{ "ticker": { "uuid": "09246c1c-29b1-40d3-b85e-369ee7c87d9f", "symbol": "ORBS", "name": "Eightco Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/09246c1c-29b1-40d3-b85e-369ee7c87d9f/", "api_url": "https://sharemaestro.com/factors/api/tickers/09246c1c-29b1-40d3-b85e-369ee7c87d9f/" }, "ticker_metadata": { "id": 7532, "uuid": "09246c1c-29b1-40d3-b85e-369ee7c87d9f", "symbol": "ORBS", "name": "Eightco Holdings Inc.", "asset_type": "equity", "market_cap": 373267000, "stock_exchange_id": 2, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Eightco Holdings Inc. provides inventory management and corrugated custom packaging solutions in North America and Europe. The company is headquartered in Easton, Pennsylvania.", "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": "09246c1c-29b1-40d3-b85e-369ee7c87d9f", "symbol": "ORBS", "name": "Eightco Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/09246c1c-29b1-40d3-b85e-369ee7c87d9f/", "api_url": "https://sharemaestro.com/factors/api/tickers/09246c1c-29b1-40d3-b85e-369ee7c87d9f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.84, "quality": 0.15, "momentum": 0.07, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 0.87, "market_cap": 209372727.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.0398, "piotroski_f_score": 2, "momentum_12_1": -0.3549, "volatility_252d": 9.9936 }, "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": "2026-06-07T06:47:24.064931+00:00", "batch_id": "" }, "size": { "price_close": 0.8703, "market_cap": 209372727.105, "market_cap_usd": 209372727.105, "enterprise_value": 210551241.105, "shares_outstanding": 240575350, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6487, "ptbv_ratio": 0.6487, "ps_ratio": 6.8357, "pcf_ratio": null, "pfcf_ratio": 0.7253, "ev_ebitda": null, "ev_ebit": -4.1278, "ev_sales": 6.8742, "ev_fcf": 0.7294, "earnings_yield": null, "fcf_yield": 1.3711, "price_to_sales": 6.8357, "price_to_book": 0.6487, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.1455 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.0021, "operating_margin": -1.6654, "net_margin": -10.9569, "ebitda_margin": -8.3472, "fcf_margin": 9.425, "roe": -1.0398, "roa": -0.9852, "roic": -0.1181, "roc_greenblatt": null, "asset_turnover": 0.0899, "cash_conversion": -0.8602, "accruals_ratio": -0.9363, "sbc_to_revenue": 0.424, "piotroski_f_score": 2, "altman_z_score": 5.3329, "earnings_stability_5y": 1.9139, "revenue_stability_5y": 0.5942, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0002, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0567, "net_debt_to_ebitda": -0.0046, "debt_to_assets": 0.0256, "interest_coverage": -12.4947, "current_ratio": 12.2678, "quick_ratio": 11.8651, "net_debt": 1178514, "local_beta": -0.0174, "volatility_252d": 9.9936, "volatility_60d": 2.216, "max_drawdown_12m": -0.9475, "risk_adjusted_momentum": -0.0355 }, "growth": { "revenue_growth_1y": -0.1978, "revenue_growth_3y_cagr": 0.012, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.3891, "revenue_growth": -0.1978, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0007, "price_return_3m": -0.155, "price_return_6m": -0.6653, "price_return_9m": -0.3998, "price_return_12m": -0.3553, "price_return_12m_ex1m": -0.3549, "momentum_6m": -0.6653, "momentum_12m": -0.3553, "momentum_12_1": -0.3549, "distance_from_52w_high": -0.9443, "distance_from_52w_low": 0.0613, "relative_strength": -0.5133 }, "raw_ttm": { "revenue_ttm": 30629104, "gross_profit_ttm": -63669, "ebit_ttm": -51008465, "ebitda_ttm": -255668123, "net_income_ttm": -335600240, "eps_diluted_ttm": -1.395, "operating_cash_flow_ttm": -16664918, "capital_expenditure_ttm": 305343637, "fcf_ttm": 288678719, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4082409, "cash_and_equivalents": 7546486, "total_current_assets": 224555368, "total_current_liabilities": 18304512, "net_ppe": null, "total_assets": 340632698, "total_debt": 8725000, "total_equity": 322742700, "net_working_capital": 207429370, "book_value_per_share": 1.3415, "retained_earnings": -450719013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 322742700, "tangible_book_per_share": 1.3415 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 85, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 1, "rank_piotroski": 95, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90 }, "composites": { "value_composite": 16, "quality_composite": 85, "momentum_composite": 93, "growth_composite": 87, "yield_composite": 78, "svqf_composite": 62, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.355, "os_score": 0.48, "value_percentile": 0.84, "quality_percentile": 0.15, "momentum_percentile": 0.07, "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": 79, "small_cap_core_rank": 67, "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": 980, "ticker_id": 7532, "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": "2026-06-07T06:47:24.064931+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8703, "market_cap": 209372727.105, "market_cap_usd": 209372727.105, "enterprise_value": 210551241.105, "shares_outstanding": 240575350, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.64872955, "ptbv_ratio": 0.64872955, "ps_ratio": 6.83574443, "pcf_ratio": null, "pfcf_ratio": 0.7252794, "ev_ebitda": null, "ev_ebit": -4.12777058, "ev_sales": 6.87422136, "ev_fcf": 0.72936184, "earnings_yield": null, "fcf_yield": 1.37106159, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00207871, "operating_margin": -1.66535936, "net_margin": -10.95690687, "ebitda_margin": -8.34722828, "fcf_margin": 9.42498086, "roe": -1.03983836, "roa": -0.98522615, "roic": -0.11810387, "roc_greenblatt": null, "asset_turnover": 0.08991827, "cash_conversion": -0.86018627, "accruals_ratio": -0.93630272, "sbc_to_revenue": 0.42400486, "debt_to_equity": 0.0567155, "net_debt_to_ebitda": -0.00460955, "debt_to_assets": 0.0256141, "interest_coverage": -12.49469737, "current_ratio": 12.26776043, "quick_ratio": 11.86507966, "net_debt": 1178514, "revenue_growth_1y": -0.1978134, "revenue_growth_3y_cagr": 0.0120102, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.389056, "piotroski_f_score": 2, "altman_z_score": 5.33288062, "earnings_stability_5y": 1.913871, "revenue_stability_5y": 0.594151, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00068894, "price_return_3m": -0.15504854, "price_return_6m": -0.66526923, "price_return_9m": -0.3997931, "price_return_12m": -0.35533333, "price_return_12m_ex1m": -0.35488889, "distance_from_52w_high": -0.94428297, "distance_from_52w_low": 0.06134146, "relative_strength": -0.51327438, "local_beta": -0.0174, "volatility_252d": 9.99356, "volatility_60d": 2.215964, "max_drawdown_12m": -0.9475032, "revenue_ttm": 30629104, "gross_profit_ttm": -63669, "ebit_ttm": -51008465, "ebitda_ttm": -255668123, "net_income_ttm": -335600240, "eps_diluted_ttm": -1.39499014, "operating_cash_flow_ttm": -16664918, "capital_expenditure_ttm": 305343637, "fcf_ttm": 288678719, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4082409, "cash_and_equivalents": 7546486, "total_current_assets": 224555368, "total_current_liabilities": 18304512, "net_ppe": null, "total_assets": 340632698, "total_debt": 8725000, "total_equity": 322742700, "net_working_capital": 207429370, "book_value_per_share": 1.34154517, "retained_earnings": -450719013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 322742700, "tangible_book_per_share": 1.34154517, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 85, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 1, "rank_piotroski": 95, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 16, "quality_composite": 85, "momentum_composite": 93, "growth_composite": 87, "yield_composite": 78, "svqf_composite": 62, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.87, "os": 0.48, "value": 0.84, "quality": 0.15, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.0398, "momentum_12_1": -0.3549, "complete_fields": { "id": 980, "ticker_id": 7532, "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": "2026-06-07T06:47:24.064931+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.8703, "market_cap": 209372727.105, "market_cap_usd": 209372727.105, "enterprise_value": 210551241.105, "shares_outstanding": 240575350, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.64872955, "ptbv_ratio": 0.64872955, "ps_ratio": 6.83574443, "pcf_ratio": null, "pfcf_ratio": 0.7252794, "ev_ebitda": null, "ev_ebit": -4.12777058, "ev_sales": 6.87422136, "ev_fcf": 0.72936184, "earnings_yield": null, "fcf_yield": 1.37106159, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.00207871, "operating_margin": -1.66535936, "net_margin": -10.95690687, "ebitda_margin": -8.34722828, "fcf_margin": 9.42498086, "roe": -1.03983836, "roa": -0.98522615, "roic": -0.11810387, "roc_greenblatt": null, "asset_turnover": 0.08991827, "cash_conversion": -0.86018627, "accruals_ratio": -0.93630272, "sbc_to_revenue": 0.42400486, "debt_to_equity": 0.0567155, "net_debt_to_ebitda": -0.00460955, "debt_to_assets": 0.0256141, "interest_coverage": -12.49469737, "current_ratio": 12.26776043, "quick_ratio": 11.86507966, "net_debt": 1178514, "revenue_growth_1y": -0.1978134, "revenue_growth_3y_cagr": 0.0120102, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.389056, "piotroski_f_score": 2, "altman_z_score": 5.33288062, "earnings_stability_5y": 1.913871, "revenue_stability_5y": 0.594151, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00068894, "price_return_3m": -0.15504854, "price_return_6m": -0.66526923, "price_return_9m": -0.3997931, "price_return_12m": -0.35533333, "price_return_12m_ex1m": -0.35488889, "distance_from_52w_high": -0.94428297, "distance_from_52w_low": 0.06134146, "relative_strength": -0.51327438, "local_beta": -0.0174, "volatility_252d": 9.99356, "volatility_60d": 2.215964, "max_drawdown_12m": -0.9475032, "revenue_ttm": 30629104, "gross_profit_ttm": -63669, "ebit_ttm": -51008465, "ebitda_ttm": -255668123, "net_income_ttm": -335600240, "eps_diluted_ttm": -1.39499014, "operating_cash_flow_ttm": -16664918, "capital_expenditure_ttm": 305343637, "fcf_ttm": 288678719, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4082409, "cash_and_equivalents": 7546486, "total_current_assets": 224555368, "total_current_liabilities": 18304512, "net_ppe": null, "total_assets": 340632698, "total_debt": 8725000, "total_equity": 322742700, "net_working_capital": 207429370, "book_value_per_share": 1.34154517, "retained_earnings": -450719013, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 322742700, "tangible_book_per_share": 1.34154517, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 8, "rank_ps": 85, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 18, "rank_earnings_yield": 50, "rank_fcf_yield": 2, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 95, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 97, "rank_fcf_margin": 1, "rank_piotroski": 95, "rank_accruals": 1, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 94, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 16, "quality_composite": 85, "momentum_composite": 93, "growth_composite": 87, "yield_composite": 78, "svqf_composite": 62, "vc1_composite": 33, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 32981126, "cost_of_revenue": 32446797, "gross_profit": 534329, "ebit": -258007175, "ebitda": -255668123, "pretax_income": -262089584, "tax_provision": 20155, "net_income": -262013060, "net_income_to_common": -262013060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58501108, "total_current_assets": 244672928, "total_assets": 250193124, "short_term_debt": 8150000, "long_term_debt": null, "total_debt": 8150000, "total_liabilities": 17975088, "total_equity": 232632550, "shares_outstanding": 63237585, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -10973526, "capital_expenditure": 2208, "free_cash_flow": -10971318, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140462, "ticker_id": 