -752647, "net_income_to_common": -752647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -1039611, "short_term_investments": null, "net_receivables": 19911, "inventory": 9200, "other_current_assets": null, "total_current_assets": 78890, "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": 1630541, "total_assets": 1709431, "short_term_debt": 3252617, "accounts_payable": 823, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3331938, "long_term_debt": 35176, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887230, "total_liabilities": 4219168, "total_debt": 3287793, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3967737, "total_equity": -2509737, "shares_outstanding": 56818480, "operating_cash_flow": -718700, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4707, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4707, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 723407, "free_cash_flow": -713993, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-750107", "ebitda": "-633724", "netIncome": "-752647", "grossProfit": "-320056", "depreciation": "None", "totalRevenue": "617821", "costOfRevenue": "937877", "interestIncome": "None", "incomeBeforeTax": "-751847", "interestExpense": "1740", "operatingIncome": "-750107", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-1740", "nonInterestIncome": "None", "operatingExpenses": "430051", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937877", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116383", "sellingGeneralAndAdministrative": "313668", "netIncomeFromContinuingOperations": "-752647" }, "balance": { "goodwill": "None", "inventory": "9200", "commonStock": "55917", "currentDebt": "None", "investments": "None", "totalAssets": "1709431", "longTermDebt": "35176", "shortTermDebt": "3252617", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3967737", "totalLiabilities": "4219168", "otherCurrentAssets": "49779", "totalCurrentAssets": "78890", "currentLongTermDebt": "3065060", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19911", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1630541", "currentAccountsPayable": "823", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1630541", "shortLongTermDebtTotal": "4139847", "totalShareholderEquity": "-2509737", "capitalLeaseObligations": "1039611", "otherCurrentLiabilities": "78498", "totalCurrentLiabilities": "3331938", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "887230", "cashAndShortTermInvestments": "-1039611", "commonStockSharesOutstanding": "56818480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-1039611", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-752649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4432", "operatingCashflow": "-718700", "capitalExpenditures": "4707", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723407", "cashflowFromInvestment": "-4707", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116383", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 311095, "cost_of_revenue": 160557, "gross_profit": 150538, "ebit": -969536, "ebitda": -901198, "pretax_income": -969536, "tax_provision": 800, "net_income": -970336, "net_income_to_common": -970336, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 29147, "total_assets": 1036527, "short_term_debt": 1639769, "long_term_debt": null, "total_debt": 1639769, "total_liabilities": 2031923, "total_equity": -995395, "shares_outstanding": 56818480, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -610462, "capital_expenditure": 735595, "free_cash_flow": 125133, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157814, "ticker_id": 7978, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-969536", "ebitda": "-901198", "netIncome": "-970336", "grossProfit": "150538", "depreciation": "None", "totalRevenue": "311095", "costOfRevenue": "160557", "interestIncome": "None", "incomeBeforeTax": "-969536", "interestExpense": "0", "operatingIncome": "-969536", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1120074", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160557", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68338", "sellingGeneralAndAdministrative": "1040770", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9450", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1036527", "longTermDebt": "None", "shortTermDebt": "1639769", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1995395", "totalLiabilities": "2031923", "otherCurrentAssets": "16441", "totalCurrentAssets": "29147", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3256", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007380", "currentAccountsPayable": "224828", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982602", "shortLongTermDebtTotal": "1703638", "totalShareholderEquity": "-995395", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103457", "totalCurrentLiabilities": "1968054", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "63869", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56818480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-970336", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-7631", "operatingCashflow": "-610462", "capitalExpenditures": "735595", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203627", "cashflowFromInvestment": "-735595", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68338", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311095, "cost_of_revenue": 160557, "gross_profit": 150538, "research_and_development": null, "selling_general_admin": 1040770, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -969536, "depreciation_amortisation": 68338, "ebitda": -901198, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -969536, "tax_provision": 800, "effective_tax_rate": null, "net_income": -970336, "net_income_continuing_ops": null, "net_income_to_common": -970336, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 3256, "inventory": 9450, "other_current_assets": null, "total_current_assets": 29147, "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": 1007380, "total_assets": 1036527, "short_term_debt": 1639769, "accounts_payable": 224828, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1968054, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63869, "total_liabilities": 2031923, "total_debt": 1639769, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1995395, "total_equity": -995395, "shares_outstanding": 56818480, "operating_cash_flow": -610462, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 735595, "acquisitions": null, "other_investing": null, "investing_cash_flow": -735595, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1203627, "free_cash_flow": 125133, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-969536", "ebitda": "-901198", "netIncome": "-970336", "grossProfit": "150538", "depreciation": "None", "totalRevenue": "311095", "costOfRevenue": "160557", "interestIncome": "None", "incomeBeforeTax": "-969536", "interestExpense": "0", "operatingIncome": "-969536", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1120074", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160557", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68338", "sellingGeneralAndAdministrative": "1040770", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9450", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "1036527", "longTermDebt": "None", "shortTermDebt": "1639769", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1995395", "totalLiabilities": "2031923", "otherCurrentAssets": "16441", "totalCurrentAssets": "29147", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3256", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007380", "currentAccountsPayable": "224828", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982602", "shortLongTermDebtTotal": "1703638", "totalShareholderEquity": "-995395", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103457", "totalCurrentLiabilities": "1968054", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "63869", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56818480", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-970336", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-7631", "operatingCashflow": "-610462", "capitalExpenditures": "735595", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1203627", "cashflowFromInvestment": "-735595", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68338", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 5211447, "cost_of_revenue": 3346393, "gross_profit": 1865054, "ebit": -1072955, "ebitda": -835406, "pretax_income": -1493240, "tax_provision": 106171, "net_income": -1827569, "net_income_to_common": -1827569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266382, "total_current_assets": 7822550, "total_assets": 14151475, "short_term_debt": 5294169, "long_term_debt": 476370, "total_debt": 5770539, "total_liabilities": 10706261, "total_equity": 2976736, "shares_outstanding": 5294587, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 362250, "capital_expenditure": 138550, "free_cash_flow": 500800, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157782, "ticker_id": 7978, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1072955", "ebitda": "-835406", "netIncome": "-1827569", "grossProfit": "1865054", "depreciation": "None", "totalRevenue": "5211447", "costOfRevenue": "3346393", "interestIncome": "None", "incomeBeforeTax": "-1493240", "interestExpense": "420285", "operatingIncome": "-872685", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "106171", "reportedCurrency": "USD", "netInterestIncome": "-420285", "nonInterestIncome": "None", "operatingExpenses": "2737739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346393", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237549", "sellingGeneralAndAdministrative": "2682699", "netIncomeFromContinuingOperations": "-1493240" }, "balance": { "goodwill": "None", "inventory": "119209", "commonStock": "821", "currentDebt": "None", "investments": "None", "totalAssets": "14151475", "longTermDebt": "476370", "shortTermDebt": "5294169", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32531681", "totalLiabilities": "10706261", "otherCurrentAssets": "665284", "totalCurrentAssets": "7822550", "currentLongTermDebt": "4492328", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6771675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328925", "currentAccountsPayable": "1696501", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7187545", "totalShareholderEquity": "2976736", "capitalLeaseObligations": "2218847", "otherCurrentLiabilities": "1822216", "totalCurrentLiabilities": "8812886", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "1893375", "cashAndShortTermInvestments": "266382", "commonStockSharesOutstanding": "5294587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266382", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1839649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-60774", "operatingCashflow": "362250", "capitalExpenditures": "138550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "587516", "cashflowFromInvestment": "-3278100", "stockBasedCompensation": "-3995609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1468608", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5211447, "cost_of_revenue": 3346393, "gross_profit": 1865054, "research_and_development": null, "selling_general_admin": 2682699, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1072955, "depreciation_amortisation": 237549, "ebitda": -835406, "interest_expense": 420285, "interest_income": null, "other_non_operating": null, "pretax_income": -1493240, "tax_provision": 106171, "effective_tax_rate": null, "net_income": -1827569, "net_income_continuing_ops": -1493240, "net_income_to_common": -1827569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266382, "short_term_investments": null, "net_receivables": 6771675, "inventory": 119209, "other_current_assets": null, "total_current_assets": 7822550, "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": 6328925, "total_assets": 14151475, "short_term_debt": 5294169, "accounts_payable": 1696501, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8812886, "long_term_debt": 476370, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1893375, "total_liabilities": 10706261, "total_debt": 5770539, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32531681, "total_equity": 2976736, "shares_outstanding": 5294587, "operating_cash_flow": 362250, "stock_based_compensation": -3995609, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138550, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3278100, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 587516, "free_cash_flow": 500800, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1072955", "ebitda": "-835406", "netIncome": "-1827569", "grossProfit": "1865054", "depreciation": "None", "totalRevenue": "5211447", "costOfRevenue": "3346393", "interestIncome": "None", "incomeBeforeTax": "-1493240", "interestExpense": "420285", "operatingIncome": "-872685", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "106171", "reportedCurrency": "USD", "netInterestIncome": "-420285", "nonInterestIncome": "None", "operatingExpenses": "2737739", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3346393", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237549", "sellingGeneralAndAdministrative": "2682699", "netIncomeFromContinuingOperations": "-1493240" }, "balance": { "goodwill": "None", "inventory": "119209", "commonStock": "821", "currentDebt": "None", "investments": "None", "totalAssets": "14151475", "longTermDebt": "476370", "shortTermDebt": "5294169", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32531681", "totalLiabilities": "10706261", "otherCurrentAssets": "665284", "totalCurrentAssets": "7822550", "currentLongTermDebt": "4492328", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6771675", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6328925", "currentAccountsPayable": "1696501", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7187545", "totalShareholderEquity": "2976736", "capitalLeaseObligations": "2218847", "otherCurrentLiabilities": "1822216", "totalCurrentLiabilities": "8812886", "otherNonCurrentLiabilities": "-1", "totalNonCurrentLiabilities": "1893375", "cashAndShortTermInvestments": "266382", "commonStockSharesOutstanding": "5294587", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266382", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1839649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-60774", "operatingCashflow": "362250", "capitalExpenditures": "138550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "587516", "cashflowFromInvestment": "-3278100", "stockBasedCompensation": "-3995609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1468608", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 3209966, "cost_of_revenue": 1034405, "gross_profit": 2175561, "ebit": 3359192, "ebitda": null, "pretax_income": 2079969, "tax_provision": null, "net_income": 1973798, "net_income_to_common": 1973798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2594716, "total_current_assets": 6879137, "total_assets": 13181090, "short_term_debt": null, "long_term_debt": 495658, "total_debt": 495658, "total_liabilities": 8535225, "total_equity": 4511716, "shares_outstanding": 7850601, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1710714, "capital_expenditure": 0, "free_cash_flow": -1710714, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157783, "ticker_id": 7978, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1973798", "grossProfit": "2175561", "depreciation": "None", "totalRevenue": "3209966", "costOfRevenue": "1034405", "interestIncome": "None", "incomeBeforeTax": "2079969", "interestExpense": "194568", "operatingIncome": "3359192", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "194568", "nonInterestIncome": "None", "operatingExpenses": "-149226", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034405", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1183631", "netIncomeFromContinuingOperations": "1973798" }, "balance": { "goodwill": "None", "inventory": "58435", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13181090", "longTermDebt": "495658", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30704112", "totalLiabilities": "8535225", "otherCurrentAssets": "550000", "totalCurrentAssets": "6879137", "currentLongTermDebt": "3773644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1675986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6301953", "currentAccountsPayable": "561457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4511716", "capitalLeaseObligations": "2232377", "otherCurrentLiabilities": "503239", "totalCurrentLiabilities": "6686606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1848619", "cashAndShortTermInvestments": "2594716", "commonStockSharesOutstanding": "7850601", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2594716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1973798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "142227", "operatingCashflow": "-1710714", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7427081", "cashflowFromInvestment": "None", "stockBasedCompensation": "-2511276", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234063", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3209966, "cost_of_revenue": 1034405, "gross_profit": 2175561, "research_and_development": null, "selling_general_admin": 1183631, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3359192, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 194568, "interest_income": null, "other_non_operating": null, "pretax_income": 2079969, "tax_provision": null, "effective_tax_rate": null, "net_income": 1973798, "net_income_continuing_ops": 1973798, "net_income_to_common": 1973798, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2594716, "short_term_investments": null, "net_receivables": 1675986, "inventory": 58435, "other_current_assets": null, "total_current_assets": 6879137, "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": 6301953, "total_assets": 13181090, "short_term_debt": null, "accounts_payable": 561457, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6686606, "long_term_debt": 495658, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1848619, "total_liabilities": 8535225, "total_debt": 495658, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30704112, "total_equity": 4511716, "shares_outstanding": 7850601, "operating_cash_flow": -1710714, "stock_based_compensation": -2511276, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7427081, "free_cash_flow": -1710714, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1973798", "grossProfit": "2175561", "depreciation": "None", "totalRevenue": "3209966", "costOfRevenue": "1034405", "interestIncome": "None", "incomeBeforeTax": "2079969", "interestExpense": "194568", "operatingIncome": "3359192", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "194568", "nonInterestIncome": "None", "operatingExpenses": "-149226", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1034405", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1183631", "netIncomeFromContinuingOperations": "1973798" }, "balance": { "goodwill": "None", "inventory": "58435", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13181090", "longTermDebt": "495658", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30704112", "totalLiabilities": "8535225", "otherCurrentAssets": "550000", "totalCurrentAssets": "6879137", "currentLongTermDebt": "3773644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1675986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6301953", "currentAccountsPayable": "561457", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "4511716", "capitalLeaseObligations": "2232377", "otherCurrentLiabilities": "503239", "totalCurrentLiabilities": "6686606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1848619", "cashAndShortTermInvestments": "2594716", "commonStockSharesOutstanding": "7850601", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2594716", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1973798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "142227", "operatingCashflow": "-1710714", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7427081", "cashflowFromInvestment": "None", "stockBasedCompensation": "-2511276", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234063", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1356609, "cost_of_revenue": 