7532, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-258007175", "ebitda": "-255668123", "netIncome": "-262013060", "grossProfit": "534329", "depreciation": "None", "totalRevenue": "32981126", "costOfRevenue": "32446797", "interestIncome": "None", "incomeBeforeTax": "-262089584", "interestExpense": "4082409", "operatingIncome": "-23360319", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20155", "reportedCurrency": "USD", "netInterestIncome": "-4082409", "nonInterestIncome": "None", "operatingExpenses": "23894648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32446797", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2339052", "sellingGeneralAndAdministrative": "23894648", "netIncomeFromContinuingOperations": "-262109739" }, "balance": { "goodwill": "0", "inventory": "7812215", "commonStock": "205630", "currentDebt": "None", "investments": "None", "totalAssets": "250193124", "longTermDebt": "None", "shortTermDebt": "8150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-374583109", "totalLiabilities": "17975088", "otherCurrentAssets": "177925782", "totalCurrentAssets": "244672928", "currentLongTermDebt": "10740000", "longTermInvestments": "999999", "shortTermInvestments": "None", "currentNetReceivables": "433823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5520196", "currentAccountsPayable": "3539091", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8150000", "totalShareholderEquity": "232632550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6285997", "totalCurrentLiabilities": "17975088", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "58501108", "commonStockSharesOutstanding": "63237585", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58501108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262013060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1566368", "operatingCashflow": "-10973526", "capitalExpenditures": "2208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447966649", "cashflowFromInvestment": "-378731202", "stockBasedCompensation": "10288724", "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": "2339052", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 32981126, "cost_of_revenue": 32446797, "gross_profit": 534329, "research_and_development": null, "selling_general_admin": 23894648, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -258007175, "depreciation_amortisation": 2339052, "ebitda": -255668123, "interest_expense": 4082409, "interest_income": null, "other_non_operating": null, "pretax_income": -262089584, "tax_provision": 20155, "effective_tax_rate": null, "net_income": -262013060, "net_income_continuing_ops": -262109739, "net_income_to_common": -262013060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58501108, "short_term_investments": null, "net_receivables": 433823, "inventory": 7812215, "other_current_assets": null, "total_current_assets": 244672928, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5520196, "total_assets": 250193124, "short_term_debt": 8150000, "accounts_payable": 3539091, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17975088, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 17975088, "total_debt": 8150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -374583109, "total_equity": 232632550, "shares_outstanding": 63237585, "operating_cash_flow": -10973526, "stock_based_compensation": 10288724, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2208, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378731202, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 447966649, "free_cash_flow": -10971318, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-258007175", "ebitda": "-255668123", "netIncome": "-262013060", "grossProfit": "534329", "depreciation": "None", "totalRevenue": "32981126", "costOfRevenue": "32446797", "interestIncome": "None", "incomeBeforeTax": "-262089584", "interestExpense": "4082409", "operatingIncome": "-23360319", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20155", "reportedCurrency": "USD", "netInterestIncome": "-4082409", "nonInterestIncome": "None", "operatingExpenses": "23894648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32446797", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2339052", "sellingGeneralAndAdministrative": "23894648", "netIncomeFromContinuingOperations": "-262109739" }, "balance": { "goodwill": "0", "inventory": "7812215", "commonStock": "205630", "currentDebt": "None", "investments": "None", "totalAssets": "250193124", "longTermDebt": "None", "shortTermDebt": "8150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-374583109", "totalLiabilities": "17975088", "otherCurrentAssets": "177925782", "totalCurrentAssets": "244672928", "currentLongTermDebt": "10740000", "longTermInvestments": "999999", "shortTermInvestments": "None", "currentNetReceivables": "433823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5520196", "currentAccountsPayable": "3539091", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8150000", "totalShareholderEquity": "232632550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6285997", "totalCurrentLiabilities": "17975088", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "58501108", "commonStockSharesOutstanding": "63237585", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58501108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-262013060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1566368", "operatingCashflow": "-10973526", "capitalExpenditures": "2208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "447966649", "cashflowFromInvestment": "-378731202", "stockBasedCompensation": "10288724", "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": "2339052", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 39621272, "cost_of_revenue": 33639274, "gross_profit": 5981998, "ebit": 5442394, "ebitda": 7897055, "pretax_income": 154474, "tax_provision": -135337, "net_income": 708539, "net_income_to_common": 708539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239187, "total_current_assets": 12465849, "total_assets": 50848355, "short_term_debt": 21875000, "long_term_debt": 9521155, "total_debt": 31396155, "total_liabilities": 39332415, "total_equity": 11930454, "shares_outstanding": 1981359, "goodwill_and_intangibles": 36152802 }, "cash_flow": { "operating_cash_flow": -6637101, "capital_expenditure": 826, "free_cash_flow": -6636275, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140467, "ticker_id": 7532, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5442394", "ebitda": "7897055", "netIncome": "708539", "grossProfit": "5981998", "depreciation": "None", "totalRevenue": "39621272", "costOfRevenue": "33639274", "interestIncome": "None", "incomeBeforeTax": "154474", "interestExpense": "5287920", "operatingIncome": "-8192559", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-135337", "reportedCurrency": "USD", "netInterestIncome": "-5287920", "nonInterestIncome": "None", "operatingExpenses": "14174557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33639274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2454661", "sellingGeneralAndAdministrative": "12759719", "netIncomeFromContinuingOperations": "289811" }, "balance": { "goodwill": "22324588", "inventory": "7834351", "commonStock": "2479", "currentDebt": "None", "investments": "None", "totalAssets": "50848355", "longTermDebt": "9521155", "shortTermDebt": "21875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13828214", "reportedCurrency": "USD", "retainedEarnings": "-112570049", "totalLiabilities": "39332415", "otherCurrentAssets": "2800262", "totalCurrentAssets": "12465849", "currentLongTermDebt": "21875000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1592049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38382506", "currentAccountsPayable": "2361265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31396155", "totalShareholderEquity": "11930454", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5359989", "totalCurrentLiabilities": "29811260", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9521155", "cashAndShortTermInvestments": "239187", "commonStockSharesOutstanding": "1981359", "intangibleAssetsExcludingGoodwill": "13828214", "cashAndCashEquivalentsAtCarryingValue": "239187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "708527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2223566", "operatingCashflow": "-6637101", "capitalExpenditures": "826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1698550", "cashflowFromInvestment": "-70098", "stockBasedCompensation": "573788", "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": "2454661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39621272, "cost_of_revenue": 33639274, "gross_profit": 5981998, "research_and_development": null, "selling_general_admin": 12759719, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5442394, "depreciation_amortisation": 2454661, "ebitda": 7897055, "interest_expense": 5287920, "interest_income": null, "other_non_operating": null, "pretax_income": 154474, "tax_provision": -135337, "effective_tax_rate": null, "net_income": 708539, "net_income_continuing_ops": 289811, "net_income_to_common": 708539, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239187, "short_term_investments": null, "net_receivables": 1592049, "inventory": 7834351, "other_current_assets": null, "total_current_assets": 12465849, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 13828214, "goodwill_and_intangibles": 36152802, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38382506, "total_assets": 50848355, "short_term_debt": 21875000, "accounts_payable": 2361265, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29811260, "long_term_debt": 9521155, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9521155, "total_liabilities": 39332415, "total_debt": 31396155, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112570049, "total_equity": 11930454, "shares_outstanding": 1981359, "operating_cash_flow": -6637101, "stock_based_compensation": 573788, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 826, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70098, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1698550, "free_cash_flow": -6636275, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5442394", "ebitda": "7897055", "netIncome": "708539", "grossProfit": "5981998", "depreciation": "None", "totalRevenue": "39621272", "costOfRevenue": "33639274", "interestIncome": "None", "incomeBeforeTax": "154474", "interestExpense": "5287920", "operatingIncome": "-8192559", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-135337", "reportedCurrency": "USD", "netInterestIncome": "-5287920", "nonInterestIncome": "None", "operatingExpenses": "14174557", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33639274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2454661", "sellingGeneralAndAdministrative": "12759719", "netIncomeFromContinuingOperations": "289811" }, "balance": { "goodwill": "22324588", "inventory": "7834351", "commonStock": "2479", "currentDebt": "None", "investments": "None", "totalAssets": "50848355", "longTermDebt": "9521155", "shortTermDebt": "21875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13828214", "reportedCurrency": "USD", "retainedEarnings": "-112570049", "totalLiabilities": "39332415", "otherCurrentAssets": "2800262", "totalCurrentAssets": "12465849", "currentLongTermDebt": "21875000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1592049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38382506", "currentAccountsPayable": "2361265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31396155", "totalShareholderEquity": "11930454", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5359989", "totalCurrentLiabilities": "29811260", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9521155", "cashAndShortTermInvestments": "239187", "commonStockSharesOutstanding": "1981359", "intangibleAssetsExcludingGoodwill": "13828214", "cashAndCashEquivalentsAtCarryingValue": "239187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "708527", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2223566", "operatingCashflow": "-6637101", "capitalExpenditures": "826", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1698550", "cashflowFromInvestment": "-70098", "stockBasedCompensation": "573788", "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": "2454661", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 67568353, "cost_of_revenue": 61308561, "gross_profit": 6259792, "ebit": -57503638, "ebitda": -54459107, "pretax_income": -69057115, "tax_provision": null, "net_income": -68320389, "net_income_to_common": -68320389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5247836, "total_current_assets": 14748938, "total_assets": 55411443, "short_term_debt": 22762250, "long_term_debt": 14133700, "total_debt": 36895950, "total_liabilities": 59759346, "total_equity": -3933401, "shares_outstanding": 2891144, "goodwill_and_intangibles": 38433031 }, "cash_flow": { "operating_cash_flow": -6399079, "capital_expenditure": 361839, "free_cash_flow": -6037240, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140471, "ticker_id": 