718152, "gross_profit": 638457, "ebit": -2882709, "ebitda": -2811709, "pretax_income": -3449693, "tax_provision": null, "net_income": -3449693, "net_income_to_common": -3449693, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44045, "total_current_assets": 667116, "total_assets": 6198248, "short_term_debt": 2685136, "long_term_debt": 495658, "total_debt": 3180794, "total_liabilities": 9620143, "total_equity": -3421895, "shares_outstanding": 5068011, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1621384, "capital_expenditure": 85499, "free_cash_flow": -1535885, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157785, "ticker_id": 7978, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2882709", "ebitda": "-2811709", "netIncome": "-3449693", "grossProfit": "638457", "depreciation": "None", "totalRevenue": "1356609", "costOfRevenue": "718152", "interestIncome": "None", "incomeBeforeTax": "-3449693", "interestExpense": "566979", "operatingIncome": "-3047911", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-566979", "nonInterestIncome": "None", "operatingExpenses": "3686368", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000", "sellingGeneralAndAdministrative": "2427244", "netIncomeFromContinuingOperations": "-3449693" }, "balance": { "goodwill": "None", "inventory": "200662", "commonStock": "1460594", "currentDebt": "None", "investments": "None", "totalAssets": "6198248", "longTermDebt": "495658", "shortTermDebt": "2685136", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32543761", "totalLiabilities": "9620143", "otherCurrentAssets": "274950", "totalCurrentAssets": "667116", "currentLongTermDebt": "1890644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5531132", "currentAccountsPayable": "895738", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520348", "totalShareholderEquity": "-3421895", "capitalLeaseObligations": "1964269", "otherCurrentLiabilities": "4303834", "totalCurrentLiabilities": "7954708", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1665435", "cashAndShortTermInvestments": "44045", "commonStockSharesOutstanding": "5068011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44045", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3449693", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1621384", "capitalExpenditures": "85499", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1587563", "cashflowFromInvestment": "-187507", "stockBasedCompensation": "3995609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1324267", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1356609, "cost_of_revenue": 718152, "gross_profit": 638457, "research_and_development": null, "selling_general_admin": 2427244, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2882709, "depreciation_amortisation": 71000, "ebitda": -2811709, "interest_expense": 566979, "interest_income": null, "other_non_operating": null, "pretax_income": -3449693, "tax_provision": null, "effective_tax_rate": null, "net_income": -3449693, "net_income_continuing_ops": -3449693, "net_income_to_common": -3449693, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44045, "short_term_investments": null, "net_receivables": 147459, "inventory": 200662, "other_current_assets": null, "total_current_assets": 667116, "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": 5531132, "total_assets": 6198248, "short_term_debt": 2685136, "accounts_payable": 895738, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7954708, "long_term_debt": 495658, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1665435, "total_liabilities": 9620143, "total_debt": 3180794, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32543761, "total_equity": -3421895, "shares_outstanding": 5068011, "operating_cash_flow": -1621384, "stock_based_compensation": 3995609, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85499, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1587563, "free_cash_flow": -1535885, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2882709", "ebitda": "-2811709", "netIncome": "-3449693", "grossProfit": "638457", "depreciation": "None", "totalRevenue": "1356609", "costOfRevenue": "718152", "interestIncome": "None", "incomeBeforeTax": "-3449693", "interestExpense": "566979", "operatingIncome": "-3047911", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-566979", "nonInterestIncome": "None", "operatingExpenses": "3686368", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718152", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000", "sellingGeneralAndAdministrative": "2427244", "netIncomeFromContinuingOperations": "-3449693" }, "balance": { "goodwill": "None", "inventory": "200662", "commonStock": "1460594", "currentDebt": "None", "investments": "None", "totalAssets": "6198248", "longTermDebt": "495658", "shortTermDebt": "2685136", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-32543761", "totalLiabilities": "9620143", "otherCurrentAssets": "274950", "totalCurrentAssets": "667116", "currentLongTermDebt": "1890644", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5531132", "currentAccountsPayable": "895738", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520348", "totalShareholderEquity": "-3421895", "capitalLeaseObligations": "1964269", "otherCurrentLiabilities": "4303834", "totalCurrentLiabilities": "7954708", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1665435", "cashAndShortTermInvestments": "44045", "commonStockSharesOutstanding": "5068011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44045", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3449693", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-1621384", "capitalExpenditures": "85499", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1587563", "cashflowFromInvestment": "-187507", "stockBasedCompensation": "3995609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1324267", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1834792, "cost_of_revenue": 420389, "gross_profit": 1414403, "ebit": -4668096, "ebitda": -4584763, "pretax_income": -5337651, "tax_provision": 2401, "net_income": -5340052, "net_income_to_common": -5340052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77866, "total_current_assets": 886637, "total_assets": 6378910, "short_term_debt": 2250737, "long_term_debt": 496247, "total_debt": 2746984, "total_liabilities": 8283932, "total_equity": -1905022, "shares_outstanding": 4638892, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3637934, "capital_expenditure": 85499, "free_cash_flow": -3552435, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157786, "ticker_id": 7978, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4668096", "ebitda": "-4584763", "netIncome": "-5340052", "grossProfit": "1414403", "depreciation": "None", "totalRevenue": "1834792", "costOfRevenue": "420389", "interestIncome": "None", "incomeBeforeTax": "-5337651", "interestExpense": "669555", "operatingIncome": "-4407771", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2401", "reportedCurrency": "USD", "netInterestIncome": "-669555", "nonInterestIncome": "None", "operatingExpenses": "5822174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420389", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83333", "sellingGeneralAndAdministrative": "5822174", "netIncomeFromContinuingOperations": "-5340052" }, "balance": { "goodwill": "None", "inventory": "200662", "commonStock": "1150540", "currentDebt": "None", "investments": "None", "totalAssets": "6378910", "longTermDebt": "496247", "shortTermDebt": "2250737", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-29094068", "totalLiabilities": "8283932", "otherCurrentAssets": "540000", "totalCurrentAssets": "886637", "currentLongTermDebt": "1400146", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68109", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5492273", "currentAccountsPayable": "750819", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4071051", "totalShareholderEquity": "-1905022", "capitalLeaseObligations": "2174658", "otherCurrentLiabilities": "3462062", "totalCurrentLiabilities": "6463618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1820314", "cashAndShortTermInvestments": "77866", "commonStockSharesOutstanding": "4638892", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5340052", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2420", "operatingCashflow": "-3637934", "capitalExpenditures": "85499", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2751176", "cashflowFromInvestment": "187507", "stockBasedCompensation": "2665485", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1834792, "cost_of_revenue": 420389, "gross_profit": 1414403, "research_and_development": null, "selling_general_admin": 5822174, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4668096, "depreciation_amortisation": 83333, "ebitda": -4584763, "interest_expense": 669555, "interest_income": null, "other_non_operating": null, "pretax_income": -5337651, "tax_provision": 2401, "effective_tax_rate": null, "net_income": -5340052, "net_income_continuing_ops": -5340052, "net_income_to_common": -5340052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77866, "short_term_investments": null, "net_receivables": 68109, "inventory": 200662, "other_current_assets": null, "total_current_assets": 886637, "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": 5492273, "total_assets": 6378910, "short_term_debt": 2250737, "accounts_payable": 750819, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6463618, "long_term_debt": 496247, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1820314, "total_liabilities": 8283932, "total_debt": 2746984, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29094068, "total_equity": -1905022, "shares_outstanding": 4638892, "operating_cash_flow": -3637934, "stock_based_compensation": 2665485, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85499, "acquisitions": null, "other_investing": null, "investing_cash_flow": 187507, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2751176, "free_cash_flow": -3552435, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4668096", "ebitda": "-4584763", "netIncome": "-5340052", "grossProfit": "1414403", "depreciation": "None", "totalRevenue": "1834792", "costOfRevenue": "420389", "interestIncome": "None", "incomeBeforeTax": "-5337651", "interestExpense": "669555", "operatingIncome": "-4407771", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2401", "reportedCurrency": "USD", "netInterestIncome": "-669555", "nonInterestIncome": "None", "operatingExpenses": "5822174", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420389", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83333", "sellingGeneralAndAdministrative": "5822174", "netIncomeFromContinuingOperations": "-5340052" }, "balance": { "goodwill": "None", "inventory": "200662", "commonStock": "1150540", "currentDebt": "None", "investments": "None", "totalAssets": "6378910", "longTermDebt": "496247", "shortTermDebt": "2250737", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-29094068", "totalLiabilities": "8283932", "otherCurrentAssets": "540000", "totalCurrentAssets": "886637", "currentLongTermDebt": "1400146", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68109", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5492273", "currentAccountsPayable": "750819", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4071051", "totalShareholderEquity": "-1905022", "capitalLeaseObligations": "2174658", "otherCurrentLiabilities": "3462062", "totalCurrentLiabilities": "6463618", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1820314", "cashAndShortTermInvestments": "77866", "commonStockSharesOutstanding": "4638892", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77866", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5340052", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2420", "operatingCashflow": "-3637934", "capitalExpenditures": "85499", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2751176", "cashflowFromInvestment": "187507", "stockBasedCompensation": "2665485", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83333", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1693261, "cost_of_revenue": 924364, "gross_profit": 768897, "ebit": -2009282, "ebitda": -1948274, "pretax_income": -2190437, "tax_provision": 707, "net_income": -2191144, "net_income_to_common": -2191144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 777117, "total_current_assets": 1556963, "total_assets": 8064577, "short_term_debt": 1722578, "long_term_debt": 496247, "total_debt": 2218825, "total_liabilities": 7648995, "total_equity": 415582, "shares_outstanding": 2896960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 464606, "capital_expenditure": 0, "free_cash_flow": 464606, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157787, "ticker_id": 7978, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2009282", "ebitda": "-1948274", "netIncome": "-2191144", "grossProfit": "768897", "depreciation": "None", "totalRevenue": "1693261", "costOfRevenue": "924364", "interestIncome": "None", "incomeBeforeTax": "-2190437", "interestExpense": "181155", "operatingIncome": "-1697357", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "707", "reportedCurrency": "USD", "netInterestIncome": "-181155", "nonInterestIncome": "None", "operatingExpenses": "2466254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "924364", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61008", "sellingGeneralAndAdministrative": "2466254", "netIncomeFromContinuingOperations": "-2191144" }, "balance": { "goodwill": "None", "inventory": "203082", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "8064577", "longTermDebt": "496247", "shortTermDebt": "1722578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23754016", "totalLiabilities": "7648995", "otherCurrentAssets": "507473", "totalCurrentAssets": "1556963", "currentLongTermDebt": "880564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69291", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6507614", "currentAccountsPayable": "268910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3756331", "totalShareholderEquity": "415582", "capitalLeaseObligations": "2379520", "otherCurrentLiabilities": "3623754", "totalCurrentLiabilities": "5615242", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033753", "cashAndShortTermInvestments": "777117", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "777117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2191144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-33467", "operatingCashflow": "464606", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152302", "cashflowFromInvestment": "1994", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61008", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693261, "cost_of_revenue": 924364, "gross_profit": 768897, "research_and_development": null, "selling_general_admin": 2466254, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2009282, "depreciation_amortisation": 61008, "ebitda": -1948274, "interest_expense": 181155, "interest_income": null, "other_non_operating": null, "pretax_income": -2190437, "tax_provision": 707, "effective_tax_rate": null, "net_income": -2191144, "net_income_continuing_ops": -2191144, "net_income_to_common": -2191144, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 777117, "short_term_investments": null, "net_receivables": 69291, "inventory": 203082, "other_current_assets": null, "total_current_assets": 1556963, "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": 6507614, "total_assets": 8064577, "short_term_debt": 1722578, "accounts_payable": 268910, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5615242, "long_term_debt": 496247, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2033753, "total_liabilities": 7648995, "total_debt": 2218825, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23754016, "total_equity": 415582, "shares_outstanding": 2896960, "operating_cash_flow": 464606, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1994, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152302, "free_cash_flow": 464606, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2009282", "ebitda": "-1948274", "netIncome": "-2191144", "grossProfit": "768897", "depreciation": "None", "totalRevenue": "1693261", "costOfRevenue": "924364", "interestIncome": "None", "incomeBeforeTax": "-2190437", "interestExpense": "181155", "operatingIncome": "-1697357", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "707", "reportedCurrency": "USD", "netInterestIncome": "-181155", "nonInterestIncome": "None", "operatingExpenses": "2466254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "924364", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61008", "sellingGeneralAndAdministrative": "2466254", "netIncomeFromContinuingOperations": "-2191144" }, "balance": { "goodwill": "None", "inventory": "203082", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "8064577", "longTermDebt": "496247", "shortTermDebt": "1722578", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-23754016", "totalLiabilities": "7648995", "otherCurrentAssets": "507473", "totalCurrentAssets": "1556963", "currentLongTermDebt": "880564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69291", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6507614", "currentAccountsPayable": "268910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3756331", "totalShareholderEquity": "415582", "capitalLeaseObligations": "2379520", "otherCurrentLiabilities": "3623754", "totalCurrentLiabilities": "5615242", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2033753", "cashAndShortTermInvestments": "777117", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "777117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2191144", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-33467", "operatingCashflow": "464606", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152302", "cashflowFromInvestment": "1994", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61008", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1778641, "cost_of_revenue": 972868, "gross_profit": 805773, "ebit": -1713732, "ebitda": -1507023, "pretax_income": -1779044, "tax_provision": -20054, "net_income": -1779044, "net_income_to_common": -1779044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158215, "total_current_assets": 862752, "total_assets": 7789123, "short_term_debt": 1450104, "long_term_debt": 496247, "total_debt": 1946351, "total_liabilities": 5186381, "total_equity": 2602742, "shares_outstanding": 2896960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -132554, "capital_expenditure": 468315, "free_cash_flow": 335761, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157788, "ticker_id": 7978, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1713732", "ebitda": "-1507023", "netIncome": "-1779044", "grossProfit": "805773", "depreciation": "None", "totalRevenue": "1778641", "costOfRevenue": "972868", "interestIncome": "None", "incomeBeforeTax": "-1779044", "interestExpense": "65313", "operatingIncome": "-1693677", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20054", "reportedCurrency": "USD", "netInterestIncome": "-65313", "nonInterestIncome": "None", "operatingExpenses": "2499448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972868", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206709", "sellingGeneralAndAdministrative": "2499448", "netIncomeFromContinuingOperations": "-1779044" }, "balance": { "goodwill": "None", "inventory": "169615", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "7789123", "longTermDebt": "496247", "shortTermDebt": "1450104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21562872", "totalLiabilities": "5186381", "otherCurrentAssets": "467613", "totalCurrentAssets": "862752", "currentLongTermDebt": "605927", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6926371", "currentAccountsPayable": "558444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3853111", "totalShareholderEquity": "2602742", "capitalLeaseObligations": "2750937", "otherCurrentLiabilities": "774826", "totalCurrentLiabilities": "2783374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2403007", "cashAndShortTermInvestments": "158215", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "158215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1779044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "81989", "operatingCashflow": "-132554", "capitalExpenditures": "468315", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "521064", "cashflowFromInvestment": "-336158", "stockBasedCompensation": "600061", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206709", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1778641, "cost_of_revenue": 