7532, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-57503638", "ebitda": "-54459107", "netIncome": "-68320389", "grossProfit": "6259792", "depreciation": "None", "totalRevenue": "67568353", "costOfRevenue": "61308561", "interestIncome": "None", "incomeBeforeTax": "-69057115", "interestExpense": "11553477", "operatingIncome": "-10679817", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11553477", "nonInterestIncome": "None", "operatingExpenses": "16939609", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61308561", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044531", "sellingGeneralAndAdministrative": "14805627", "netIncomeFromContinuingOperations": "-69057115" }, "balance": { "goodwill": "22324588", "inventory": "5965607", "commonStock": "941", "currentDebt": "None", "investments": "None", "totalAssets": "55411443", "longTermDebt": "14133700", "shortTermDebt": "22762250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16108443", "reportedCurrency": "USD", "retainedEarnings": "-113278588", "totalLiabilities": "59759346", "otherCurrentAssets": "2179992", "totalCurrentAssets": "14748938", "currentLongTermDebt": "22762250", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1355503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40662505", "currentAccountsPayable": "2516482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36895950", "totalShareholderEquity": "-3933401", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "14246914", "totalCurrentLiabilities": "39525646", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "20233700", "cashAndShortTermInvestments": "5247836", "commonStockSharesOutstanding": "2891144", "intangibleAssetsExcludingGoodwill": "16108443", "cashAndCashEquivalentsAtCarryingValue": "5247836", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68320414", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1311617", "operatingCashflow": "-6399079", "capitalExpenditures": "361839", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6361634", "cashflowFromInvestment": "-295150", "stockBasedCompensation": "-358937", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3044531", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 67568353, "cost_of_revenue": 61308561, "gross_profit": 6259792, "research_and_development": null, "selling_general_admin": 14805627, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -57503638, "depreciation_amortisation": 3044531, "ebitda": -54459107, "interest_expense": 11553477, "interest_income": null, "other_non_operating": null, "pretax_income": -69057115, "tax_provision": null, "effective_tax_rate": null, "net_income": -68320389, "net_income_continuing_ops": -69057115, "net_income_to_common": -68320389, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5247836, "short_term_investments": null, "net_receivables": 1355503, "inventory": 5965607, "other_current_assets": null, "total_current_assets": 14748938, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 16108443, "goodwill_and_intangibles": 38433031, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40662505, "total_assets": 55411443, "short_term_debt": 22762250, "accounts_payable": 2516482, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39525646, "long_term_debt": 14133700, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20233700, "total_liabilities": 59759346, "total_debt": 36895950, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113278588, "total_equity": -3933401, "shares_outstanding": 2891144, "operating_cash_flow": -6399079, "stock_based_compensation": -358937, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361839, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295150, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6361634, "free_cash_flow": -6037240, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-57503638", "ebitda": "-54459107", "netIncome": "-68320389", "grossProfit": "6259792", "depreciation": "None", "totalRevenue": "67568353", "costOfRevenue": "61308561", "interestIncome": "None", "incomeBeforeTax": "-69057115", "interestExpense": "11553477", "operatingIncome": "-10679817", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11553477", "nonInterestIncome": "None", "operatingExpenses": "16939609", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61308561", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3044531", "sellingGeneralAndAdministrative": "14805627", "netIncomeFromContinuingOperations": "-69057115" }, "balance": { "goodwill": "22324588", "inventory": "5965607", "commonStock": "941", "currentDebt": "None", "investments": "None", "totalAssets": "55411443", "longTermDebt": "14133700", "shortTermDebt": "22762250", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16108443", "reportedCurrency": "USD", "retainedEarnings": "-113278588", "totalLiabilities": "59759346", "otherCurrentAssets": "2179992", "totalCurrentAssets": "14748938", "currentLongTermDebt": "22762250", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1355503", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40662505", "currentAccountsPayable": "2516482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "36895950", "totalShareholderEquity": "-3933401", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "14246914", "totalCurrentLiabilities": "39525646", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "20233700", "cashAndShortTermInvestments": "5247836", "commonStockSharesOutstanding": "2891144", "intangibleAssetsExcludingGoodwill": "16108443", "cashAndCashEquivalentsAtCarryingValue": "5247836", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68320414", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1311617", "operatingCashflow": "-6399079", "capitalExpenditures": "361839", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6361634", "cashflowFromInvestment": "-295150", "stockBasedCompensation": "-358937", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3044531", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 31820779, "cost_of_revenue": 29626869, "gross_profit": 2193910, "ebit": -40652451, "ebitda": -39803518, "pretax_income": -47619057, "tax_provision": -172997, "net_income": -47258411, "net_income_to_common": -47258411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5580431, "total_current_assets": 14082131, "total_assets": 58600599, "short_term_debt": 1893950, "long_term_debt": 32661505, "total_debt": 34555455, "total_liabilities": 52789375, "total_equity": 6127733, "shares_outstanding": 313072, "goodwill_and_intangibles": 40904574 }, "cash_flow": { "operating_cash_flow": -16719389, "capital_expenditure": 264297, "free_cash_flow": -16455092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140472, "ticker_id": 7532, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40652451", "ebitda": "-39803518", "netIncome": "-47258411", "grossProfit": "2193910", "depreciation": "None", "totalRevenue": "31820779", "costOfRevenue": "29626869", "interestIncome": "None", "incomeBeforeTax": "-47619057", "interestExpense": "6966606", "operatingIncome": "-15507504", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-172997", "reportedCurrency": "USD", "netInterestIncome": "-6966606", "nonInterestIncome": "None", "operatingExpenses": "17701414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29626869", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "848933", "sellingGeneralAndAdministrative": "16401414", "netIncomeFromContinuingOperations": "-47446060" }, "balance": { "goodwill": "22324588", "inventory": "4502003", "commonStock": "633", "currentDebt": "None", "investments": "None", "totalAssets": "58600599", "longTermDebt": "32661505", "shortTermDebt": "1893950", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18579986", "reportedCurrency": "USD", "retainedEarnings": "-44958199", "totalLiabilities": "52789375", "otherCurrentAssets": "2736145", "totalCurrentAssets": "14082131", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1263552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518468", "currentAccountsPayable": "2174034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34582019", "totalShareholderEquity": "6127733", "capitalLeaseObligations": "70514", "otherCurrentLiabilities": "9767714", "totalCurrentLiabilities": "13919202", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "38870173", "cashAndShortTermInvestments": "5580431", "commonStockSharesOutstanding": "313072", "intangibleAssetsExcludingGoodwill": "18579986", "cashAndCashEquivalentsAtCarryingValue": "5580431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47446060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3541152", "operatingCashflow": "-16719389", "capitalExpenditures": "264297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20920207", "cashflowFromInvestment": "468419", "stockBasedCompensation": "1504500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49455", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "848933", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31820779, "cost_of_revenue": 29626869, "gross_profit": 2193910, "research_and_development": null, "selling_general_admin": 16401414, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40652451, "depreciation_amortisation": 848933, "ebitda": -39803518, "interest_expense": 6966606, "interest_income": null, "other_non_operating": null, "pretax_income": -47619057, "tax_provision": -172997, "effective_tax_rate": null, "net_income": -47258411, "net_income_continuing_ops": -47446060, "net_income_to_common": -47258411, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5580431, "short_term_investments": null, "net_receivables": 1263552, "inventory": 4502003, "other_current_assets": null, "total_current_assets": 14082131, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 18579986, "goodwill_and_intangibles": 40904574, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44518468, "total_assets": 58600599, "short_term_debt": 1893950, "accounts_payable": 2174034, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13919202, "long_term_debt": 32661505, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38870173, "total_liabilities": 52789375, "total_debt": 34555455, "preferred_stock": null, "minority_interest": null, "retained_earnings": -44958199, "total_equity": 6127733, "shares_outstanding": 313072, "operating_cash_flow": -16719389, "stock_based_compensation": 1504500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264297, "acquisitions": null, "other_investing": null, "investing_cash_flow": 468419, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20920207, "free_cash_flow": -16455092, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40652451", "ebitda": "-39803518", "netIncome": "-47258411", "grossProfit": "2193910", "depreciation": "None", "totalRevenue": "31820779", "costOfRevenue": "29626869", "interestIncome": "None", "incomeBeforeTax": "-47619057", "interestExpense": "6966606", "operatingIncome": "-15507504", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-172997", "reportedCurrency": "USD", "netInterestIncome": "-6966606", "nonInterestIncome": "None", "operatingExpenses": "17701414", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29626869", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "848933", "sellingGeneralAndAdministrative": "16401414", "netIncomeFromContinuingOperations": "-47446060" }, "balance": { "goodwill": "22324588", "inventory": "4502003", "commonStock": "633", "currentDebt": "None", "investments": "None", "totalAssets": "58600599", "longTermDebt": "32661505", "shortTermDebt": "1893950", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "18579986", "reportedCurrency": "USD", "retainedEarnings": "-44958199", "totalLiabilities": "52789375", "otherCurrentAssets": "2736145", "totalCurrentAssets": "14082131", "currentLongTermDebt": "1850000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1263552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44518468", "currentAccountsPayable": "2174034", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34582019", "totalShareholderEquity": "6127733", "capitalLeaseObligations": "70514", "otherCurrentLiabilities": "9767714", "totalCurrentLiabilities": "13919202", "otherNonCurrentLiabilities": "6100000", "totalNonCurrentLiabilities": "38870173", "cashAndShortTermInvestments": "5580431", "commonStockSharesOutstanding": "313072", "intangibleAssetsExcludingGoodwill": "18579986", "cashAndCashEquivalentsAtCarryingValue": "5580431", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47446060", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3541152", "operatingCashflow": "-16719389", "capitalExpenditures": "264297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20920207", "cashflowFromInvestment": "468419", "stockBasedCompensation": "1504500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49455", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "848933", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 