972868, "gross_profit": 805773, "research_and_development": null, "selling_general_admin": 2499448, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1713732, "depreciation_amortisation": 206709, "ebitda": -1507023, "interest_expense": 65313, "interest_income": null, "other_non_operating": null, "pretax_income": -1779044, "tax_provision": -20054, "effective_tax_rate": null, "net_income": -1779044, "net_income_continuing_ops": -1779044, "net_income_to_common": -1779044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158215, "short_term_investments": null, "net_receivables": 67309, "inventory": 169615, "other_current_assets": null, "total_current_assets": 862752, "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": 6926371, "total_assets": 7789123, "short_term_debt": 1450104, "accounts_payable": 558444, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2783374, "long_term_debt": 496247, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2403007, "total_liabilities": 5186381, "total_debt": 1946351, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21562872, "total_equity": 2602742, "shares_outstanding": 2896960, "operating_cash_flow": -132554, "stock_based_compensation": 600061, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 468315, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336158, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 521064, "free_cash_flow": 335761, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1713732", "ebitda": "-1507023", "netIncome": "-1779044", "grossProfit": "805773", "depreciation": "None", "totalRevenue": "1778641", "costOfRevenue": "972868", "interestIncome": "None", "incomeBeforeTax": "-1779044", "interestExpense": "65313", "operatingIncome": "-1693677", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20054", "reportedCurrency": "USD", "netInterestIncome": "-65313", "nonInterestIncome": "None", "operatingExpenses": "2499448", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972868", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206709", "sellingGeneralAndAdministrative": "2499448", "netIncomeFromContinuingOperations": "-1779044" }, "balance": { "goodwill": "None", "inventory": "169615", "commonStock": "1470428", "currentDebt": "None", "investments": "None", "totalAssets": "7789123", "longTermDebt": "496247", "shortTermDebt": "1450104", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21562872", "totalLiabilities": "5186381", "otherCurrentAssets": "467613", "totalCurrentAssets": "862752", "currentLongTermDebt": "605927", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67309", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6926371", "currentAccountsPayable": "558444", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3853111", "totalShareholderEquity": "2602742", "capitalLeaseObligations": "2750937", "otherCurrentLiabilities": "774826", "totalCurrentLiabilities": "2783374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2403007", "cashAndShortTermInvestments": "158215", "commonStockSharesOutstanding": "2896960", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "158215", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1779044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "81989", "operatingCashflow": "-132554", "capitalExpenditures": "468315", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "521064", "cashflowFromInvestment": "-336158", "stockBasedCompensation": "600061", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206709", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1258929, "cost_of_revenue": 447270, "gross_profit": 811659, "ebit": -711433, "ebitda": -699589, "pretax_income": -718948, "tax_provision": 800, "net_income": -719748, "net_income_to_common": -719748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105863, "total_current_assets": 1368577, "total_assets": 9641267, "short_term_debt": 1967322, "long_term_debt": 494392, "total_debt": 2461714, "total_liabilities": 6975003, "total_equity": 2666264, "shares_outstanding": 2420628, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -423959, "capital_expenditure": 1, "free_cash_flow": -423958, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157790, "ticker_id": 7978, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-711433", "ebitda": "-699589", "netIncome": "-719748", "grossProfit": "811659", "depreciation": "None", "totalRevenue": "1258929", "costOfRevenue": "447270", "interestIncome": "None", "incomeBeforeTax": "-718948", "interestExpense": "7515", "operatingIncome": "-724698", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-7515", "nonInterestIncome": "None", "operatingExpenses": "1536357", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11844", "sellingGeneralAndAdministrative": "1536357", "netIncomeFromContinuingOperations": "-719748" }, "balance": { "goodwill": "None", "inventory": "251604", "commonStock": "334", "currentDebt": "None", "investments": "None", "totalAssets": "9641267", "longTermDebt": "494392", "shortTermDebt": "1967322", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19783828", "totalLiabilities": "6975003", "otherCurrentAssets": "934301", "totalCurrentAssets": "1368577", "currentLongTermDebt": "960719", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76809", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8272690", "currentAccountsPayable": "528693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5620748", "totalShareholderEquity": "2666264", "capitalLeaseObligations": "4165637", "otherCurrentLiabilities": "825562", "totalCurrentLiabilities": "3321577", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3653426", "cashAndShortTermInvestments": "105863", "commonStockSharesOutstanding": "2420628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105863", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-719748", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "16330", "operatingCashflow": "-423959", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87230", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11844", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1258929, "cost_of_revenue": 447270, "gross_profit": 811659, "research_and_development": null, "selling_general_admin": 1536357, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -711433, "depreciation_amortisation": 11844, "ebitda": -699589, "interest_expense": 7515, "interest_income": null, "other_non_operating": null, "pretax_income": -718948, "tax_provision": 800, "effective_tax_rate": null, "net_income": -719748, "net_income_continuing_ops": -719748, "net_income_to_common": -719748, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105863, "short_term_investments": null, "net_receivables": 76809, "inventory": 251604, "other_current_assets": null, "total_current_assets": 1368577, "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": 8272690, "total_assets": 9641267, "short_term_debt": 1967322, "accounts_payable": 528693, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3321577, "long_term_debt": 494392, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3653426, "total_liabilities": 6975003, "total_debt": 2461714, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19783828, "total_equity": 2666264, "shares_outstanding": 2420628, "operating_cash_flow": -423959, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87230, "free_cash_flow": -423958, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-711433", "ebitda": "-699589", "netIncome": "-719748", "grossProfit": "811659", "depreciation": "None", "totalRevenue": "1258929", "costOfRevenue": "447270", "interestIncome": "None", "incomeBeforeTax": "-718948", "interestExpense": "7515", "operatingIncome": "-724698", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-7515", "nonInterestIncome": "None", "operatingExpenses": "1536357", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447270", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11844", "sellingGeneralAndAdministrative": "1536357", "netIncomeFromContinuingOperations": "-719748" }, "balance": { "goodwill": "None", "inventory": "251604", "commonStock": "334", "currentDebt": "None", "investments": "None", "totalAssets": "9641267", "longTermDebt": "494392", "shortTermDebt": "1967322", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19783828", "totalLiabilities": "6975003", "otherCurrentAssets": "934301", "totalCurrentAssets": "1368577", "currentLongTermDebt": "960719", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76809", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8272690", "currentAccountsPayable": "528693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5620748", "totalShareholderEquity": "2666264", "capitalLeaseObligations": "4165637", "otherCurrentLiabilities": "825562", "totalCurrentLiabilities": "3321577", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3653426", "cashAndShortTermInvestments": "105863", "commonStockSharesOutstanding": "2420628", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "105863", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-719748", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "16330", "operatingCashflow": "-423959", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87230", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11844", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1372901, "cost_of_revenue": 403066, "gross_profit": 969835, "ebit": -1309081, "ebitda": -1199701, "pretax_income": -1316612, "tax_provision": -7028, "net_income": -1316612, "net_income_to_common": -1316612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617051, "total_current_assets": 1657170, "total_assets": 10529006, "short_term_debt": 2582287, "long_term_debt": 856682, "total_debt": 3438969, "total_liabilities": 7986318, "total_equity": 2542688, "shares_outstanding": 2746605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -961803, "capital_expenditure": 345922, "free_cash_flow": -615881, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157791, "ticker_id": 7978, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1309081", "ebitda": "-1199701", "netIncome": "-1316612", "grossProfit": "969835", "depreciation": "None", "totalRevenue": "1372901", "costOfRevenue": "403066", "interestIncome": "None", "incomeBeforeTax": "-1316612", "interestExpense": "7531", "operatingIncome": "-1337601", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7028", "reportedCurrency": "USD", "netInterestIncome": "-7531", "nonInterestIncome": "None", "operatingExpenses": "2307436", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109380", "sellingGeneralAndAdministrative": "2307436", "netIncomeFromContinuingOperations": "-1316612" }, "balance": { "goodwill": "None", "inventory": "267934", "commonStock": "324", "currentDebt": "None", "investments": "None", "totalAssets": "10529006", "longTermDebt": "856682", "shortTermDebt": "2582287", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19064080", "totalLiabilities": "7986318", "otherCurrentAssets": "704960", "totalCurrentAssets": "1657170", "currentLongTermDebt": "1565638", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67225", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8871836", "currentAccountsPayable": "463998", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6857123", "totalShareholderEquity": "2542688", "capitalLeaseObligations": "4434803", "otherCurrentLiabilities": "665197", "totalCurrentLiabilities": "3711482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4274836", "cashAndShortTermInvestments": "617051", "commonStockSharesOutstanding": "2746605", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "617051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1316612", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1236", "operatingCashflow": "-961803", "capitalExpenditures": "345922", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1162681", "cashflowFromInvestment": "345922", "stockBasedCompensation": "-35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109380", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1372901, "cost_of_revenue": 403066, "gross_profit": 969835, "research_and_development": null, "selling_general_admin": 2307436, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1309081, "depreciation_amortisation": 109380, "ebitda": -1199701, "interest_expense": 7531, "interest_income": null, "other_non_operating": null, "pretax_income": -1316612, "tax_provision": -7028, "effective_tax_rate": null, "net_income": -1316612, "net_income_continuing_ops": -1316612, "net_income_to_common": -1316612, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617051, "short_term_investments": null, "net_receivables": 67225, "inventory": 267934, "other_current_assets": null, "total_current_assets": 1657170, "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": 8871836, "total_assets": 10529006, "short_term_debt": 2582287, "accounts_payable": 463998, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3711482, "long_term_debt": 856682, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4274836, "total_liabilities": 7986318, "total_debt": 3438969, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19064080, "total_equity": 2542688, "shares_outstanding": 2746605, "operating_cash_flow": -961803, "stock_based_compensation": -35000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345922, "acquisitions": null, "other_investing": null, "investing_cash_flow": 345922, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1162681, "free_cash_flow": -615881, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1309081", "ebitda": "-1199701", "netIncome": "-1316612", "grossProfit": "969835", "depreciation": "None", "totalRevenue": "1372901", "costOfRevenue": "403066", "interestIncome": "None", "incomeBeforeTax": "-1316612", "interestExpense": "7531", "operatingIncome": "-1337601", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7028", "reportedCurrency": "USD", "netInterestIncome": "-7531", "nonInterestIncome": "None", "operatingExpenses": "2307436", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403066", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109380", "sellingGeneralAndAdministrative": "2307436", "netIncomeFromContinuingOperations": "-1316612" }, "balance": { "goodwill": "None", "inventory": "267934", "commonStock": "324", "currentDebt": "None", "investments": "None", "totalAssets": "10529006", "longTermDebt": "856682", "shortTermDebt": "2582287", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19064080", "totalLiabilities": "7986318", "otherCurrentAssets": "704960", "totalCurrentAssets": "1657170", "currentLongTermDebt": "1565638", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67225", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8871836", "currentAccountsPayable": "463998", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6857123", "totalShareholderEquity": "2542688", "capitalLeaseObligations": "4434803", "otherCurrentLiabilities": "665197", "totalCurrentLiabilities": "3711482", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4274836", "cashAndShortTermInvestments": "617051", "commonStockSharesOutstanding": "2746605", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "617051", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1316612", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1236", "operatingCashflow": "-961803", "capitalExpenditures": "345922", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1162681", "cashflowFromInvestment": "345922", "stockBasedCompensation": "-35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109380", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1518062, "cost_of_revenue": 381370, "gross_profit": 1136692, "ebit": -863572, "ebitda": null, "pretax_income": -990544, "tax_provision": null, "net_income": -990544, "net_income_to_common": -990544, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70251, "total_current_assets": 1692984, "total_assets": 10880503, "short_term_debt": null, "long_term_debt": 844906, "total_debt": 844906, "total_liabilities": 8309157, "total_equity": 2571346, "shares_outstanding": 2849672, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1933908, "capital_expenditure": 986982, "free_cash_flow": -946926, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157792, "ticker_id": 7978, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-990544", "grossProfit": "1136692", "depreciation": "None", "totalRevenue": "1518062", "costOfRevenue": "381370", "interestIncome": "None", "incomeBeforeTax": "-990544", "interestExpense": "134781", "operatingIncome": "-863572", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-134781", "nonInterestIncome": "None", "operatingExpenses": "2381634", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381370", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2000264", "netIncomeFromContinuingOperations": "-990544" }, "balance": { "goodwill": "None", "inventory": "266698", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10880503", "longTermDebt": "844906", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17747468", "totalLiabilities": "8309157", "otherCurrentAssets": "1163311", "totalCurrentAssets": "1692984", "currentLongTermDebt": "1714733", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9187519", "currentAccountsPayable": "513008", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2571346", "capitalLeaseObligations": "4511817", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3927447", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4381710", "cashAndShortTermInvestments": "70251", "commonStockSharesOutstanding": "2849672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70251", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-990544", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-81637", "operatingCashflow": "-1933908", "capitalExpenditures": "986982", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2826840", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63330", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1518062, "cost_of_revenue": 381370, "gross_profit": 1136692, "research_and_development": null, "selling_general_admin": 2000264, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -863572, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 134781, "interest_income": null, "other_non_operating": null, "pretax_income": -990544, "tax_provision": null, "effective_tax_rate": null, "net_income": -990544, "net_income_continuing_ops": -990544, "net_income_to_common": -990544, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70251, "short_term_investments": null, "net_receivables": 192724, "inventory": 266698, "other_current_assets": null, "total_current_assets": 1692984, "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": 9187519, "total_assets": 10880503, "short_term_debt": null, "accounts_payable": 513008, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3927447, "long_term_debt": 844906, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4381710, "total_liabilities": 8309157, "total_debt": 844906, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17747468, "total_equity": 2571346, "shares_outstanding": 2849672, "operating_cash_flow": -1933908, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 