7874285, "cost_of_revenue": 5682117, "gross_profit": 2192168, "ebit": -431292, "ebitda": -290527, "pretax_income": 109920, "tax_provision": 210000, "net_income": 28780, "net_income_to_common": 28780, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 911194, "total_current_assets": 8970578, "total_assets": 13978348, "short_term_debt": 15530, "long_term_debt": 4210660, "total_debt": 4226190, "total_liabilities": 11806996, "total_equity": 2300212, "shares_outstanding": 156901, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -197159, "capital_expenditure": 514151, "free_cash_flow": 316992, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140473, "ticker_id": 7532, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-431292", "ebitda": "-290527", "netIncome": "28780", "grossProfit": "2192168", "depreciation": "None", "totalRevenue": "7874285", "costOfRevenue": "5682117", "interestIncome": "33395", "incomeBeforeTax": "109920", "interestExpense": "33395", "operatingIncome": "-431292", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-11421", "nonInterestIncome": "None", "operatingExpenses": "2623460", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5682117", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140765", "sellingGeneralAndAdministrative": "2623460", "netIncomeFromContinuingOperations": "-100080" }, "balance": { "goodwill": "None", "inventory": "110664", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13978348", "longTermDebt": "4210660", "shortTermDebt": "15530", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2300212", "totalLiabilities": "11806996", "otherCurrentAssets": "7081693", "totalCurrentAssets": "8970578", "currentLongTermDebt": "15530", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "867027", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007770", "currentAccountsPayable": "171174", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4226190", "totalShareholderEquity": "2300212", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7551", "totalCurrentLiabilities": "7514232", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4292764", "cashAndShortTermInvestments": "911194", "commonStockSharesOutstanding": "156901", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "911194", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3534", "operatingCashflow": "-197159", "capitalExpenditures": "514151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4637350", "cashflowFromInvestment": "-3705756", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140765", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7874285, "cost_of_revenue": 5682117, "gross_profit": 2192168, "research_and_development": null, "selling_general_admin": 2623460, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -431292, "depreciation_amortisation": 140765, "ebitda": -290527, "interest_expense": 33395, "interest_income": null, "other_non_operating": null, "pretax_income": 109920, "tax_provision": 210000, "effective_tax_rate": null, "net_income": 28780, "net_income_continuing_ops": -100080, "net_income_to_common": 28780, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 911194, "short_term_investments": null, "net_receivables": 867027, "inventory": 110664, "other_current_assets": null, "total_current_assets": 8970578, "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": 5007770, "total_assets": 13978348, "short_term_debt": 15530, "accounts_payable": 171174, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7514232, "long_term_debt": 4210660, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4292764, "total_liabilities": 11806996, "total_debt": 4226190, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2300212, "total_equity": 2300212, "shares_outstanding": 156901, "operating_cash_flow": -197159, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514151, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3705756, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4637350, "free_cash_flow": 316992, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-431292", "ebitda": "-290527", "netIncome": "28780", "grossProfit": "2192168", "depreciation": "None", "totalRevenue": "7874285", "costOfRevenue": "5682117", "interestIncome": "33395", "incomeBeforeTax": "109920", "interestExpense": "33395", "operatingIncome": "-431292", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-11421", "nonInterestIncome": "None", "operatingExpenses": "2623460", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5682117", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140765", "sellingGeneralAndAdministrative": "2623460", "netIncomeFromContinuingOperations": "-100080" }, "balance": { "goodwill": "None", "inventory": "110664", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13978348", "longTermDebt": "4210660", "shortTermDebt": "15530", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2300212", "totalLiabilities": "11806996", "otherCurrentAssets": "7081693", "totalCurrentAssets": "8970578", "currentLongTermDebt": "15530", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "867027", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5007770", "currentAccountsPayable": "171174", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4226190", "totalShareholderEquity": "2300212", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7551", "totalCurrentLiabilities": "7514232", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4292764", "cashAndShortTermInvestments": "911194", "commonStockSharesOutstanding": "156901", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "911194", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100080", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3534", "operatingCashflow": "-197159", "capitalExpenditures": "514151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4637350", "cashflowFromInvestment": "-3705756", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140765", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 7561965, "cost_of_revenue": 7346704, "gross_profit": 215261, "ebit": -10513285, "ebitda": -10508183, "pretax_income": -76135904, "tax_provision": 48948, "net_income": -76135904, "net_income_to_common": -76135904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7546486, "total_current_assets": 224555368, "total_assets": 340632698, "short_term_debt": 8725000, "long_term_debt": null, "total_debt": 8725000, "total_liabilities": 18304512, "total_equity": 322742700, "shares_outstanding": 240575350, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4691568, "capital_expenditure": 42282, "free_cash_flow": -4649286, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140460, "ticker_id": 7532, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10513285", "ebitda": "-10508183", "netIncome": "-76135904", "grossProfit": "215261", "depreciation": "None", "totalRevenue": "7561965", "costOfRevenue": "7346704", "interestIncome": "None", "incomeBeforeTax": "-76135904", "interestExpense": "276718", "operatingIncome": "-10513285", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48948", "reportedCurrency": "USD", "netInterestIncome": "-276718", "nonInterestIncome": "None", "operatingExpenses": "10728546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7346704", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5102", "sellingGeneralAndAdministrative": "10728546", "netIncomeFromContinuingOperations": "-76135904" }, "balance": { "goodwill": "None", "inventory": "7370875", "commonStock": "368957", "currentDebt": "None", "investments": "None", "totalAssets": "340632698", "longTermDebt": "None", "shortTermDebt": "8725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-450719013", "totalLiabilities": "18304512", "otherCurrentAssets": "176627385", "totalCurrentAssets": "224555368", "currentLongTermDebt": "9125000", "longTermInvestments": "111599951", "shortTermInvestments": "32542545", "currentNetReceivables": "468077", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116077330", "currentAccountsPayable": "3587892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8725000", "totalShareholderEquity": "322742700", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5991620", "totalCurrentLiabilities": "18304512", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "7546486", "commonStockSharesOutstanding": "240575350", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7546486", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76135904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "325798", "operatingCashflow": "-4691568", "capitalExpenditures": "42282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162745897", "cashflowFromInvestment": "-209008951", "stockBasedCompensation": "5141071", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5102", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7561965, "cost_of_revenue": 7346704, "gross_profit": 215261, "research_and_development": null, "selling_general_admin": 10728546, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10513285, "depreciation_amortisation": 5102, "ebitda": -10508183, "interest_expense": 276718, "interest_income": null, "other_non_operating": null, "pretax_income": -76135904, "tax_provision": 48948, "effective_tax_rate": null, "net_income": -76135904, "net_income_continuing_ops": -76135904, "net_income_to_common": -76135904, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7546486, "short_term_investments": 32542545, "net_receivables": 468077, "inventory": 7370875, "other_current_assets": null, "total_current_assets": 224555368, "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": 116077330, "total_assets": 340632698, "short_term_debt": 8725000, "accounts_payable": 3587892, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18304512, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 18304512, "total_debt": 8725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -450719013, "total_equity": 322742700, "shares_outstanding": 240575350, "operating_cash_flow": -4691568, "stock_based_compensation": 5141071, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42282, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209008951, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162745897, "free_cash_flow": -4649286, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10513285", "ebitda": "-10508183", "netIncome": "-76135904", "grossProfit": "215261", "depreciation": "None", "totalRevenue": "7561965", "costOfRevenue": "7346704", "interestIncome": "None", "incomeBeforeTax": "-76135904", "interestExpense": "276718", "operatingIncome": "-10513285", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "48948", "reportedCurrency": "USD", "netInterestIncome": "-276718", "nonInterestIncome": "None", "operatingExpenses": "10728546", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7346704", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5102", "sellingGeneralAndAdministrative": "10728546", "netIncomeFromContinuingOperations": "-76135904" }, "balance": { "goodwill": "None", "inventory": "7370875", "commonStock": "368957", "currentDebt": "None", "investments": "None", "totalAssets": "340632698", "longTermDebt": "None", "shortTermDebt": "8725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-450719013", "totalLiabilities": "18304512", "otherCurrentAssets": "176627385", "totalCurrentAssets": "224555368", "currentLongTermDebt": "9125000", "longTermInvestments": "111599951", "shortTermInvestments": "32542545", "currentNetReceivables": "468077", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "116077330", "currentAccountsPayable": "3587892", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8725000", "totalShareholderEquity": "322742700", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5991620", "totalCurrentLiabilities": "18304512", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "7546486", "commonStockSharesOutstanding": "240575350", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7546486", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76135904", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "325798", "operatingCashflow": "-4691568", "capitalExpenditures": "42282", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162745897", "cashflowFromInvestment": "-209008951", "stockBasedCompensation": "5141071", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5102", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 10187966, "cost_of_revenue": 11516342, "gross_profit": -1328376, "ebit": -14539559, "ebitda": null, "pretax_income": -232392777, "tax_provision": null, "net_income": -232450599, "net_income_to_common": -232450599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58501108, "total_current_assets": 244672928, "total_assets": 250193124, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 17975088, "total_equity": 232632550, "shares_outstanding": 205629592, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -9694278, "capital_expenditure": 0, "free_cash_flow": -9694278, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140461, "ticker_id": 7532, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-232450599", "grossProfit": "-1328376", "depreciation": "None", "totalRevenue": "10187966", "costOfRevenue": "11516342", "interestIncome": "None", "incomeBeforeTax": "-232392777", "interestExpense": "None", "operatingIncome": "-14539559", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-421747", "nonInterestIncome": "None", "operatingExpenses": "24727525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11516342", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13211183", "netIncomeFromContinuingOperations": "-232441725" }, "balance": { "goodwill": "0", "inventory": "7812215", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "250193124", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-374583109", "totalLiabilities": "17975088", "otherCurrentAssets": "176155658", "totalCurrentAssets": "244672928", "currentLongTermDebt": "10740000", "longTermInvestments": "999999", "shortTermInvestments": "None", "currentNetReceivables": "433823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5520196", "currentAccountsPayable": "3539091", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "232632550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480508", "totalCurrentLiabilities": "17975088", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "58501108", "commonStockSharesOutstanding": "205629592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58501108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232450599", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4603228", "operatingCashflow": "-9694278", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118348442", "cashflowFromInvestment": "None", "stockBasedCompensation": "7811818", "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": "574642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10187966, "cost_of_revenue": 11516342, "gross_profit": -1328376, "research_and_development": null, "selling_general_admin": 13211183, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14539559, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -232392777, "tax_provision": null, "effective_tax_rate": null, "net_income": -232450599, "net_income_continuing_ops": -232441725, "net_income_to_common": -232450599, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58501108, "short_term_investments": null, "net_receivables": 433823, "inventory": 7812215, "other_current_assets": null, "total_current_assets": 244672928, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5520196, "total_assets": 250193124, "short_term_debt": null, "accounts_payable": 3539091, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17975088, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 17975088, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -374583109, "total_equity": 232632550, "shares_outstanding": 205629592, "operating_cash_flow": -9694278, "stock_based_compensation": 7811818, "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": 118348442, "free_cash_flow": -9694278, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-232450599", "grossProfit": "-1328376", "depreciation": "None", "totalRevenue": "10187966", "costOfRevenue": "11516342", "interestIncome": "None", "incomeBeforeTax": "-232392777", "interestExpense": "None", "operatingIncome": "-14539559", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-421747", "nonInterestIncome": "None", "operatingExpenses": "24727525", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11516342", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "13211183", "netIncomeFromContinuingOperations": "-232441725" }, "balance": { "goodwill": "0", "inventory": "7812215", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "250193124", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-374583109", "totalLiabilities": "17975088", "otherCurrentAssets": "176155658", "totalCurrentAssets": "244672928", "currentLongTermDebt": "10740000", "longTermInvestments": "999999", "shortTermInvestments": "None", "currentNetReceivables": "433823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5520196", "currentAccountsPayable": "3539091", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "232632550", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "480508", "totalCurrentLiabilities": "17975088", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "58501108", "commonStockSharesOutstanding": "205629592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58501108", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232450599", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4603228", "operatingCashflow": "-9694278", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118348442", "cashflowFromInvestment": "None", "stockBasedCompensation": "7811818", "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": "574642", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 5300527, "cost_of_revenue": 5496377, "gross_profit": -195850, "ebit": -24749085, "ebitda": -24172048, "pretax_income": -25844218, "tax_provision": null, "net_income": -25844218, "net_income_to_common": -25844218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23712463, "total_current_assets": 316541945, "total_assets": 355527757, "short_term_debt": 6855000, "long_term_debt": null, "total_debt": 6855000, "total_liabilities": 16773941, "total_equity": 338753816, "shares_outstanding": 44729967, "goodwill_and_intangibles": 34428872 }, "cash_flow": { "operating_cash_flow": -1619862, "capital_expenditure": 305299304, "free_cash_flow": 303679442, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140463, "ticker_id": 7532, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24749085", "ebitda": "-24172048", "netIncome": "-25844218", "grossProfit": "-195850", "depreciation": "None", "totalRevenue": "5300527", "costOfRevenue": "5496377", "interestIncome": "None", "incomeBeforeTax": "-25844218", "interestExpense": "1095133", "operatingIncome": "-25844218", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1095133", "nonInterestIncome": "None", "operatingExpenses": "25648368", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5496377", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577037", "sellingGeneralAndAdministrative": "6002208", "netIncomeFromContinuingOperations": "-25844218" }, "balance": { "goodwill": "22324588", "inventory": "5344428", "commonStock": "187261", "currentDebt": "None", "investments": "None", "totalAssets": "355527757", "longTermDebt": "None", "shortTermDebt": "6855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12104284", "reportedCurrency": "USD", "retainedEarnings": "-142132511", "totalLiabilities": "16773941", "otherCurrentAssets": "287230249", "totalCurrentAssets": "316541945", "currentLongTermDebt": "10430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254805", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38985812", "currentAccountsPayable": "2076893", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6855000", "totalShareholderEquity": "338753816", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7842048", "totalCurrentLiabilities": "16773941", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "23712463", "commonStockSharesOutstanding": "44729967", "intangibleAssetsExcludingGoodwill": "12104284", "cashAndCashEquivalentsAtCarryingValue": "23712463", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25844216", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "941992", "operatingCashflow": "-1619862", "capitalExpenditures": "305299304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "329899515", "cashflowFromInvestment": "-305263442", "stockBasedCompensation": "-143201", "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": "577037", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5300527, "cost_of_revenue": 5496377, "gross_profit": -195850, "research_and_development": null, "selling_general_admin": 6002208, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24749085, "depreciation_amortisation": 577037, "ebitda": -24172048, "interest_expense": 1095133, "interest_income": null, "other_non_operating": null, "pretax_income": -25844218, "tax_provision": null, "effective_tax_rate": null, "net_income": -25844218, "net_income_continuing_ops": -25844218, "net_income_to_common": -25844218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23712463, "short_term_investments": null, "net_receivables": 254805, "inventory": 5344428, "other_current_assets": null, "total_current_assets": 316541945, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 12104284, "goodwill_and_intangibles": 34428872, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38985812, "total_assets": 355527757, "short_term_debt": 6855000, "accounts_payable": 2076893, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16773941, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 16773941, "total_debt": 6855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -142132511, "total_equity": 338753816, "shares_outstanding": 44729967, "operating_cash_flow": -1619862, "stock_based_compensation": -143201, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305299304, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305263442, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 329899515, "free_cash_flow": 303679442, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24749085", "ebitda": "-24172048", "netIncome": "-25844218", "grossProfit": "-195850", "depreciation": "None", "totalRevenue": "5300527", "costOfRevenue": "5496377", "interestIncome": "None", "incomeBeforeTax": "-25844218", "interestExpense": "1095133", "operatingIncome": "-25844218", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1095133", "nonInterestIncome": "None", "operatingExpenses": "25648368", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5496377", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "577037", "sellingGeneralAndAdministrative": "6002208", "netIncomeFromContinuingOperations": "-25844218" }, "balance": { "goodwill": "22324588", "inventory": "5344428", "commonStock": "187261", "currentDebt": "None", "investments": "None", "totalAssets": "355527757", "longTermDebt": "None", "shortTermDebt": "6855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12104284", "reportedCurrency": "USD", "retainedEarnings": "-142132511", "totalLiabilities": "16773941", "otherCurrentAssets": "287230249", "totalCurrentAssets": "316541945", "currentLongTermDebt": "10430000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "254805", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38985812", "currentAccountsPayable": "2076893", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6855000", "totalShareholderEquity": "338753816", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7842048", "totalCurrentLiabilities": "16773941", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "23712463", "commonStockSharesOutstanding": "44729967", "intangibleAssetsExcludingGoodwill": "12104284", "cashAndCashEquivalentsAtCarryingValue": "23712463", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25844216", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "941992", "operatingCashflow": "-1619862", "capitalExpenditures": "305299304", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "329899515", "cashflowFromInvestment": "-305263442", "stockBasedCompensation": "-143201", "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": "577037", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 7578646, "cost_of_revenue": 6333350, "gross_profit": 1245296, "ebit": -1206536, "ebitda": -631827, "pretax_income": -1169519, "tax_provision": null, "net_income": -1169519, "net_income_to_common": -1169519, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696252, "total_current_assets": 9077441, "total_assets": 48676152, "short_term_debt": 21880000, "long_term_debt": 9734848, "total_debt": 31614848, "total_liabilities": 40181866, "total_equity": 8908800, "shares_outstanding": 3044744, "goodwill_and_intangibles": 35003516 }, "cash_flow": { "operating_cash_flow": -659210, "capital_expenditure": 2051, "free_cash_flow": -657159, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140464, "ticker_id": 7532, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1206536", "ebitda": "-631827", "netIncome": "-1169519", "grossProfit": "1245296", "depreciation": "None", "totalRevenue": "7578646", "costOfRevenue": "6333350", "interestIncome": "None", "incomeBeforeTax": "-1169519", "interestExpense": "1276726", "operatingIncome": "-1206536", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1276726", "nonInterestIncome": "None", "operatingExpenses": "2451832", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574709", "sellingGeneralAndAdministrative": "2451832", "netIncomeFromContinuingOperations": "-1169519" }, "balance": { "goodwill": "22324588", "inventory": "6292874", "commonStock": "3045", "currentDebt": "None", "investments": "None", "totalAssets": "48676152", "longTermDebt": "9734848", "shortTermDebt": "21880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12678928", "reportedCurrency": "USD", "retainedEarnings": "-116288293", "totalLiabilities": "40181866", "otherCurrentAssets": "751170", "totalCurrentAssets": "9077441", "currentLongTermDebt": "21880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1337145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39598711", "currentAccountsPayable": "2525276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31614848", "totalShareholderEquity": "8908800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5941742", "totalCurrentLiabilities": "30447018", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9734848", "cashAndShortTermInvestments": "696252", "commonStockSharesOutstanding": "3044744", "intangibleAssetsExcludingGoodwill": "12678928", "cashAndCashEquivalentsAtCarryingValue": "696252", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1169520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "242264", "operatingCashflow": "-659210", "capitalExpenditures": "2051", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478629", "cashflowFromInvestment": "442406", "stockBasedCompensation": "177201", "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": "574709", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7578646, "cost_of_revenue": 6333350, "gross_profit": 1245296, "research_and_development": null, "selling_general_admin": 2451832, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1206536, "depreciation_amortisation": 574709, "ebitda": -631827, "interest_expense": 1276726, "interest_income": null, "other_non_operating": null, "pretax_income": -1169519, "tax_provision": null, "effective_tax_rate": null, "net_income": -1169519, "net_income_continuing_ops": -1169519, "net_income_to_common": -1169519, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696252, "short_term_investments": null, "net_receivables": 1337145, "inventory": 6292874, "other_current_assets": null, "total_current_assets": 9077441, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 12678928, "goodwill_and_intangibles": 35003516, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39598711, "total_assets": 48676152, "short_term_debt": 21880000, "accounts_payable": 2525276, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30447018, "long_term_debt": 9734848, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9734848, "total_liabilities": 40181866, "total_debt": 31614848, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116288293, "total_equity": 8908800, "shares_outstanding": 3044744, "operating_cash_flow": -659210, "stock_based_compensation": 177201, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2051, "acquisitions": null, "other_investing": null, "investing_cash_flow": 442406, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 478629, "free_cash_flow": -657159, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1206536", "ebitda": "-631827", "netIncome": "-1169519", "grossProfit": "1245296", "depreciation": "None", "totalRevenue": "7578646", "costOfRevenue": "6333350", "interestIncome": "None", "incomeBeforeTax": "-1169519", "interestExpense": "1276726", "operatingIncome": "-1206536", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1276726", "nonInterestIncome": "None", "operatingExpenses": "2451832", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6333350", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574709", "sellingGeneralAndAdministrative": "2451832", "netIncomeFromContinuingOperations": "-1169519" }, "balance": { "goodwill": "22324588", "inventory": "6292874", "commonStock": "3045", "currentDebt": "None", "investments": "None", "totalAssets": "48676152", "longTermDebt": "9734848", "shortTermDebt": "21880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12678928", "reportedCurrency": "USD", "retainedEarnings": "-116288293", "totalLiabilities": "40181866", "otherCurrentAssets": "751170", "totalCurrentAssets": "9077441", "currentLongTermDebt": "21880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1337145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39598711", "currentAccountsPayable": "2525276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31614848", "totalShareholderEquity": "8908800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5941742", "totalCurrentLiabilities": "30447018", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9734848", "cashAndShortTermInvestments": "696252", "commonStockSharesOutstanding": "3044744", "intangibleAssetsExcludingGoodwill": "12678928", "cashAndCashEquivalentsAtCarryingValue": "696252", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1169520", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "242264", "operatingCashflow": "-659210", "capitalExpenditures": "2051", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "478629", "cashflowFromInvestment": "442406", "stockBasedCompensation": "177201", "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": "574709", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 9913987, "cost_of_revenue": 9100728, "gross_profit": 813259, "ebit": -1394268, "ebitda": -781604, "pretax_income": -2683072, "tax_provision": -28793, "net_income": -2548725, "net_income_to_common": -2548725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434427, "total_current_assets": 9825724, "total_assets": 47633715, "short_term_debt": 21275000, "long_term_debt": 9611218, "total_debt": 30886218, "total_liabilities": 38338129, "total_equity": 9710100, "shares_outstanding": 3044744, "goodwill_and_intangibles": 35578160 }, "cash_flow": { "operating_cash_flow": 999824, "capital_expenditure": 157, "free_cash_flow": 999981, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140465, "ticker_id": 7532, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1394268", "ebitda": "-781604", "netIncome": "-2548725", "grossProfit": "813259", "depreciation": "None", "totalRevenue": "9913987", "costOfRevenue": "9100728", "interestIncome": "None", "incomeBeforeTax": "-2683072", "interestExpense": "1288804", "operatingIncome": "-1416166", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-28793", "reportedCurrency": "USD", "netInterestIncome": "-1288804", "nonInterestIncome": "None", "operatingExpenses": "2229425", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9100728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612664", "sellingGeneralAndAdministrative": "2229425", "netIncomeFromContinuingOperations": "-2654279" }, "balance": { "goodwill": "22324588", "inventory": "6166917", "commonStock": "3045", "currentDebt": "None", "investments": "None", "totalAssets": "47633715", "longTermDebt": "9611218", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13253572", "reportedCurrency": "USD", "retainedEarnings": "-115118774", "totalLiabilities": "38338129", "otherCurrentAssets": "2610360", "totalCurrentAssets": "9825724", "currentLongTermDebt": "21275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614020", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37807991", "currentAccountsPayable": "1910598", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30886218", "totalShareholderEquity": "9710100", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5527491", "totalCurrentLiabilities": "28726911", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9611218", "cashAndShortTermInvestments": "434427", "commonStockSharesOutstanding": "3044744", "intangibleAssetsExcludingGoodwill": "13253572", "cashAndCashEquivalentsAtCarryingValue": "434427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2548725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1852604", "operatingCashflow": "999824", "capitalExpenditures": "157", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759937", "cashflowFromInvestment": "-44647", "stockBasedCompensation": "94267", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "612664", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9913987, "cost_of_revenue": 9100728, "gross_profit": 813259, "research_and_development": null, "selling_general_admin": 2229425, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1394268, "depreciation_amortisation": 612664, "ebitda": -781604, "interest_expense": 1288804, "interest_income": null, "other_non_operating": null, "pretax_income": -2683072, "tax_provision": -28793, "effective_tax_rate": null, "net_income": -2548725, "net_income_continuing_ops": -2654279, "net_income_to_common": -2548725, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434427, "short_term_investments": null, "net_receivables": 614020, "inventory": 6166917, "other_current_assets": null, "total_current_assets": 9825724, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 13253572, "goodwill_and_intangibles": 35578160, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37807991, "total_assets": 47633715, "short_term_debt": 21275000, "accounts_payable": 1910598, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28726911, "long_term_debt": 9611218, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9611218, "total_liabilities": 38338129, "total_debt": 30886218, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115118774, "total_equity": 9710100, "shares_outstanding": 3044744, "operating_cash_flow": 999824, "stock_based_compensation": 94267, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44647, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -759937, "free_cash_flow": 999981, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1394268", "ebitda": "-781604", "netIncome": "-2548725", "grossProfit": "813259", "depreciation": "None", "totalRevenue": "9913987", "costOfRevenue": "9100728", "interestIncome": "None", "incomeBeforeTax": "-2683072", "interestExpense": "1288804", "operatingIncome": "-1416166", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-28793", "reportedCurrency": "USD", "netInterestIncome": "-1288804", "nonInterestIncome": "None", "operatingExpenses": "2229425", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9100728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612664", "sellingGeneralAndAdministrative": "2229425", "netIncomeFromContinuingOperations": "-2654279" }, "balance": { "goodwill": "22324588", "inventory": "6166917", "commonStock": "3045", "currentDebt": "None", "investments": "None", "totalAssets": "47633715", "longTermDebt": "9611218", "shortTermDebt": "21275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13253572", "reportedCurrency": "USD", "retainedEarnings": "-115118774", "totalLiabilities": "38338129", "otherCurrentAssets": "2610360", "totalCurrentAssets": "9825724", "currentLongTermDebt": "21275000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614020", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37807991", "currentAccountsPayable": "1910598", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30886218", "totalShareholderEquity": "9710100", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5527491", "totalCurrentLiabilities": "28726911", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9611218", "cashAndShortTermInvestments": "434427", "commonStockSharesOutstanding": "3044744", "intangibleAssetsExcludingGoodwill": "13253572", "cashAndCashEquivalentsAtCarryingValue": "434427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2548725", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1852604", "operatingCashflow": "999824", "capitalExpenditures": "157", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-759937", "cashflowFromInvestment": "-44647", "stockBasedCompensation": "94267", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "612664", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 15312044, "cost_of_revenue": 15040490, "gross_profit": 271554, "ebit": -1841794, "ebitda": null, "pretax_income": -3058008, "tax_provision": null, "net_income": -2503955, "net_income_to_common": -2503955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239187, "total_current_assets": 12465849, "total_assets": 50848355, "short_term_debt": null, "long_term_debt": 9521155, "total_debt": 9521155, "total_liabilities": 39332415, "total_equity": 11930454, "shares_outstanding": 2479363, "goodwill_and_intangibles": 36152802 }, "cash_flow": { "operating_cash_flow": -5551236, "capital_expenditure": 0, "free_cash_flow": -5551236, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140466, "ticker_id": 7532, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2503955", "grossProfit": "271554", "depreciation": "None", "totalRevenue": "15312044", "costOfRevenue": "15040490", "interestIncome": "None", "incomeBeforeTax": "-3058008", "interestExpense": "None", "operatingIncome": "-1841794", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1240281", "nonInterestIncome": "None", "operatingExpenses": "17153838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15040490", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2113348", "netIncomeFromContinuingOperations": "-2922671" }, "balance": { "goodwill": "22324588", "inventory": "7834351", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50848355", "longTermDebt": "9521155", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13828214", "reportedCurrency": "USD", "retainedEarnings": "-112570049", "totalLiabilities": "39332415", "otherCurrentAssets": "-73963", "totalCurrentAssets": "12465849", "currentLongTermDebt": "21875000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1592049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38382506", "currentAccountsPayable": "2361265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11930454", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "537722", "totalCurrentLiabilities": "29811260", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9521155", "cashAndShortTermInvestments": "239187", "commonStockSharesOutstanding": "2479363", "intangibleAssetsExcludingGoodwill": "13828214", "cashAndCashEquivalentsAtCarryingValue": "239187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2503955", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4626174", "operatingCashflow": "-5551236", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3406384", "cashflowFromInvestment": "None", "stockBasedCompensation": "94267", "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": "623597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15312044, "cost_of_revenue": 15040490, "gross_profit": 271554, "research_and_development": null, "selling_general_admin": 2113348, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1841794, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3058008, "tax_provision": null, "effective_tax_rate": null, "net_income": -2503955, "net_income_continuing_ops": -2922671, "net_income_to_common": -2503955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239187, "short_term_investments": null, "net_receivables": 1592049, "inventory": 7834351, "other_current_assets": null, "total_current_assets": 12465849, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 13828214, "goodwill_and_intangibles": 36152802, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38382506, "total_assets": 50848355, "short_term_debt": null, "accounts_payable": 2361265, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29811260, "long_term_debt": 9521155, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9521155, "total_liabilities": 39332415, "total_debt": 9521155, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112570049, "total_equity": 11930454, "shares_outstanding": 2479363, "operating_cash_flow": -5551236, "stock_based_compensation": 94267, "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": 3406384, "free_cash_flow": -5551236, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-2503955", "grossProfit": "271554", "depreciation": "None", "totalRevenue": "15312044", "costOfRevenue": "15040490", "interestIncome": "None", "incomeBeforeTax": "-3058008", "interestExpense": "None", "operatingIncome": "-1841794", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1240281", "nonInterestIncome": "None", "operatingExpenses": "17153838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15040490", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2113348", "netIncomeFromContinuingOperations": "-2922671" }, "balance": { "goodwill": "22324588", "inventory": "7834351", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "50848355", "longTermDebt": "9521155", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13828214", "reportedCurrency": "USD", "retainedEarnings": "-112570049", "totalLiabilities": "39332415", "otherCurrentAssets": "-73963", "totalCurrentAssets": "12465849", "currentLongTermDebt": "21875000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1592049", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38382506", "currentAccountsPayable": "2361265", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "11930454", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "537722", "totalCurrentLiabilities": "29811260", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9521155", "cashAndShortTermInvestments": "239187", "commonStockSharesOutstanding": "2479363", "intangibleAssetsExcludingGoodwill": "13828214", "cashAndCashEquivalentsAtCarryingValue": "239187", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2503955", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4626174", "operatingCashflow": "-5551236", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3406384", "cashflowFromInvestment": "None", "stockBasedCompensation": "94267", "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": "623597", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 7672395, "cost_of_revenue": 5625524, "gross_profit": 2046871, "ebit": -1676320, "ebitda": -1063686, "pretax_income": -3177373, "tax_provision": null, "net_income": -3177373, "net_income_to_common": -3177373, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2406452, "total_current_assets": 9621600, "total_assets": 49239979, "short_term_debt": 18500000, "long_term_debt": 9298734, "total_debt": 27798734, "total_liabilities": 36604523, "total_equity": 13049970, "shares_outstanding": 1799368, "goodwill_and_intangibles": 36727446 }, "cash_flow": { "operating_cash_flow": 77701, "capital_expenditure": 41804, "free_cash_flow": 119505, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140468, "ticker_id": 7532, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1676320", "ebitda": "-1063686", "netIncome": "-3177373", "grossProfit": "2046871", "depreciation": "None", "totalRevenue": "7672395", "costOfRevenue": "5625524", "interestIncome": "None", "incomeBeforeTax": "-3177373", "interestExpense": "1525274", "operatingIncome": "-1676320", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1525274", "nonInterestIncome": "None", "operatingExpenses": "3723191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5625524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612634", "sellingGeneralAndAdministrative": "3723191", "netIncomeFromContinuingOperations": "-3177373" }, "balance": { "goodwill": "22324588", "inventory": "3651950", "commonStock": "2377", "currentDebt": "None", "investments": "None", "totalAssets": "49239979", "longTermDebt": "9298734", "shortTermDebt": "18500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14402858", "reportedCurrency": "USD", "retainedEarnings": "-110066094", "totalLiabilities": "36604523", "otherCurrentAssets": "836168", "totalCurrentAssets": "9621600", "currentLongTermDebt": "18500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2727030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39618379", "currentAccountsPayable": "2682383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27798734", "totalShareholderEquity": "13049970", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6027480", "totalCurrentLiabilities": "27223685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9380838", "cashAndShortTermInvestments": "2406452", "commonStockSharesOutstanding": "1799368", "intangibleAssetsExcludingGoodwill": "14402858", "cashAndCashEquivalentsAtCarryingValue": "2406452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3177373", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1285358", "operatingCashflow": "77701", "capitalExpenditures": "41804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2007479", "cashflowFromInvestment": "-41804", "stockBasedCompensation": "128480", "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": "612634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7672395, "cost_of_revenue": 5625524, "gross_profit": 2046871, "research_and_development": null, "selling_general_admin": 3723191, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1676320, "depreciation_amortisation": 612634, "ebitda": -1063686, "interest_expense": 1525274, "interest_income": null, "other_non_operating": null, "pretax_income": -3177373, "tax_provision": null, "effective_tax_rate": null, "net_income": -3177373, "net_income_continuing_ops": -3177373, "net_income_to_common": -3177373, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2406452, "short_term_investments": null, "net_receivables": 2727030, "inventory": 3651950, "other_current_assets": null, "total_current_assets": 9621600, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 14402858, "goodwill_and_intangibles": 36727446, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39618379, "total_assets": 49239979, "short_term_debt": 18500000, "accounts_payable": 2682383, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27223685, "long_term_debt": 9298734, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9380838, "total_liabilities": 36604523, "total_debt": 27798734, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110066094, "total_equity": 13049970, "shares_outstanding": 1799368, "operating_cash_flow": 77701, "stock_based_compensation": 128480, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41804, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41804, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2007479, "free_cash_flow": 119505, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1676320", "ebitda": "-1063686", "netIncome": "-3177373", "grossProfit": "2046871", "depreciation": "None", "totalRevenue": "7672395", "costOfRevenue": "5625524", "interestIncome": "None", "incomeBeforeTax": "-3177373", "interestExpense": "1525274", "operatingIncome": "-1676320", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1525274", "nonInterestIncome": "None", "operatingExpenses": "3723191", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5625524", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612634", "sellingGeneralAndAdministrative": "3723191", "netIncomeFromContinuingOperations": "-3177373" }, "balance": { "goodwill": "22324588", "inventory": "3651950", "commonStock": "2377", "currentDebt": "None", "investments": "None", "totalAssets": "49239979", "longTermDebt": "9298734", "shortTermDebt": "18500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "14402858", "reportedCurrency": "USD", "retainedEarnings": "-110066094", "totalLiabilities": "36604523", "otherCurrentAssets": "836168", "totalCurrentAssets": "9621600", "currentLongTermDebt": "18500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2727030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39618379", "currentAccountsPayable": "2682383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27798734", "totalShareholderEquity": "13049970", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6027480", "totalCurrentLiabilities": "27223685", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9380838", "cashAndShortTermInvestments": "2406452", "commonStockSharesOutstanding": "1799368", "intangibleAssetsExcludingGoodwill": "14402858", "cashAndCashEquivalentsAtCarryingValue": "2406452", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3177373", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1285358", "operatingCashflow": "77701", "capitalExpenditures": "41804", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2007479", "cashflowFromInvestment": "-41804", "stockBasedCompensation": "128480", "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": "612634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 5283593, "cost_of_revenue": 3959810, "gross_profit": 1323783, "ebit": -868165, "ebitda": -255531, "pretax_income": 4333571, "tax_provision": null, "net_income": 4448892, "net_income_to_common": 4448892, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363076, "total_current_assets": 8176476, "total_assets": 48365685, "short_term_debt": 18700000, "long_term_debt": 9048734, "total_debt": 27748734, "total_liabilities": 34937132, "total_equity": 13843067, "shares_outstanding": 2073363, "goodwill_and_intangibles": 37302088 }, "cash_flow": { "operating_cash_flow": -440274, "capital_expenditure": 5881, "free_cash_flow": -434393, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140469, "ticker_id": 7532, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-868165", "ebitda": "-255531", "netIncome": "4448892", "grossProfit": "1323783", "depreciation": "None", "totalRevenue": "5283593", "costOfRevenue": "3959810", "interestIncome": "None", "incomeBeforeTax": "4333571", "interestExpense": "1323594", "operatingIncome": "-868165", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1323594", "nonInterestIncome": "None", "operatingExpenses": "2191948", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3959810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612634", "sellingGeneralAndAdministrative": "2191948", "netIncomeFromContinuingOperations": "4333571" }, "balance": { "goodwill": "22324588", "inventory": "4779843", "commonStock": "8752", "currentDebt": "None", "investments": "None", "totalAssets": "48365685", "longTermDebt": "9048734", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14977500", "reportedCurrency": "USD", "retainedEarnings": "-106888721", "totalLiabilities": "34937132", "otherCurrentAssets": "934773", "totalCurrentAssets": "8176476", "currentLongTermDebt": "18700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2098784", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40189209", "currentAccountsPayable": "2031741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27748734", "totalShareholderEquity": "13843067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5060089", "totalCurrentLiabilities": "25806294", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9130838", "cashAndShortTermInvestments": "363076", "commonStockSharesOutstanding": "2073363", "intangibleAssetsExcludingGoodwill": "14977500", "cashAndCashEquivalentsAtCarryingValue": "363076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4448892", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "308166", "operatingCashflow": "-440274", "capitalExpenditures": "5881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454", "cashflowFromInvestment": "-5881", "stockBasedCompensation": "206103", "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": "612634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5283593, "cost_of_revenue": 3959810, "gross_profit": 1323783, "research_and_development": null, "selling_general_admin": 2191948, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -868165, "depreciation_amortisation": 612634, "ebitda": -255531, "interest_expense": 1323594, "interest_income": null, "other_non_operating": null, "pretax_income": 4333571, "tax_provision": null, "effective_tax_rate": null, "net_income": 4448892, "net_income_continuing_ops": 4333571, "net_income_to_common": 4448892, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363076, "short_term_investments": null, "net_receivables": 2098784, "inventory": 4779843, "other_current_assets": null, "total_current_assets": 8176476, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 14977500, "goodwill_and_intangibles": 37302088, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40189209, "total_assets": 48365685, "short_term_debt": 18700000, "accounts_payable": 2031741, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25806294, "long_term_debt": 9048734, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9130838, "total_liabilities": 34937132, "total_debt": 27748734, "preferred_stock": null, "minority_interest": null, "retained_earnings": -106888721, "total_equity": 13843067, "shares_outstanding": 2073363, "operating_cash_flow": -440274, "stock_based_compensation": 206103, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5881, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5881, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 454, "free_cash_flow": -434393, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-868165", "ebitda": "-255531", "netIncome": "4448892", "grossProfit": "1323783", "depreciation": "None", "totalRevenue": "5283593", "costOfRevenue": "3959810", "interestIncome": "None", "incomeBeforeTax": "4333571", "interestExpense": "1323594", "operatingIncome": "-868165", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1323594", "nonInterestIncome": "None", "operatingExpenses": "2191948", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3959810", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "612634", "sellingGeneralAndAdministrative": "2191948", "netIncomeFromContinuingOperations": "4333571" }, "balance": { "goodwill": "22324588", "inventory": "4779843", "commonStock": "8752", "currentDebt": "None", "investments": "None", "totalAssets": "48365685", "longTermDebt": "9048734", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "14977500", "reportedCurrency": "USD", "retainedEarnings": "-106888721", "totalLiabilities": "34937132", "otherCurrentAssets": "934773", "totalCurrentAssets": "8176476", "currentLongTermDebt": "18700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2098784", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40189209", "currentAccountsPayable": "2031741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27748734", "totalShareholderEquity": "13843067", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5060089", "totalCurrentLiabilities": "25806294", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9130838", "cashAndShortTermInvestments": "363076", "commonStockSharesOutstanding": "2073363", "intangibleAssetsExcludingGoodwill": "14977500", "cashAndCashEquivalentsAtCarryingValue": "363076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4448892", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "308166", "operatingCashflow": "-440274", "capitalExpenditures": "5881", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "454", "cashflowFromInvestment": "-5881", "stockBasedCompensation": "206103", "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": "612634", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "income_statement": { "revenue": 7958697, "cost_of_revenue": 6569687, "gross_profit": 1389010, "ebit": 2972909, "ebitda": 3578699, "pretax_income": 1774135, "tax_provision": null, "net_income": 1940975, "net_income_to_common": 1940975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808777, "total_current_assets": 9440909, "total_assets": 50236871, "short_term_debt": 18700000, "long_term_debt": null, "total_debt": 18700000, "total_liabilities": 46800867, "total_equity": 3850518, "shares_outstanding": 1369177, "goodwill_and_intangibles": 37876730 }, "cash_flow": { "operating_cash_flow": -723292, "capital_expenditure": 13, "free_cash_flow": -723279, "dividends_paid": 97968, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140470, "ticker_id": 7532, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:39.702369+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2972909", "ebitda": "3578699", "netIncome": "1940975", "grossProfit": "1389010", "depreciation": "None", "totalRevenue": "7958697", "costOfRevenue": "6569687", "interestIncome": "None", "incomeBeforeTax": "1774135", "interestExpense": "1198771", "operatingIncome": "-1738933", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3127943", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6569687", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "605790", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "22324588", "inventory": "5464083", "commonStock": "8537", "currentDebt": "None", "investments": "None", "totalAssets": "50236871", "longTermDebt": "None", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15552142", "reportedCurrency": "None", "retainedEarnings": "-111337613", "totalLiabilities": "46800867", "otherCurrentAssets": "614404", "totalCurrentAssets": "9440909", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2553645", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40795962", "currentAccountsPayable": "1961538", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32898734", "totalShareholderEquity": "3850518", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11858491", "totalCurrentLiabilities": "32520029", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14280837", "cashAndShortTermInvestments": "808777", "commonStockSharesOutstanding": "1369177", "intangibleAssetsExcludingGoodwill": "15552142", "cashAndCashEquivalentsAtCarryingValue": "808777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1774147", "profitLoss": "None", "dividendPayout": "97968", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "809084", "operatingCashflow": "-723292", "capitalExpenditures": "13", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3715767", "cashflowFromInvestment": "-112279", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97968", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "605790", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7958697, "cost_of_revenue": 6569687, "gross_profit": 1389010, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2972909, "depreciation_amortisation": 605790, "ebitda": 3578699, "interest_expense": 1198771, "interest_income": null, "other_non_operating": null, "pretax_income": 1774135, "tax_provision": null, "effective_tax_rate": null, "net_income": 1940975, "net_income_continuing_ops": null, "net_income_to_common": 1940975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 808777, "short_term_investments": null, "net_receivables": 2553645, "inventory": 5464083, "other_current_assets": null, "total_current_assets": 9440909, "net_ppe": null, "goodwill": 22324588, "intangible_assets": 15552142, "goodwill_and_intangibles": 37876730, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40795962, "total_assets": 50236871, "short_term_debt": 18700000, "accounts_payable": 1961538, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32520029, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14280837, "total_liabilities": 46800867, "total_debt": 18700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111337613, "total_equity": 3850518, "shares_outstanding": 1369177, "operating_cash_flow": -723292, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112279, "dividends_paid": 97968, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3715767, "free_cash_flow": -723279, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2972909", "ebitda": "3578699", "netIncome": "1940975", "grossProfit": "1389010", "depreciation": "None", "totalRevenue": "7958697", "costOfRevenue": "6569687", "interestIncome": "None", "incomeBeforeTax": "1774135", "interestExpense": "1198771", "operatingIncome": "-1738933", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3127943", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6569687", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "605790", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "22324588", "inventory": "5464083", "commonStock": "8537", "currentDebt": "None", "investments": "None", "totalAssets": "50236871", "longTermDebt": "None", "shortTermDebt": "18700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "15552142", "reportedCurrency": "None", "retainedEarnings": "-111337613", "totalLiabilities": "46800867", "otherCurrentAssets": "614404", "totalCurrentAssets": "9440909", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2553645", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40795962", "currentAccountsPayable": "1961538", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32898734", "totalShareholderEquity": "3850518", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11858491", "totalCurrentLiabilities": "32520029", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "14280837", "cashAndShortTermInvestments": "808777", "commonStockSharesOutstanding": "1369177", "intangibleAssetsExcludingGoodwill": "15552142", "cashAndCashEquivalentsAtCarryingValue": "808777", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1774147", "profitLoss": "None", "dividendPayout": "97968", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "809084", "operatingCashflow": "-723292", "capitalExpenditures": "13", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3715767", "cashflowFromInvestment": "-112279", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97968", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "605790", "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": 5, "quarterly_financial_periods": 9, "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" ] } } }