986982, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2826840, "free_cash_flow": -946926, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-990544", "grossProfit": "1136692", "depreciation": "None", "totalRevenue": "1518062", "costOfRevenue": "381370", "interestIncome": "None", "incomeBeforeTax": "-990544", "interestExpense": "134781", "operatingIncome": "-863572", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-134781", "nonInterestIncome": "None", "operatingExpenses": "2381634", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "381370", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2000264", "netIncomeFromContinuingOperations": "-990544" }, "balance": { "goodwill": "None", "inventory": "266698", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10880503", "longTermDebt": "844906", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-17747468", "totalLiabilities": "8309157", "otherCurrentAssets": "1163311", "totalCurrentAssets": "1692984", "currentLongTermDebt": "1714733", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9187519", "currentAccountsPayable": "513008", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "2571346", "capitalLeaseObligations": "4511817", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3927447", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4381710", "cashAndShortTermInvestments": "70251", "commonStockSharesOutstanding": "2849672", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "70251", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-990544", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-81637", "operatingCashflow": "-1933908", "capitalExpenditures": "986982", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2826840", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63330", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1798483, "cost_of_revenue": 575080, "gross_profit": 1223403, "ebit": -993985, "ebitda": -930620, "pretax_income": -998006, "tax_provision": -7028, "net_income": -990978, "net_income_to_common": -990978, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 676448, "total_current_assets": 1664039, "total_assets": 9000419, "short_term_debt": 2015081, "long_term_debt": 856682, "total_debt": 2871763, "total_liabilities": 7426576, "total_equity": 1573843, "shares_outstanding": 1866173, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 199836, "capital_expenditure": 272927, "free_cash_flow": 472763, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157793, "ticker_id": 7978, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-993985", "ebitda": "-930620", "netIncome": "-990978", "grossProfit": "1223403", "depreciation": "None", "totalRevenue": "1798483", "costOfRevenue": "575080", "interestIncome": "None", "incomeBeforeTax": "-998006", "interestExpense": "4513", "operatingIncome": "-993990", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7028", "reportedCurrency": "USD", "netInterestIncome": "-4513", "nonInterestIncome": "None", "operatingExpenses": "2217396", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63365", "sellingGeneralAndAdministrative": "2280761", "netIncomeFromContinuingOperations": "-990978" }, "balance": { "goodwill": "None", "inventory": "166281", "commonStock": "1493", "currentDebt": "None", "investments": "None", "totalAssets": "9000419", "longTermDebt": "856682", "shortTermDebt": "2015081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16029487", "totalLiabilities": "7426576", "otherCurrentAssets": "773949", "totalCurrentAssets": "1664039", "currentLongTermDebt": "1167091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7336380", "currentAccountsPayable": "399346", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6428762", "totalShareholderEquity": "1573843", "capitalLeaseObligations": "4404989", "otherCurrentLiabilities": "598468", "totalCurrentLiabilities": "3012895", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4413681", "cashAndShortTermInvestments": "676448", "commonStockSharesOutstanding": "1866173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "676448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-990978", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "199836", "capitalExpenditures": "272927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "385588", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63365", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1798483, "cost_of_revenue": 575080, "gross_profit": 1223403, "research_and_development": null, "selling_general_admin": 2280761, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -993985, "depreciation_amortisation": 63365, "ebitda": -930620, "interest_expense": 4513, "interest_income": null, "other_non_operating": null, "pretax_income": -998006, "tax_provision": -7028, "effective_tax_rate": null, "net_income": -990978, "net_income_continuing_ops": -990978, "net_income_to_common": -990978, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 676448, "short_term_investments": null, "net_receivables": 47361, "inventory": 166281, "other_current_assets": null, "total_current_assets": 1664039, "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": 7336380, "total_assets": 9000419, "short_term_debt": 2015081, "accounts_payable": 399346, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3012895, "long_term_debt": 856682, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4413681, "total_liabilities": 7426576, "total_debt": 2871763, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16029487, "total_equity": 1573843, "shares_outstanding": 1866173, "operating_cash_flow": 199836, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272927, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 385588, "free_cash_flow": 472763, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-993985", "ebitda": "-930620", "netIncome": "-990978", "grossProfit": "1223403", "depreciation": "None", "totalRevenue": "1798483", "costOfRevenue": "575080", "interestIncome": "None", "incomeBeforeTax": "-998006", "interestExpense": "4513", "operatingIncome": "-993990", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7028", "reportedCurrency": "USD", "netInterestIncome": "-4513", "nonInterestIncome": "None", "operatingExpenses": "2217396", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63365", "sellingGeneralAndAdministrative": "2280761", "netIncomeFromContinuingOperations": "-990978" }, "balance": { "goodwill": "None", "inventory": "166281", "commonStock": "1493", "currentDebt": "None", "investments": "None", "totalAssets": "9000419", "longTermDebt": "856682", "shortTermDebt": "2015081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-16029487", "totalLiabilities": "7426576", "otherCurrentAssets": "773949", "totalCurrentAssets": "1664039", "currentLongTermDebt": "1167091", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47361", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7336380", "currentAccountsPayable": "399346", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6428762", "totalShareholderEquity": "1573843", "capitalLeaseObligations": "4404989", "otherCurrentLiabilities": "598468", "totalCurrentLiabilities": "3012895", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4413681", "cashAndShortTermInvestments": "676448", "commonStockSharesOutstanding": "1866173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "676448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-990978", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "199836", "capitalExpenditures": "272927", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "385588", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63365", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1514259, "cost_of_revenue": 453727, "gross_profit": 1060532, "ebit": -722544, "ebitda": -659288, "pretax_income": -741074, "tax_provision": 7828, "net_income": -748902, "net_income_to_common": -748902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363951, "total_current_assets": 1816200, "total_assets": 8440942, "short_term_debt": 2090980, "long_term_debt": 557653, "total_debt": 2648633, "total_liabilities": 6876131, "total_equity": 1564811, "shares_outstanding": 1655146, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -707691, "capital_expenditure": 3671356, "free_cash_flow": 2963665, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157795, "ticker_id": 7978, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-722544", "ebitda": "-659288", "netIncome": "-748902", "grossProfit": "1060532", "depreciation": "None", "totalRevenue": "1514259", "costOfRevenue": "453727", "interestIncome": "None", "incomeBeforeTax": "-741074", "interestExpense": "18532", "operatingIncome": "-732714", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7828", "reportedCurrency": "USD", "netInterestIncome": "-18532", "nonInterestIncome": "None", "operatingExpenses": "1793246", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453727", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63256", "sellingGeneralAndAdministrative": "1793246", "netIncomeFromContinuingOperations": "-748902" }, "balance": { "goodwill": "None", "inventory": "166281", "commonStock": "1316", "currentDebt": "None", "investments": "None", "totalAssets": "8440942", "longTermDebt": "557653", "shortTermDebt": "2090980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15038509", "totalLiabilities": "6876131", "otherCurrentAssets": "1272155", "totalCurrentAssets": "1816200", "currentLongTermDebt": "1219754", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13813", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6624742", "currentAccountsPayable": "298279", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6401640", "totalShareholderEquity": "1564811", "capitalLeaseObligations": "4624233", "otherCurrentLiabilities": "176202", "totalCurrentLiabilities": "2565461", "otherNonCurrentLiabilities": "10", "totalNonCurrentLiabilities": "4310670", "cashAndShortTermInvestments": "363951", "commonStockSharesOutstanding": "1655146", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363951", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-748902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-41439", "operatingCashflow": "-707691", "capitalExpenditures": "3671356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2937206", "cashflowFromInvestment": "3671356", "stockBasedCompensation": "35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63256", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1514259, "cost_of_revenue": 453727, "gross_profit": 1060532, "research_and_development": null, "selling_general_admin": 1793246, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -722544, "depreciation_amortisation": 63256, "ebitda": -659288, "interest_expense": 18532, "interest_income": null, "other_non_operating": null, "pretax_income": -741074, "tax_provision": 7828, "effective_tax_rate": null, "net_income": -748902, "net_income_continuing_ops": -748902, "net_income_to_common": -748902, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363951, "short_term_investments": null, "net_receivables": 13813, "inventory": 166281, "other_current_assets": null, "total_current_assets": 1816200, "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": 6624742, "total_assets": 8440942, "short_term_debt": 2090980, "accounts_payable": 298279, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2565461, "long_term_debt": 557653, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4310670, "total_liabilities": 6876131, "total_debt": 2648633, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15038509, "total_equity": 1564811, "shares_outstanding": 1655146, "operating_cash_flow": -707691, "stock_based_compensation": 35000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3671356, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3671356, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2937206, "free_cash_flow": 2963665, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-722544", "ebitda": "-659288", "netIncome": "-748902", "grossProfit": "1060532", "depreciation": "None", "totalRevenue": "1514259", "costOfRevenue": "453727", "interestIncome": "None", "incomeBeforeTax": "-741074", "interestExpense": "18532", "operatingIncome": "-732714", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7828", "reportedCurrency": "USD", "netInterestIncome": "-18532", "nonInterestIncome": "None", "operatingExpenses": "1793246", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453727", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63256", "sellingGeneralAndAdministrative": "1793246", "netIncomeFromContinuingOperations": "-748902" }, "balance": { "goodwill": "None", "inventory": "166281", "commonStock": "1316", "currentDebt": "None", "investments": "None", "totalAssets": "8440942", "longTermDebt": "557653", "shortTermDebt": "2090980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15038509", "totalLiabilities": "6876131", "otherCurrentAssets": "1272155", "totalCurrentAssets": "1816200", "currentLongTermDebt": "1219754", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13813", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6624742", "currentAccountsPayable": "298279", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6401640", "totalShareholderEquity": "1564811", "capitalLeaseObligations": "4624233", "otherCurrentLiabilities": "176202", "totalCurrentLiabilities": "2565461", "otherNonCurrentLiabilities": "10", "totalNonCurrentLiabilities": "4310670", "cashAndShortTermInvestments": "363951", "commonStockSharesOutstanding": "1655146", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "363951", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-748902", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-41439", "operatingCashflow": "-707691", "capitalExpenditures": "3671356", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2937206", "cashflowFromInvestment": "3671356", "stockBasedCompensation": "35000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63256", "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": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "income_statement": { "revenue": 1518923, "cost_of_revenue": 529135, "gross_profit": 989788, "ebit": -1199410, "ebitda": -1120109, "pretax_income": -1293642, "tax_provision": -42784, "net_income": -1293642, "net_income_to_common": -1293642, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337492, "total_current_assets": 1748942, "total_assets": 12057562, "short_term_debt": 2920558, "long_term_debt": 3475235, "total_debt": 6395793, "total_liabilities": 9778839, "total_equity": 2278723, "shares_outstanding": 1654697, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -619794, "capital_expenditure": 3946931, "free_cash_flow": 3327137, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 157796, "ticker_id": 7978, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:07:38.578532+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1199410", "ebitda": "-1120109", "netIncome": "-1293642", "grossProfit": "989788", "depreciation": "None", "totalRevenue": "1518923", "costOfRevenue": "529135", "interestIncome": "None", "incomeBeforeTax": "-1293642", "interestExpense": "94232", "operatingIncome": "-1199410", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42784", "reportedCurrency": "USD", "netInterestIncome": "-94232", "nonInterestIncome": "None", "operatingExpenses": "2189198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79301", "sellingGeneralAndAdministrative": "2189198", "netIncomeFromContinuingOperations": "-1293642" }, "balance": { "goodwill": "None", "inventory": "124842", "commonStock": "1321", "currentDebt": "None", "investments": "None", "totalAssets": "12057562", "longTermDebt": "3475235", "shortTermDebt": "2920558", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14289607", "totalLiabilities": "9778839", "otherCurrentAssets": "1284323", "totalCurrentAssets": "1748942", "currentLongTermDebt": "1239378", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10308620", "currentAccountsPayable": "293911", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9936005", "totalShareholderEquity": "2278723", "capitalLeaseObligations": "4380802", "otherCurrentLiabilities": "-451077", "totalCurrentLiabilities": "2763392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7015447", "cashAndShortTermInvestments": "337492", "commonStockSharesOutstanding": "1654697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337492", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1293642", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1105", "operatingCashflow": "-619794", "capitalExpenditures": "3946931", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4031116", "cashflowFromInvestment": "-3946931", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79301", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1518923, "cost_of_revenue": 529135, "gross_profit": 989788, "research_and_development": null, "selling_general_admin": 2189198, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1199410, "depreciation_amortisation": 79301, "ebitda": -1120109, "interest_expense": 94232, "interest_income": null, "other_non_operating": null, "pretax_income": -1293642, "tax_provision": -42784, "effective_tax_rate": null, "net_income": -1293642, "net_income_continuing_ops": -1293642, "net_income_to_common": -1293642, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337492, "short_term_investments": null, "net_receivables": 2285, "inventory": 124842, "other_current_assets": null, "total_current_assets": 1748942, "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": 10308620, "total_assets": 12057562, "short_term_debt": 2920558, "accounts_payable": 293911, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2763392, "long_term_debt": 3475235, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7015447, "total_liabilities": 9778839, "total_debt": 6395793, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14289607, "total_equity": 2278723, "shares_outstanding": 1654697, "operating_cash_flow": -619794, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3946931, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3946931, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4031116, "free_cash_flow": 3327137, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1199410", "ebitda": "-1120109", "netIncome": "-1293642", "grossProfit": "989788", "depreciation": "None", "totalRevenue": "1518923", "costOfRevenue": "529135", "interestIncome": "None", "incomeBeforeTax": "-1293642", "interestExpense": "94232", "operatingIncome": "-1199410", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-42784", "reportedCurrency": "USD", "netInterestIncome": "-94232", "nonInterestIncome": "None", "operatingExpenses": "2189198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79301", "sellingGeneralAndAdministrative": "2189198", "netIncomeFromContinuingOperations": "-1293642" }, "balance": { "goodwill": "None", "inventory": "124842", "commonStock": "1321", "currentDebt": "None", "investments": "None", "totalAssets": "12057562", "longTermDebt": "3475235", "shortTermDebt": "2920558", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14289607", "totalLiabilities": "9778839", "otherCurrentAssets": "1284323", "totalCurrentAssets": "1748942", "currentLongTermDebt": "1239378", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2285", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10308620", "currentAccountsPayable": "293911", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9936005", "totalShareholderEquity": "2278723", "capitalLeaseObligations": "4380802", "otherCurrentLiabilities": "-451077", "totalCurrentLiabilities": "2763392", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7015447", "cashAndShortTermInvestments": "337492", "commonStockSharesOutstanding": "1654697", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "337492", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1293642", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1105", "operatingCashflow": "-619794", "capitalExpenditures": "3946931", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4031116", "cashflowFromInvestment": "-3946931", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79301", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }