{ "ticker": { "uuid": "0a557d32-63af-43d6-a631-91acd1d3999a", "symbol": "OPTX", "name": "Syntec Optics Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/0a557d32-63af-43d6-a631-91acd1d3999a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a557d32-63af-43d6-a631-91acd1d3999a/" }, "ticker_metadata": { "id": 7529, "uuid": "0a557d32-63af-43d6-a631-91acd1d3999a", "symbol": "OPTX", "name": "Syntec Optics Holdings Inc.", "asset_type": "equity", "market_cap": 400785000, "stock_exchange_id": 2, "industry": "Electronic Components", "sector": "Technology", "description": "Syntec Optics Holdings Inc. (OTC: OPTX) is a leading provider of advanced optical solutions, specializing in the design and manufacturing of high-precision optical components tailored for the medical, aerospace, and telecommunications sectors. The company leverages cutting-edge technology and a commitment to research and development to deliver innovative products that address the evolving needs of its diverse customer base. With an emphasis on sustainability and operational excellence, Syntec Optics is well-positioned to seize growth opportunities in the expanding optical market, driven by increasing global demand for sophisticated optical technologies.", "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": "0a557d32-63af-43d6-a631-91acd1d3999a", "symbol": "OPTX", "name": "Syntec Optics Holdings Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Electronic Components", "page_url": "https://sharemaestro.com/factors/ticker/0a557d32-63af-43d6-a631-91acd1d3999a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a557d32-63af-43d6-a631-91acd1d3999a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.07, "quality": 0.1, "momentum": 0.99, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 11.35, "market_cap": 419417537.45, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0009, "shareholder_yield": 0, "roe": -0.3079, "piotroski_f_score": 4, "momentum_12_1": 4.0137, "volatility_252d": 1.4047 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:51.190881+00:00", "batch_id": "" }, "size": { "price_close": 11.35, "market_cap": 419417537.45, "market_cap_usd": 419417537.45, "enterprise_value": 428736365.45, "shares_outstanding": 36953087, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 48.1094, "ptbv_ratio": 49.5297, "ps_ratio": 14.5453, "pcf_ratio": 295.7206, "pfcf_ratio": 116.8648, "ev_ebitda": 1055.9645, "ev_ebit": -263.5978, "ev_sales": 14.8685, "ev_fcf": 119.4614, "earnings_yield": null, "fcf_yield": 0.0084, "price_to_sales": 14.5453, "price_to_book": 48.1094, "price_to_cashflow": 295.7206, "ebitda_to_ev": 0.0009, "sales_yield": 0.0673 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1879, "operating_margin": -0.0564, "net_margin": -0.0931, "ebitda_margin": 0.0141, "fcf_margin": 0.1245, "roe": -0.3079, "roa": -0.1142, "roic": -0.0676, "roc_greenblatt": null, "asset_turnover": 1.227, "cash_conversion": -1.3371, "accruals_ratio": -0.1746, "sbc_to_revenue": 0.0104, "piotroski_f_score": 4, "altman_z_score": 18.5372, "earnings_stability_5y": 2.9976, "revenue_stability_5y": 0.0414, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2305, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6957, "net_debt_to_ebitda": 22.952, "debt_to_assets": 0.4228, "interest_coverage": -2.0769, "current_ratio": 1.2805, "quick_ratio": 0.5853, "net_debt": 9318828, "local_beta": -0.0006, "volatility_252d": 1.4047, "volatility_60d": 3.4085, "max_drawdown_12m": -0.5675, "risk_adjusted_momentum": 2.8574 }, "growth": { "revenue_growth_1y": 0.0252, "revenue_growth_3y_cagr": 0.0181, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1425, "book_value_growth_1y": -0.3597, "revenue_growth": 0.0252, "earnings_growth": null }, "momentum": { "price_return_1m": 0.5505, "price_return_3m": 0.7762, "price_return_6m": 7.2246, "price_return_9m": 6.5667, "price_return_12m": 6.774, "price_return_12m_ex1m": 4.0137, "momentum_6m": 7.2246, "momentum_12m": 6.774, "momentum_12_1": 4.0137, "distance_from_52w_high": 0, "distance_from_52w_low": 8.08, "relative_strength": 6.616 }, "raw_ttm": { "revenue_ttm": 28835209, "gross_profit_ttm": 5417628, "ebit_ttm": -1626479, "ebitda_ttm": 406014, "net_income_ttm": -2684117, "eps_diluted_ttm": -0.0726, "operating_cash_flow_ttm": 1418290, "capital_expenditure_ttm": 2170621, "fcf_ttm": 3588911, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 783124, "cash_and_equivalents": 617007, "total_current_assets": 14364015, "total_current_liabilities": 11217732, "net_ppe": null, "total_assets": 23501164, "total_debt": 9935835, "total_equity": 8717998, "net_working_capital": 10212972, "book_value_per_share": 0.2359, "retained_earnings": 5962125, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8467998, "tangible_book_per_share": 0.2292 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 96, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 100, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 84, "rank_fcf_margin": 65, "rank_piotroski": 76, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 1 }, "composites": { "value_composite": 93, "quality_composite": 90, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 86, "svqf_composite": 62, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.0837, "os_score": 0.12, "value_percentile": 0.07, "quality_percentile": 0.1, "momentum_percentile": 0.99, "factor_coverage": 0.939, "signal_confidence": 0.939, "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": 99, "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": 2893, "ticker_id": 7529, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:51.190881+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.35, "market_cap": 419417537.45, "market_cap_usd": 419417537.45, "enterprise_value": 428736365.45, "shares_outstanding": 36953087, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 48.10938675, "ptbv_ratio": 49.52971617, "ps_ratio": 14.54532677, "pcf_ratio": 295.72057721, "pfcf_ratio": 116.86484771, "ev_ebitda": 1055.96448755, "ev_ebit": -263.59784876, "ev_sales": 14.8685021, "ev_fcf": 119.46140917, "earnings_yield": null, "fcf_yield": 0.0083709, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18788239, "operating_margin": -0.05640601, "net_margin": -0.09308471, "ebitda_margin": 0.01408049, "fcf_margin": 0.12446281, "roe": -0.30788227, "roa": -0.11421209, "roic": -0.06763159, "roc_greenblatt": null, "asset_turnover": 1.2269694, "cash_conversion": -1.33709186, "accruals_ratio": -0.17456186, "sbc_to_revenue": 0.01040395, "debt_to_equity": 1.69570651, "net_debt_to_ebitda": 22.95198688, "debt_to_assets": 0.42278055, "interest_coverage": -2.07691119, "current_ratio": 1.28047407, "quick_ratio": 0.58528925, "net_debt": 9318828, "revenue_growth_1y": 0.02520245, "revenue_growth_3y_cagr": 0.01805258, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14249243, "book_value_growth_1y": -0.35974334, "piotroski_f_score": 4, "altman_z_score": 18.5371836, "earnings_stability_5y": 2.997604, "revenue_stability_5y": 0.041372, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.55054645, "price_return_3m": 0.77621283, "price_return_6m": 7.22463768, "price_return_9m": 6.56666667, "price_return_12m": 6.7739726, "price_return_12m_ex1m": 4.01369863, "distance_from_52w_high": 0, "distance_from_52w_low": 8.08, "relative_strength": 6.61603155, "local_beta": -0.0006, "volatility_252d": 1.404662, "volatility_60d": 3.408486, "max_drawdown_12m": -0.56747405, "revenue_ttm": 28835209, "gross_profit_ttm": 5417628, "ebit_ttm": -1626479, "ebitda_ttm": 406014, "net_income_ttm": -2684117, "eps_diluted_ttm": -0.0726358, "operating_cash_flow_ttm": 1418290, "capital_expenditure_ttm": 2170621, "fcf_ttm": 3588911, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 783124, "cash_and_equivalents": 617007, "total_current_assets": 14364015, "total_current_liabilities": 11217732, "net_ppe": null, "total_assets": 23501164, "total_debt": 9935835, "total_equity": 8717998, "net_working_capital": 10212972, "book_value_per_share": 0.2359207, "retained_earnings": 5962125, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8467998, "tangible_book_per_share": 0.22915536, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 96, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 100, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 84, "rank_fcf_margin": 65, "rank_piotroski": 76, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 1, "value_composite": 93, "quality_composite": 90, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 86, "svqf_composite": 62, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 99, "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": 11.35, "os": 0.12, "value": 0.07, "quality": 0.1, "momentum": 0.99, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.3079, "momentum_12_1": 4.0137, "complete_fields": { "id": 2893, "ticker_id": 7529, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:51.190881+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.35, "market_cap": 419417537.45, "market_cap_usd": 419417537.45, "enterprise_value": 428736365.45, "shares_outstanding": 36953087, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 48.10938675, "ptbv_ratio": 49.52971617, "ps_ratio": 14.54532677, "pcf_ratio": 295.72057721, "pfcf_ratio": 116.86484771, "ev_ebitda": 1055.96448755, "ev_ebit": -263.59784876, "ev_sales": 14.8685021, "ev_fcf": 119.46140917, "earnings_yield": null, "fcf_yield": 0.0083709, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18788239, "operating_margin": -0.05640601, "net_margin": -0.09308471, "ebitda_margin": 0.01408049, "fcf_margin": 0.12446281, "roe": -0.30788227, "roa": -0.11421209, "roic": -0.06763159, "roc_greenblatt": null, "asset_turnover": 1.2269694, "cash_conversion": -1.33709186, "accruals_ratio": -0.17456186, "sbc_to_revenue": 0.01040395, "debt_to_equity": 1.69570651, "net_debt_to_ebitda": 22.95198688, "debt_to_assets": 0.42278055, "interest_coverage": -2.07691119, "current_ratio": 1.28047407, "quick_ratio": 0.58528925, "net_debt": 9318828, "revenue_growth_1y": 0.02520245, "revenue_growth_3y_cagr": 0.01805258, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14249243, "book_value_growth_1y": -0.35974334, "piotroski_f_score": 4, "altman_z_score": 18.5371836, "earnings_stability_5y": 2.997604, "revenue_stability_5y": 0.041372, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.55054645, "price_return_3m": 0.77621283, "price_return_6m": 7.22463768, "price_return_9m": 6.56666667, "price_return_12m": 6.7739726, "price_return_12m_ex1m": 4.01369863, "distance_from_52w_high": 0, "distance_from_52w_low": 8.08, "relative_strength": 6.61603155, "local_beta": -0.0006, "volatility_252d": 1.404662, "volatility_60d": 3.408486, "max_drawdown_12m": -0.56747405, "revenue_ttm": 28835209, "gross_profit_ttm": 5417628, "ebit_ttm": -1626479, "ebitda_ttm": 406014, "net_income_ttm": -2684117, "eps_diluted_ttm": -0.0726358, "operating_cash_flow_ttm": 1418290, "capital_expenditure_ttm": 2170621, "fcf_ttm": 3588911, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 783124, "cash_and_equivalents": 617007, "total_current_assets": 14364015, "total_current_liabilities": 11217732, "net_ppe": null, "total_assets": 23501164, "total_debt": 9935835, "total_equity": 8717998, "net_working_capital": 10212972, "book_value_per_share": 0.2359207, "retained_earnings": 5962125, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8467998, "tangible_book_per_share": 0.22915536, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 96, "rank_ps": 93, "rank_pcf": 99, "rank_ev_ebitda": 100, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 87, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 84, "rank_fcf_margin": 65, "rank_piotroski": 76, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 1, "rank_momentum_12m_ex1m": 2, "rank_relative_strength": 1, "value_composite": 93, "quality_composite": 90, "momentum_composite": 1, "growth_composite": 73, "yield_composite": 86, "svqf_composite": 62, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 79, "small_cap_core_rank": 99, "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 28083985, "cost_of_revenue": 21554285, "gross_profit": 6529700, "ebit": -557475, "ebitda": 2055754, "pretax_income": -1353285, "tax_provision": 439942, "net_income": -1793227, "net_income_to_common": -1793227, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358867, "total_current_assets": 15141405, "total_assets": 24314108, "short_term_debt": 7618215, "long_term_debt": 2129280, "total_debt": 9747495, "total_liabilities": 14773253, "total_equity": 9540855, "shares_outstanding": 36920226, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 672635, "capital_expenditure": 644292, "free_cash_flow": 1316927, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140343, "ticker_id": 7529, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-557475", "ebitda": "2055754", "netIncome": "-1793227", "grossProfit": "6529700", "depreciation": "None", "totalRevenue": "28083985", "costOfRevenue": "21554285", "interestIncome": "None", "incomeBeforeTax": "-1353285", "interestExpense": "795810", "operatingIncome": "-517600", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "439942", "reportedCurrency": "USD", "netInterestIncome": "-795810", "nonInterestIncome": "None", "operatingExpenses": "7047300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21554285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2613229", "sellingGeneralAndAdministrative": "7047300", "netIncomeFromContinuingOperations": "-1793227" }, "balance": { "goodwill": "None", "inventory": "7884943", "commonStock": "7384", "currentDebt": "None", "investments": "None", "totalAssets": "24314108", "longTermDebt": "2129280", "shortTermDebt": "7618215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6859982", "totalLiabilities": "14773253", "otherCurrentAssets": "655827", "totalCurrentAssets": "15141405", "currentLongTermDebt": "7263716", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6241768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9172703", "currentAccountsPayable": "2691748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162106", "totalShareholderEquity": "9540855", "capitalLeaseObligations": "1769110", "otherCurrentLiabilities": "683397", "totalCurrentLiabilities": "11229362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3543891", "cashAndShortTermInvestments": "358867", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "358867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1793227", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1012332", "operatingCashflow": "672635", "capitalExpenditures": "644292", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268263", "cashflowFromInvestment": "-644292", "stockBasedCompensation": "300000", "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": "2613229", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28083985, "cost_of_revenue": 21554285, "gross_profit": 6529700, "research_and_development": null, "selling_general_admin": 7047300, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -557475, "depreciation_amortisation": 2613229, "ebitda": 2055754, "interest_expense": 795810, "interest_income": null, "other_non_operating": null, "pretax_income": -1353285, "tax_provision": 439942, "effective_tax_rate": null, "net_income": -1793227, "net_income_continuing_ops": -1793227, "net_income_to_common": -1793227, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358867, "short_term_investments": null, "net_receivables": 6241768, "inventory": 7884943, "other_current_assets": null, "total_current_assets": 15141405, "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": 9172703, "total_assets": 24314108, "short_term_debt": 7618215, "accounts_payable": 2691748, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11229362, "long_term_debt": 2129280, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3543891, "total_liabilities": 14773253, "total_debt": 9747495, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6859982, "total_equity": 9540855, "shares_outstanding": 36920226, "operating_cash_flow": 672635, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 644292, "acquisitions": null, "other_investing": null, "investing_cash_flow": -644292, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268263, "free_cash_flow": 1316927, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-557475", "ebitda": "2055754", "netIncome": "-1793227", "grossProfit": "6529700", "depreciation": "None", "totalRevenue": "28083985", "costOfRevenue": "21554285", "interestIncome": "None", "incomeBeforeTax": "-1353285", "interestExpense": "795810", "operatingIncome": "-517600", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "439942", "reportedCurrency": "USD", "netInterestIncome": "-795810", "nonInterestIncome": "None", "operatingExpenses": "7047300", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21554285", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2613229", "sellingGeneralAndAdministrative": "7047300", "netIncomeFromContinuingOperations": "-1793227" }, "balance": { "goodwill": "None", "inventory": "7884943", "commonStock": "7384", "currentDebt": "None", "investments": "None", "totalAssets": "24314108", "longTermDebt": "2129280", "shortTermDebt": "7618215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6859982", "totalLiabilities": "14773253", "otherCurrentAssets": "655827", "totalCurrentAssets": "15141405", "currentLongTermDebt": "7263716", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6241768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9172703", "currentAccountsPayable": "2691748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162106", "totalShareholderEquity": "9540855", "capitalLeaseObligations": "1769110", "otherCurrentLiabilities": "683397", "totalCurrentLiabilities": "11229362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3543891", "cashAndShortTermInvestments": "358867", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "358867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1793227", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1012332", "operatingCashflow": "672635", "capitalExpenditures": "644292", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268263", "cashflowFromInvestment": "-644292", "stockBasedCompensation": "300000", "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": "2613229", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 29441180, "cost_of_revenue": 21520189, "gross_profit": 7920991, "ebit": 1541112, "ebitda": 4310396, "pretax_income": 1257261, "tax_provision": -719172, "net_income": 1976433, "net_income_to_common": 1976433, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2158245, "total_current_assets": 15151861, "total_assets": 28272758, "short_term_debt": 6900564, "long_term_debt": 2024939, "total_debt": 8925503, "total_liabilities": 15209016, "total_equity": 13063742, "shares_outstanding": 32366725, "goodwill_and_intangibles": 295000 }, "cash_flow": { "operating_cash_flow": 2792222, "capital_expenditure": 1921182, "free_cash_flow": 4713404, "dividends_paid": 62065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140349, "ticker_id": 7529, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1541112", "ebitda": "4310396", "netIncome": "1976433", "grossProfit": "7920991", "depreciation": "None", "totalRevenue": "29441180", "costOfRevenue": "21520189", "interestIncome": "None", "incomeBeforeTax": "1257261", "interestExpense": "654765", "operatingIncome": "1541112", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-719172", "reportedCurrency": "USD", "netInterestIncome": "-654765", "nonInterestIncome": "None", "operatingExpenses": "6379879", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21520189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2769284", "sellingGeneralAndAdministrative": "6379879", "netIncomeFromContinuingOperations": "1976433" }, "balance": { "goodwill": "None", "inventory": "5834109", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "28272758", "longTermDebt": "2024939", "shortTermDebt": "6900564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "295000", "reportedCurrency": "USD", "retainedEarnings": "11132869", "totalLiabilities": "15209016", "otherCurrentAssets": "359443", "totalCurrentAssets": "15151861", "currentLongTermDebt": "6900564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13120897", "currentAccountsPayable": "3042315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8925503", "totalShareholderEquity": "13063742", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1071257", "totalCurrentLiabilities": "11384342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3824674", "cashAndShortTermInvestments": "2158245", "commonStockSharesOutstanding": "32366725", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "2158245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1976433", "profitLoss": "None", "dividendPayout": "62065", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2332660", "operatingCashflow": "2792222", "capitalExpenditures": "1921182", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "761023", "cashflowFromInvestment": "-1921182", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29441180, "cost_of_revenue": 21520189, "gross_profit": 7920991, "research_and_development": null, "selling_general_admin": 6379879, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1541112, "depreciation_amortisation": 2769284, "ebitda": 4310396, "interest_expense": 654765, "interest_income": null, "other_non_operating": null, "pretax_income": 1257261, "tax_provision": -719172, "effective_tax_rate": null, "net_income": 1976433, "net_income_continuing_ops": 1976433, "net_income_to_common": 1976433, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2158245, "short_term_investments": null, "net_receivables": 6800064, "inventory": 5834109, "other_current_assets": null, "total_current_assets": 15151861, "net_ppe": null, "goodwill": null, "intangible_assets": 295000, "goodwill_and_intangibles": 295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13120897, "total_assets": 28272758, "short_term_debt": 6900564, "accounts_payable": 3042315, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11384342, "long_term_debt": 2024939, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3824674, "total_liabilities": 15209016, "total_debt": 8925503, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11132869, "total_equity": 13063742, "shares_outstanding": 32366725, "operating_cash_flow": 2792222, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1921182, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1921182, "dividends_paid": 62065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 761023, "free_cash_flow": 4713404, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1541112", "ebitda": "4310396", "netIncome": "1976433", "grossProfit": "7920991", "depreciation": "None", "totalRevenue": "29441180", "costOfRevenue": "21520189", "interestIncome": "None", "incomeBeforeTax": "1257261", "interestExpense": "654765", "operatingIncome": "1541112", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-719172", "reportedCurrency": "USD", "netInterestIncome": "-654765", "nonInterestIncome": "None", "operatingExpenses": "6379879", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21520189", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2769284", "sellingGeneralAndAdministrative": "6379879", "netIncomeFromContinuingOperations": "1976433" }, "balance": { "goodwill": "None", "inventory": "5834109", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "28272758", "longTermDebt": "2024939", "shortTermDebt": "6900564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "295000", "reportedCurrency": "USD", "retainedEarnings": "11132869", "totalLiabilities": "15209016", "otherCurrentAssets": "359443", "totalCurrentAssets": "15151861", "currentLongTermDebt": "6900564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13120897", "currentAccountsPayable": "3042315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8925503", "totalShareholderEquity": "13063742", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1071257", "totalCurrentLiabilities": "11384342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3824674", "cashAndShortTermInvestments": "2158245", "commonStockSharesOutstanding": "32366725", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "2158245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1976433", "profitLoss": "None", "dividendPayout": "62065", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2332660", "operatingCashflow": "2792222", "capitalExpenditures": "1921182", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "761023", "cashflowFromInvestment": "-1921182", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2769000", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 27839311, "cost_of_revenue": 21713220, "gross_profit": 6126092, "ebit": -528234, "ebitda": 2612367, "pretax_income": -589398, "tax_provision": -154829, "net_income": -434569, "net_income_to_common": -434569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526182, "total_current_assets": 10767651, "total_assets": 23031214, "short_term_debt": 8038225, "long_term_debt": 1913538, "total_debt": 9951763, "total_liabilities": 13571861, "total_equity": 9459353, "shares_outstanding": 31600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1928715, "capital_expenditure": 1241637, "free_cash_flow": 3170352, "dividends_paid": 280770, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140354, "ticker_id": 7529, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-528234", "ebitda": "2612367", "netIncome": "-434569", "grossProfit": "6126092", "depreciation": "None", "totalRevenue": "27839311", "costOfRevenue": "21713220", "interestIncome": "None", "incomeBeforeTax": "-589398", "interestExpense": "335974", "operatingIncome": "-528234", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-154829", "reportedCurrency": "USD", "netInterestIncome": "-335974", "nonInterestIncome": "None", "operatingExpenses": "6654326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21713220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3140601", "sellingGeneralAndAdministrative": "6654326", "netIncomeFromContinuingOperations": "-434569" }, "balance": { "goodwill": "None", "inventory": "3626360", "commonStock": "3160", "currentDebt": "None", "investments": "None", "totalAssets": "23031214", "longTermDebt": "1913538", "shortTermDebt": "8038225", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9218501", "totalLiabilities": "13571861", "otherCurrentAssets": "689385", "totalCurrentAssets": "10767651", "currentLongTermDebt": "8024851", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5925724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12263562", "currentAccountsPayable": "412058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10001616", "totalShareholderEquity": "9459353", "capitalLeaseObligations": "63227", "otherCurrentLiabilities": "539965", "totalCurrentLiabilities": "9447082", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4124779", "cashAndShortTermInvestments": "526182", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-434569", "profitLoss": "None", "dividendPayout": "280770", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1267263", "operatingCashflow": "1928715", "capitalExpenditures": "1241637", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3020546", "cashflowFromInvestment": "-685428", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280770", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3140601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27839311, "cost_of_revenue": 21713220, "gross_profit": 6126092, "research_and_development": null, "selling_general_admin": 6654326, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -528234, "depreciation_amortisation": 3140601, "ebitda": 2612367, "interest_expense": 335974, "interest_income": null, "other_non_operating": null, "pretax_income": -589398, "tax_provision": -154829, "effective_tax_rate": null, "net_income": -434569, "net_income_continuing_ops": -434569, "net_income_to_common": -434569, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526182, "short_term_investments": null, "net_receivables": 5925724, "inventory": 3626360, "other_current_assets": null, "total_current_assets": 10767651, "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": 12263562, "total_assets": 23031214, "short_term_debt": 8038225, "accounts_payable": 412058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9447082, "long_term_debt": 1913538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4124779, "total_liabilities": 13571861, "total_debt": 9951763, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9218501, "total_equity": 9459353, "shares_outstanding": 31600000, "operating_cash_flow": 1928715, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1241637, "acquisitions": null, "other_investing": null, "investing_cash_flow": -685428, "dividends_paid": 280770, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3020546, "free_cash_flow": 3170352, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-528234", "ebitda": "2612367", "netIncome": "-434569", "grossProfit": "6126092", "depreciation": "None", "totalRevenue": "27839311", "costOfRevenue": "21713220", "interestIncome": "None", "incomeBeforeTax": "-589398", "interestExpense": "335974", "operatingIncome": "-528234", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-154829", "reportedCurrency": "USD", "netInterestIncome": "-335974", "nonInterestIncome": "None", "operatingExpenses": "6654326", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21713220", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3140601", "sellingGeneralAndAdministrative": "6654326", "netIncomeFromContinuingOperations": "-434569" }, "balance": { "goodwill": "None", "inventory": "3626360", "commonStock": "3160", "currentDebt": "None", "investments": "None", "totalAssets": "23031214", "longTermDebt": "1913538", "shortTermDebt": "8038225", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9218501", "totalLiabilities": "13571861", "otherCurrentAssets": "689385", "totalCurrentAssets": "10767651", "currentLongTermDebt": "8024851", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5925724", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12263562", "currentAccountsPayable": "412058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10001616", "totalShareholderEquity": "9459353", "capitalLeaseObligations": "63227", "otherCurrentLiabilities": "539965", "totalCurrentLiabilities": "9447082", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4124779", "cashAndShortTermInvestments": "526182", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526182", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-434569", "profitLoss": "None", "dividendPayout": "280770", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1267263", "operatingCashflow": "1928715", "capitalExpenditures": "1241637", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3020546", "cashflowFromInvestment": "-685428", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280770", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3140601", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 26616326, "cost_of_revenue": 20025607, "gross_profit": 6590719, "ebit": 1427600, "ebitda": 4636328, "pretax_income": 3377151, "tax_provision": 124996, "net_income": 3252155, "net_income_to_common": 3252155, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494599, "total_current_assets": 666507, "total_assets": 147428222, "short_term_debt": 9157239, "long_term_debt": 3460892, "total_debt": 12618131, "total_liabilities": 5235345, "total_equity": 142192877, "shares_outstanding": 19166667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4104634, "capital_expenditure": 4018870, "free_cash_flow": 8123504, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140359, "ticker_id": 7529, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1427600", "ebitda": "4636328", "netIncome": "3252155", "grossProfit": "6590719", "depreciation": "None", "totalRevenue": "26616326", "costOfRevenue": "20025607", "interestIncome": "None", "incomeBeforeTax": "3377151", "interestExpense": "194828", "operatingIncome": "1427600", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "124996", "reportedCurrency": "USD", "netInterestIncome": "-194828", "nonInterestIncome": "None", "operatingExpenses": "5163119", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20025607", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3208728", "sellingGeneralAndAdministrative": "5163119", "netIncomeFromContinuingOperations": "3252155" }, "balance": { "goodwill": "None", "inventory": "4561742", "commonStock": "146625479", "currentDebt": "None", "investments": "None", "totalAssets": "147428222", "longTermDebt": "3460892", "shortTermDebt": "9157239", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4432602", "totalLiabilities": "5235345", "otherCurrentAssets": "171908", "totalCurrentAssets": "666507", "currentLongTermDebt": "8984050", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5169204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146761715", "currentAccountsPayable": "1471871", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12667318", "totalShareholderEquity": "142192877", "capitalLeaseObligations": "222376", "otherCurrentLiabilities": "204095", "totalCurrentLiabilities": "204095", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5031250", "cashAndShortTermInvestments": "494599", "commonStockSharesOutstanding": "19166667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494599", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3252155", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-248995", "operatingCashflow": "4104634", "capitalExpenditures": "4018870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463319", "cashflowFromInvestment": "-4045204", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3208728", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26616326, "cost_of_revenue": 20025607, "gross_profit": 6590719, "research_and_development": null, "selling_general_admin": 5163119, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1427600, "depreciation_amortisation": 3208728, "ebitda": 4636328, "interest_expense": 194828, "interest_income": null, "other_non_operating": null, "pretax_income": 3377151, "tax_provision": 124996, "effective_tax_rate": null, "net_income": 3252155, "net_income_continuing_ops": 3252155, "net_income_to_common": 3252155, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494599, "short_term_investments": null, "net_receivables": 5169204, "inventory": 4561742, "other_current_assets": null, "total_current_assets": 666507, "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": 146761715, "total_assets": 147428222, "short_term_debt": 9157239, "accounts_payable": 1471871, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204095, "long_term_debt": 3460892, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5031250, "total_liabilities": 5235345, "total_debt": 12618131, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4432602, "total_equity": 142192877, "shares_outstanding": 19166667, "operating_cash_flow": 4104634, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4018870, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4045204, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463319, "free_cash_flow": 8123504, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1427600", "ebitda": "4636328", "netIncome": "3252155", "grossProfit": "6590719", "depreciation": "None", "totalRevenue": "26616326", "costOfRevenue": "20025607", "interestIncome": "None", "incomeBeforeTax": "3377151", "interestExpense": "194828", "operatingIncome": "1427600", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "124996", "reportedCurrency": "USD", "netInterestIncome": "-194828", "nonInterestIncome": "None", "operatingExpenses": "5163119", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20025607", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3208728", "sellingGeneralAndAdministrative": "5163119", "netIncomeFromContinuingOperations": "3252155" }, "balance": { "goodwill": "None", "inventory": "4561742", "commonStock": "146625479", "currentDebt": "None", "investments": "None", "totalAssets": "147428222", "longTermDebt": "3460892", "shortTermDebt": "9157239", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4432602", "totalLiabilities": "5235345", "otherCurrentAssets": "171908", "totalCurrentAssets": "666507", "currentLongTermDebt": "8984050", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5169204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146761715", "currentAccountsPayable": "1471871", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12667318", "totalShareholderEquity": "142192877", "capitalLeaseObligations": "222376", "otherCurrentLiabilities": "204095", "totalCurrentLiabilities": "204095", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5031250", "cashAndShortTermInvestments": "494599", "commonStockSharesOutstanding": "19166667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494599", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3252155", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-248995", "operatingCashflow": "4104634", "capitalExpenditures": "4018870", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463319", "cashflowFromInvestment": "-4045204", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3208728", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6513366, "cost_of_revenue": 5552574, "gross_profit": 960792, "ebit": -776047, "ebitda": -706747, "pretax_income": -897857, "tax_provision": null, "net_income": -897857, "net_income_to_common": -897857, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617007, "total_current_assets": 14364015, "total_assets": 23501164, "short_term_debt": 7683696, "long_term_debt": 2252139, "total_debt": 9935835, "total_liabilities": 14783166, "total_equity": 8717998, "shares_outstanding": 36953087, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 469611, "capital_expenditure": 294325, "free_cash_flow": 763936, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140341, "ticker_id": 7529, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-706747", "netIncome": "-897857", "grossProfit": "960792", "depreciation": "None", "totalRevenue": "6513366", "costOfRevenue": "5552574", "interestIncome": "None", "incomeBeforeTax": "-897857", "interestExpense": "191110", "operatingIncome": "-776047", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-191110", "nonInterestIncome": "None", "operatingExpenses": "1736839", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5552574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1736839", "netIncomeFromContinuingOperations": "-897857" }, "balance": { "goodwill": "None", "inventory": "7798397", "commonStock": "3699", "currentDebt": "None", "investments": "None", "totalAssets": "23501164", "longTermDebt": "2252139", "shortTermDebt": "7683696", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5962125", "totalLiabilities": "14783166", "otherCurrentAssets": "509110", "totalCurrentAssets": "14364015", "currentLongTermDebt": "7321979", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5439501", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9137149", "currentAccountsPayable": "2433745", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249130", "totalShareholderEquity": "8717998", "capitalLeaseObligations": "1675012", "otherCurrentLiabilities": "1025497", "totalCurrentLiabilities": "11217732", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565434", "cashAndShortTermInvestments": "617007", "commonStockSharesOutstanding": "36953087", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "617007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-897857", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "84248", "operatingCashflow": "469611", "capitalExpenditures": "294325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82854", "cashflowFromInvestment": "-294325", "stockBasedCompensation": "75000", "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": "539682", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6513366, "cost_of_revenue": 5552574, "gross_profit": 960792, "research_and_development": null, "selling_general_admin": 1736839, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -776047, "depreciation_amortisation": null, "ebitda": -706747, "interest_expense": 191110, "interest_income": null, "other_non_operating": null, "pretax_income": -897857, "tax_provision": null, "effective_tax_rate": null, "net_income": -897857, "net_income_continuing_ops": -897857, "net_income_to_common": -897857, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617007, "short_term_investments": null, "net_receivables": 5439501, "inventory": 7798397, "other_current_assets": null, "total_current_assets": 14364015, "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": 9137149, "total_assets": 23501164, "short_term_debt": 7683696, "accounts_payable": 2433745, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11217732, "long_term_debt": 2252139, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3565434, "total_liabilities": 14783166, "total_debt": 9935835, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5962125, "total_equity": 8717998, "shares_outstanding": 36953087, "operating_cash_flow": 469611, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294325, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294325, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82854, "free_cash_flow": 763936, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-706747", "netIncome": "-897857", "grossProfit": "960792", "depreciation": "None", "totalRevenue": "6513366", "costOfRevenue": "5552574", "interestIncome": "None", "incomeBeforeTax": "-897857", "interestExpense": "191110", "operatingIncome": "-776047", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-191110", "nonInterestIncome": "None", "operatingExpenses": "1736839", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5552574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1736839", "netIncomeFromContinuingOperations": "-897857" }, "balance": { "goodwill": "None", "inventory": "7798397", "commonStock": "3699", "currentDebt": "None", "investments": "None", "totalAssets": "23501164", "longTermDebt": "2252139", "shortTermDebt": "7683696", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5962125", "totalLiabilities": "14783166", "otherCurrentAssets": "509110", "totalCurrentAssets": "14364015", "currentLongTermDebt": "7321979", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5439501", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9137149", "currentAccountsPayable": "2433745", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11249130", "totalShareholderEquity": "8717998", "capitalLeaseObligations": "1675012", "otherCurrentLiabilities": "1025497", "totalCurrentLiabilities": "11217732", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3565434", "cashAndShortTermInvestments": "617007", "commonStockSharesOutstanding": "36953087", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "617007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-897857", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "84248", "operatingCashflow": "469611", "capitalExpenditures": "294325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82854", "cashflowFromInvestment": "-294325", "stockBasedCompensation": "75000", "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": "539682", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 7505268, "cost_of_revenue": 5736511, "gross_profit": 1768757, "ebit": 258036, "ebitda": 837330, "pretax_income": 86516, "tax_provision": 430354, "net_income": -343838, "net_income_to_common": -343838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 358867, "total_current_assets": 15141405, "total_assets": 24314108, "short_term_debt": 7618215, "long_term_debt": 2129280, "total_debt": 9747495, "total_liabilities": 14773253, "total_equity": 9540855, "shares_outstanding": 36920226, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3894, "capital_expenditure": 1463793, "free_cash_flow": 1459899, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140342, "ticker_id": 7529, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258036", "ebitda": "837330", "netIncome": "-343838", "grossProfit": "1768757", "depreciation": "None", "totalRevenue": "7505268", "costOfRevenue": "5736511", "interestIncome": "None", "incomeBeforeTax": "86516", "interestExpense": "171520", "operatingIncome": "318801", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "430354", "reportedCurrency": "USD", "netInterestIncome": "-171520", "nonInterestIncome": "None", "operatingExpenses": "1449956", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5736511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579294", "sellingGeneralAndAdministrative": "1449956", "netIncomeFromContinuingOperations": "-343838" }, "balance": { "goodwill": "None", "inventory": "7884943", "commonStock": "7384", "currentDebt": "None", "investments": "None", "totalAssets": "24314108", "longTermDebt": "2129280", "shortTermDebt": "7618215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6859982", "totalLiabilities": "14773253", "otherCurrentAssets": "655827", "totalCurrentAssets": "15141405", "currentLongTermDebt": "7263716", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6241768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9172703", "currentAccountsPayable": "2691748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162106", "totalShareholderEquity": "9540855", "capitalLeaseObligations": "1769110", "otherCurrentLiabilities": "683397", "totalCurrentLiabilities": "11229362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3543891", "cashAndShortTermInvestments": "358867", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "358867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1489818", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50178", "operatingCashflow": "-3894", "capitalExpenditures": "1463793", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214679", "cashflowFromInvestment": "-484", "stockBasedCompensation": "300000", "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": "4711437", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7505268, "cost_of_revenue": 5736511, "gross_profit": 1768757, "research_and_development": null, "selling_general_admin": 1449956, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258036, "depreciation_amortisation": 579294, "ebitda": 837330, "interest_expense": 171520, "interest_income": null, "other_non_operating": null, "pretax_income": 86516, "tax_provision": 430354, "effective_tax_rate": null, "net_income": -343838, "net_income_continuing_ops": -343838, "net_income_to_common": -343838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 358867, "short_term_investments": null, "net_receivables": 6241768, "inventory": 7884943, "other_current_assets": null, "total_current_assets": 15141405, "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": 9172703, "total_assets": 24314108, "short_term_debt": 7618215, "accounts_payable": 2691748, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11229362, "long_term_debt": 2129280, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3543891, "total_liabilities": 14773253, "total_debt": 9747495, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6859982, "total_equity": 9540855, "shares_outstanding": 36920226, "operating_cash_flow": -3894, "stock_based_compensation": 300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1463793, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214679, "free_cash_flow": 1459899, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258036", "ebitda": "837330", "netIncome": "-343838", "grossProfit": "1768757", "depreciation": "None", "totalRevenue": "7505268", "costOfRevenue": "5736511", "interestIncome": "None", "incomeBeforeTax": "86516", "interestExpense": "171520", "operatingIncome": "318801", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "430354", "reportedCurrency": "USD", "netInterestIncome": "-171520", "nonInterestIncome": "None", "operatingExpenses": "1449956", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5736511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "579294", "sellingGeneralAndAdministrative": "1449956", "netIncomeFromContinuingOperations": "-343838" }, "balance": { "goodwill": "None", "inventory": "7884943", "commonStock": "7384", "currentDebt": "None", "investments": "None", "totalAssets": "24314108", "longTermDebt": "2129280", "shortTermDebt": "7618215", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "6859982", "totalLiabilities": "14773253", "otherCurrentAssets": "655827", "totalCurrentAssets": "15141405", "currentLongTermDebt": "7263716", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6241768", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9172703", "currentAccountsPayable": "2691748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11162106", "totalShareholderEquity": "9540855", "capitalLeaseObligations": "1769110", "otherCurrentLiabilities": "683397", "totalCurrentLiabilities": "11229362", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3543891", "cashAndShortTermInvestments": "358867", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "358867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1489818", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50178", "operatingCashflow": "-3894", "capitalExpenditures": "1463793", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214679", "cashflowFromInvestment": "-484", "stockBasedCompensation": "300000", "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": "4711437", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6950220, "cost_of_revenue": 6095861, "gross_profit": 854359, "ebit": -1214708, "ebitda": -568202, "pretax_income": -1429133, "tax_provision": 9588, "net_income": -1429133, "net_income_to_common": -1429133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 577924, "total_current_assets": 14565913, "total_assets": 24575924, "short_term_debt": 8566703, "long_term_debt": 1287926, "total_debt": 9854629, "total_liabilities": 14766231, "total_equity": 9809693, "shares_outstanding": 36920226, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 535288, "capital_expenditure": 39038, "free_cash_flow": 574326, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140344, "ticker_id": 7529, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1214708", "ebitda": "-568202", "netIncome": "-1429133", "grossProfit": "854359", "depreciation": "None", "totalRevenue": "6950220", "costOfRevenue": "6095861", "interestIncome": "None", "incomeBeforeTax": "-1429133", "interestExpense": "214425", "operatingIncome": "-1218603", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9588", "reportedCurrency": "USD", "netInterestIncome": "-214425", "nonInterestIncome": "None", "operatingExpenses": "2072962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6095861", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "646506", "sellingGeneralAndAdministrative": "2072962", "netIncomeFromContinuingOperations": "-1429133" }, "balance": { "goodwill": "None", "inventory": "7921931", "commonStock": "3692", "currentDebt": "None", "investments": "None", "totalAssets": "24575924", "longTermDebt": "1287926", "shortTermDebt": "8566703", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7203820", "totalLiabilities": "14766231", "otherCurrentAssets": "245116", "totalCurrentAssets": "14565913", "currentLongTermDebt": "8219278", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5820942", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10010011", "currentAccountsPayable": "2359987", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11368534", "totalShareholderEquity": "9809693", "capitalLeaseObligations": "1861330", "otherCurrentLiabilities": "1037710", "totalCurrentLiabilities": "11964400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2801831", "cashAndShortTermInvestments": "577924", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "577924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1429133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "58304", "operatingCashflow": "535288", "capitalExpenditures": "39038", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205413", "cashflowFromInvestment": "-39036", "stockBasedCompensation": "450000", "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": "646506", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6950220, "cost_of_revenue": 6095861, "gross_profit": 854359, "research_and_development": null, "selling_general_admin": 2072962, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1214708, "depreciation_amortisation": 646506, "ebitda": -568202, "interest_expense": 214425, "interest_income": null, "other_non_operating": null, "pretax_income": -1429133, "tax_provision": 9588, "effective_tax_rate": null, "net_income": -1429133, "net_income_continuing_ops": -1429133, "net_income_to_common": -1429133, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 577924, "short_term_investments": null, "net_receivables": 5820942, "inventory": 7921931, "other_current_assets": null, "total_current_assets": 14565913, "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": 10010011, "total_assets": 24575924, "short_term_debt": 8566703, "accounts_payable": 2359987, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11964400, "long_term_debt": 1287926, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2801831, "total_liabilities": 14766231, "total_debt": 9854629, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7203820, "total_equity": 9809693, "shares_outstanding": 36920226, "operating_cash_flow": 535288, "stock_based_compensation": 450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39038, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39036, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205413, "free_cash_flow": 574326, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1214708", "ebitda": "-568202", "netIncome": "-1429133", "grossProfit": "854359", "depreciation": "None", "totalRevenue": "6950220", "costOfRevenue": "6095861", "interestIncome": "None", "incomeBeforeTax": "-1429133", "interestExpense": "214425", "operatingIncome": "-1218603", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "9588", "reportedCurrency": "USD", "netInterestIncome": "-214425", "nonInterestIncome": "None", "operatingExpenses": "2072962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6095861", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "646506", "sellingGeneralAndAdministrative": "2072962", "netIncomeFromContinuingOperations": "-1429133" }, "balance": { "goodwill": "None", "inventory": "7921931", "commonStock": "3692", "currentDebt": "None", "investments": "None", "totalAssets": "24575924", "longTermDebt": "1287926", "shortTermDebt": "8566703", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "7203820", "totalLiabilities": "14766231", "otherCurrentAssets": "245116", "totalCurrentAssets": "14565913", "currentLongTermDebt": "8219278", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5820942", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10010011", "currentAccountsPayable": "2359987", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11368534", "totalShareholderEquity": "9809693", "capitalLeaseObligations": "1861330", "otherCurrentLiabilities": "1037710", "totalCurrentLiabilities": "11964400", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2801831", "cashAndShortTermInvestments": "577924", "commonStockSharesOutstanding": "36920226", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "577924", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1429133", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "58304", "operatingCashflow": "535288", "capitalExpenditures": "39038", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205413", "cashflowFromInvestment": "-39036", "stockBasedCompensation": "450000", "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": "646506", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 7866355, "cost_of_revenue": 6032635, "gross_profit": 1833720, "ebit": 106240, "ebitda": 843633, "pretax_income": -91254, "tax_provision": -77965, "net_income": -13289, "net_income_to_common": -13289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476784, "total_current_assets": 14204195, "total_assets": 27311808, "short_term_debt": 6706700, "long_term_debt": 2698386, "total_debt": 9405086, "total_liabilities": 15188655, "total_equity": 12123153, "shares_outstanding": 36688265, "goodwill_and_intangibles": 250000 }, "cash_flow": { "operating_cash_flow": 417285, "capital_expenditure": 373465, "free_cash_flow": 790750, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140345, "ticker_id": 7529, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106240", "ebitda": "843633", "netIncome": "-13289", "grossProfit": "1833720", "depreciation": "None", "totalRevenue": "7866355", "costOfRevenue": "6032635", "interestIncome": "None", "incomeBeforeTax": "-91254", "interestExpense": "206069", "operatingIncome": "106240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-77965", "reportedCurrency": "USD", "netInterestIncome": "-206069", "nonInterestIncome": "None", "operatingExpenses": "1727480", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6032635", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737393", "sellingGeneralAndAdministrative": "1727480", "netIncomeFromContinuingOperations": "-13289" }, "balance": { "goodwill": "None", "inventory": "7560983", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "27311808", "longTermDebt": "2698386", "shortTermDebt": "6706700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "250000", "reportedCurrency": "USD", "retainedEarnings": "10192280", "totalLiabilities": "15188655", "otherCurrentAssets": "344442", "totalCurrentAssets": "14204195", "currentLongTermDebt": "6525373", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5821986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13107612", "currentAccountsPayable": "2492383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11296745", "totalShareholderEquity": "12123153", "capitalLeaseObligations": "2072986", "otherCurrentLiabilities": "1224587", "totalCurrentLiabilities": "10598610", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4590045", "cashAndShortTermInvestments": "476784", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "250000", "cashAndCashEquivalentsAtCarryingValue": "476784", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13289", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-51513", "operatingCashflow": "417285", "capitalExpenditures": "373465", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397518", "cashflowFromInvestment": "-373462", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7866355, "cost_of_revenue": 6032635, "gross_profit": 1833720, "research_and_development": null, "selling_general_admin": 1727480, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106240, "depreciation_amortisation": 737393, "ebitda": 843633, "interest_expense": 206069, "interest_income": null, "other_non_operating": null, "pretax_income": -91254, "tax_provision": -77965, "effective_tax_rate": null, "net_income": -13289, "net_income_continuing_ops": -13289, "net_income_to_common": -13289, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476784, "short_term_investments": null, "net_receivables": 5821986, "inventory": 7560983, "other_current_assets": null, "total_current_assets": 14204195, "net_ppe": null, "goodwill": null, "intangible_assets": 250000, "goodwill_and_intangibles": 250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13107612, "total_assets": 27311808, "short_term_debt": 6706700, "accounts_payable": 2492383, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10598610, "long_term_debt": 2698386, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4590045, "total_liabilities": 15188655, "total_debt": 9405086, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10192280, "total_equity": 12123153, "shares_outstanding": 36688265, "operating_cash_flow": 417285, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 373465, "acquisitions": null, "other_investing": null, "investing_cash_flow": -373462, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -397518, "free_cash_flow": 790750, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106240", "ebitda": "843633", "netIncome": "-13289", "grossProfit": "1833720", "depreciation": "None", "totalRevenue": "7866355", "costOfRevenue": "6032635", "interestIncome": "None", "incomeBeforeTax": "-91254", "interestExpense": "206069", "operatingIncome": "106240", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-77965", "reportedCurrency": "USD", "netInterestIncome": "-206069", "nonInterestIncome": "None", "operatingExpenses": "1727480", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6032635", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "737393", "sellingGeneralAndAdministrative": "1727480", "netIncomeFromContinuingOperations": "-13289" }, "balance": { "goodwill": "None", "inventory": "7560983", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "27311808", "longTermDebt": "2698386", "shortTermDebt": "6706700", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "250000", "reportedCurrency": "USD", "retainedEarnings": "10192280", "totalLiabilities": "15188655", "otherCurrentAssets": "344442", "totalCurrentAssets": "14204195", "currentLongTermDebt": "6525373", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5821986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13107612", "currentAccountsPayable": "2492383", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11296745", "totalShareholderEquity": "12123153", "capitalLeaseObligations": "2072986", "otherCurrentLiabilities": "1224587", "totalCurrentLiabilities": "10598610", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4590045", "cashAndShortTermInvestments": "476784", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "250000", "cashAndCashEquivalentsAtCarryingValue": "476784", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13289", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-51513", "operatingCashflow": "417285", "capitalExpenditures": "373465", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397518", "cashflowFromInvestment": "-373462", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "737000", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 7006000, "cost_of_revenue": 4831673, "gross_profit": 2174327, "ebit": 158544, "ebitda": 848324, "pretax_income": 310925, "tax_provision": 29082, "net_income": 281843, "net_income_to_common": 281843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 830479, "total_current_assets": 14572794, "total_assets": 25772849, "short_term_debt": 6718385, "long_term_debt": 2813391, "total_debt": 9531776, "total_liabilities": 13636407, "total_equity": 12136442, "shares_outstanding": 36688265, "goodwill_and_intangibles": 265000 }, "cash_flow": { "operating_cash_flow": -1694042, "capital_expenditure": 159548, "free_cash_flow": -1534494, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140346, "ticker_id": 7529, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158544", "ebitda": "848324", "netIncome": "281843", "grossProfit": "2174327", "depreciation": "None", "totalRevenue": "7006000", "costOfRevenue": "4831673", "interestIncome": "None", "incomeBeforeTax": "310925", "interestExpense": "167242", "operatingIncome": "158544", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29082", "reportedCurrency": "USD", "netInterestIncome": "-167242", "nonInterestIncome": "None", "operatingExpenses": "2015783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4831673", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689780", "sellingGeneralAndAdministrative": "2015783", "netIncomeFromContinuingOperations": "281843" }, "balance": { "goodwill": "None", "inventory": "7501090", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "25772849", "longTermDebt": "2813391", "shortTermDebt": "6718385", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "265000", "reportedCurrency": "USD", "retainedEarnings": "10205569", "totalLiabilities": "13636407", "otherCurrentAssets": "302134", "totalCurrentAssets": "14572794", "currentLongTermDebt": "6718385", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5939091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11200055", "currentAccountsPayable": "2574836", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9531776", "totalShareholderEquity": "12136442", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1197066", "totalCurrentLiabilities": "10823016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2813390", "cashAndShortTermInvestments": "830479", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "265000", "cashAndCashEquivalentsAtCarryingValue": "830479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281843", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1110529", "operatingCashflow": "-1694042", "capitalExpenditures": "159548", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "690762", "cashflowFromInvestment": "149451", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7006000, "cost_of_revenue": 4831673, "gross_profit": 2174327, "research_and_development": null, "selling_general_admin": 2015783, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158544, "depreciation_amortisation": 689780, "ebitda": 848324, "interest_expense": 167242, "interest_income": null, "other_non_operating": null, "pretax_income": 310925, "tax_provision": 29082, "effective_tax_rate": null, "net_income": 281843, "net_income_continuing_ops": 281843, "net_income_to_common": 281843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 830479, "short_term_investments": null, "net_receivables": 5939091, "inventory": 7501090, "other_current_assets": null, "total_current_assets": 14572794, "net_ppe": null, "goodwill": null, "intangible_assets": 265000, "goodwill_and_intangibles": 265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11200055, "total_assets": 25772849, "short_term_debt": 6718385, "accounts_payable": 2574836, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10823016, "long_term_debt": 2813391, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2813390, "total_liabilities": 13636407, "total_debt": 9531776, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10205569, "total_equity": 12136442, "shares_outstanding": 36688265, "operating_cash_flow": -1694042, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159548, "acquisitions": null, "other_investing": null, "investing_cash_flow": 149451, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 690762, "free_cash_flow": -1534494, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158544", "ebitda": "848324", "netIncome": "281843", "grossProfit": "2174327", "depreciation": "None", "totalRevenue": "7006000", "costOfRevenue": "4831673", "interestIncome": "None", "incomeBeforeTax": "310925", "interestExpense": "167242", "operatingIncome": "158544", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29082", "reportedCurrency": "USD", "netInterestIncome": "-167242", "nonInterestIncome": "None", "operatingExpenses": "2015783", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4831673", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "689780", "sellingGeneralAndAdministrative": "2015783", "netIncomeFromContinuingOperations": "281843" }, "balance": { "goodwill": "None", "inventory": "7501090", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "25772849", "longTermDebt": "2813391", "shortTermDebt": "6718385", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "265000", "reportedCurrency": "USD", "retainedEarnings": "10205569", "totalLiabilities": "13636407", "otherCurrentAssets": "302134", "totalCurrentAssets": "14572794", "currentLongTermDebt": "6718385", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5939091", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11200055", "currentAccountsPayable": "2574836", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9531776", "totalShareholderEquity": "12136442", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1197066", "totalCurrentLiabilities": "10823016", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2813390", "cashAndShortTermInvestments": "830479", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "265000", "cashAndCashEquivalentsAtCarryingValue": "830479", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "281843", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1110529", "operatingCashflow": "-1694042", "capitalExpenditures": "159548", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "690762", "cashflowFromInvestment": "149451", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690200", "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": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6255908, "cost_of_revenue": 5548465, "gross_profit": 707443, "ebit": -1407100, "ebitda": -711274, "pretax_income": -1547618, "tax_provision": -338475, "net_income": -1209143, "net_income_to_common": -1209143, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1684308, "total_current_assets": 13649495, "total_assets": 24622025, "short_term_debt": 5884906, "long_term_debt": 2953691, "total_debt": 8838597, "total_liabilities": 12767426, "total_equity": 11854599, "shares_outstanding": 36688265, "goodwill_and_intangibles": 280000 }, "cash_flow": { "operating_cash_flow": -289841, "capital_expenditure": 95219, "free_cash_flow": -194622, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140347, "ticker_id": 7529, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1407100", "ebitda": "-711274", "netIncome": "-1209143", "grossProfit": "707443", "depreciation": "None", "totalRevenue": "6255908", "costOfRevenue": "5548465", "interestIncome": "None", "incomeBeforeTax": "-1547618", "interestExpense": "159867", "operatingIncome": "-1407100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-338475", "reportedCurrency": "USD", "netInterestIncome": "-159867", "nonInterestIncome": "None", "operatingExpenses": "2114543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5548465", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695826", "sellingGeneralAndAdministrative": "2114543", "netIncomeFromContinuingOperations": "-1209143" }, "balance": { "goodwill": "None", "inventory": "6473850", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "24622025", "longTermDebt": "2953691", "shortTermDebt": "5884906", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "280000", "reportedCurrency": "USD", "retainedEarnings": "9923726", "totalLiabilities": "12767426", "otherCurrentAssets": "397122", "totalCurrentAssets": "13649495", "currentLongTermDebt": "5884906", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5094215", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10972530", "currentAccountsPayable": "2389071", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8838597", "totalShareholderEquity": "11854599", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1271965", "totalCurrentLiabilities": "9813735", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2953691", "cashAndShortTermInvestments": "1684308", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "280000", "cashAndCashEquivalentsAtCarryingValue": "1684308", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1209143", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-848028", "operatingCashflow": "-289841", "capitalExpenditures": "95219", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88878", "cashflowFromInvestment": "-95218", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "695800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6255908, "cost_of_revenue": 5548465, "gross_profit": 707443, "research_and_development": null, "selling_general_admin": 2114543, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1407100, "depreciation_amortisation": 695826, "ebitda": -711274, "interest_expense": 159867, "interest_income": null, "other_non_operating": null, "pretax_income": -1547618, "tax_provision": -338475, "effective_tax_rate": null, "net_income": -1209143, "net_income_continuing_ops": -1209143, "net_income_to_common": -1209143, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1684308, "short_term_investments": null, "net_receivables": 5094215, "inventory": 6473850, "other_current_assets": null, "total_current_assets": 13649495, "net_ppe": null, "goodwill": null, "intangible_assets": 280000, "goodwill_and_intangibles": 280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10972530, "total_assets": 24622025, "short_term_debt": 5884906, "accounts_payable": 2389071, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9813735, "long_term_debt": 2953691, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2953691, "total_liabilities": 12767426, "total_debt": 8838597, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9923726, "total_equity": 11854599, "shares_outstanding": 36688265, "operating_cash_flow": -289841, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95219, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95218, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88878, "free_cash_flow": -194622, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1407100", "ebitda": "-711274", "netIncome": "-1209143", "grossProfit": "707443", "depreciation": "None", "totalRevenue": "6255908", "costOfRevenue": "5548465", "interestIncome": "None", "incomeBeforeTax": "-1547618", "interestExpense": "159867", "operatingIncome": "-1407100", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-338475", "reportedCurrency": "USD", "netInterestIncome": "-159867", "nonInterestIncome": "None", "operatingExpenses": "2114543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5548465", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "695826", "sellingGeneralAndAdministrative": "2114543", "netIncomeFromContinuingOperations": "-1209143" }, "balance": { "goodwill": "None", "inventory": "6473850", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "24622025", "longTermDebt": "2953691", "shortTermDebt": "5884906", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "280000", "reportedCurrency": "USD", "retainedEarnings": "9923726", "totalLiabilities": "12767426", "otherCurrentAssets": "397122", "totalCurrentAssets": "13649495", "currentLongTermDebt": "5884906", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5094215", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10972530", "currentAccountsPayable": "2389071", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8838597", "totalShareholderEquity": "11854599", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1271965", "totalCurrentLiabilities": "9813735", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2953691", "cashAndShortTermInvestments": "1684308", "commonStockSharesOutstanding": "36688265", "intangibleAssetsExcludingGoodwill": "280000", "cashAndCashEquivalentsAtCarryingValue": "1684308", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1209143", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-848028", "operatingCashflow": "-289841", "capitalExpenditures": "95219", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88878", "cashflowFromInvestment": "-95218", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "695800", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 8263923, "cost_of_revenue": 6275327, "gross_profit": 1988596, "ebit": 50834, "ebitda": 723783, "pretax_income": 142944, "tax_provision": -858721, "net_income": 1001665, "net_income_to_common": 1001665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2158245, "total_current_assets": 15151861, "total_assets": 28272758, "short_term_debt": 6900564, "long_term_debt": 2024939, "total_debt": 8925503, "total_liabilities": 15209016, "total_equity": 13063742, "shares_outstanding": 31983363, "goodwill_and_intangibles": 295000 }, "cash_flow": { "operating_cash_flow": 3324691, "capital_expenditure": 1921181, "free_cash_flow": 5245872, "dividends_paid": 62065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140348, "ticker_id": 7529, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50834", "ebitda": "723783", "netIncome": "1001665", "grossProfit": "1988596", "depreciation": "None", "totalRevenue": "8263923", "costOfRevenue": "6275327", "interestIncome": "None", "incomeBeforeTax": "142944", "interestExpense": "207890", "operatingIncome": "50834", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-858721", "reportedCurrency": "USD", "netInterestIncome": "-207890", "nonInterestIncome": "None", "operatingExpenses": "1937762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6275327", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672949", "sellingGeneralAndAdministrative": "1937762", "netIncomeFromContinuingOperations": "1001666" }, "balance": { "goodwill": "None", "inventory": "5834109", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "28272758", "longTermDebt": "2024939", "shortTermDebt": "6900564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "295000", "reportedCurrency": "USD", "retainedEarnings": "11132869", "totalLiabilities": "15209016", "otherCurrentAssets": "359443", "totalCurrentAssets": "15151861", "currentLongTermDebt": "6900564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13120897", "currentAccountsPayable": "3042315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8925503", "totalShareholderEquity": "13063742", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1441463", "totalCurrentLiabilities": "11384342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3824674", "cashAndShortTermInvestments": "2158245", "commonStockSharesOutstanding": "31983363", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "2158245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2459199", "profitLoss": "None", "dividendPayout": "62065", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-694939", "operatingCashflow": "3324691", "capitalExpenditures": "1921181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20962", "cashflowFromInvestment": "-1921182", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8263923, "cost_of_revenue": 6275327, "gross_profit": 1988596, "research_and_development": null, "selling_general_admin": 1937762, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50834, "depreciation_amortisation": 672949, "ebitda": 723783, "interest_expense": 207890, "interest_income": null, "other_non_operating": null, "pretax_income": 142944, "tax_provision": -858721, "effective_tax_rate": null, "net_income": 1001665, "net_income_continuing_ops": 1001666, "net_income_to_common": 1001665, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2158245, "short_term_investments": null, "net_receivables": 6800064, "inventory": 5834109, "other_current_assets": null, "total_current_assets": 15151861, "net_ppe": null, "goodwill": null, "intangible_assets": 295000, "goodwill_and_intangibles": 295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13120897, "total_assets": 28272758, "short_term_debt": 6900564, "accounts_payable": 3042315, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11384342, "long_term_debt": 2024939, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3824674, "total_liabilities": 15209016, "total_debt": 8925503, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11132869, "total_equity": 13063742, "shares_outstanding": 31983363, "operating_cash_flow": 3324691, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1921181, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1921182, "dividends_paid": 62065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20962, "free_cash_flow": 5245872, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50834", "ebitda": "723783", "netIncome": "1001665", "grossProfit": "1988596", "depreciation": "None", "totalRevenue": "8263923", "costOfRevenue": "6275327", "interestIncome": "None", "incomeBeforeTax": "142944", "interestExpense": "207890", "operatingIncome": "50834", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-858721", "reportedCurrency": "USD", "netInterestIncome": "-207890", "nonInterestIncome": "None", "operatingExpenses": "1937762", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6275327", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "672949", "sellingGeneralAndAdministrative": "1937762", "netIncomeFromContinuingOperations": "1001666" }, "balance": { "goodwill": "None", "inventory": "5834109", "commonStock": "3669", "currentDebt": "None", "investments": "None", "totalAssets": "28272758", "longTermDebt": "2024939", "shortTermDebt": "6900564", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "295000", "reportedCurrency": "USD", "retainedEarnings": "11132869", "totalLiabilities": "15209016", "otherCurrentAssets": "359443", "totalCurrentAssets": "15151861", "currentLongTermDebt": "6900564", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13120897", "currentAccountsPayable": "3042315", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8925503", "totalShareholderEquity": "13063742", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1441463", "totalCurrentLiabilities": "11384342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3824674", "cashAndShortTermInvestments": "2158245", "commonStockSharesOutstanding": "31983363", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "2158245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2459199", "profitLoss": "None", "dividendPayout": "62065", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-694939", "operatingCashflow": "3324691", "capitalExpenditures": "1921181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20962", "cashflowFromInvestment": "-1921182", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6600525, "cost_of_revenue": 4756467, "gross_profit": 1844058, "ebit": 529173, "ebitda": 1220956, "pretax_income": 364988, "tax_provision": 11008, "net_income": 353980, "net_income_to_common": 353980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325098, "total_current_assets": 363226, "total_assets": 14816772, "short_term_debt": 694941, "long_term_debt": null, "total_debt": 694941, "total_liabilities": 1644842, "total_equity": 13171930, "shares_outstanding": 31600000, "goodwill_and_intangibles": 295000 }, "cash_flow": { "operating_cash_flow": 517193, "capital_expenditure": 151333, "free_cash_flow": 668526, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140350, "ticker_id": 7529, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529173", "ebitda": "1220956", "netIncome": "353980", "grossProfit": "1844058", "depreciation": "None", "totalRevenue": "6600525", "costOfRevenue": "4756467", "interestIncome": "None", "incomeBeforeTax": "364988", "interestExpense": "185292", "operatingIncome": "529173", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11008", "reportedCurrency": "USD", "netInterestIncome": "-185292", "nonInterestIncome": "None", "operatingExpenses": "1314885", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4756467", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691783", "sellingGeneralAndAdministrative": "1314885", "netIncomeFromContinuingOperations": "353980" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14286939", "currentDebt": "None", "investments": "None", "totalAssets": "14816772", "longTermDebt": "None", "shortTermDebt": "694941", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "295000", "reportedCurrency": "None", "retainedEarnings": "-1115009", "totalLiabilities": "1644842", "otherCurrentAssets": "38128", "totalCurrentAssets": "363226", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14453546", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694941", "totalShareholderEquity": "13171930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370427", "totalCurrentLiabilities": "1144842", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "325098", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "325098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353980", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-888879", "operatingCashflow": "517193", "capitalExpenditures": "151333", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323717", "cashflowFromInvestment": "-151331", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6600525, "cost_of_revenue": 4756467, "gross_profit": 1844058, "research_and_development": null, "selling_general_admin": 1314885, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529173, "depreciation_amortisation": 691783, "ebitda": 1220956, "interest_expense": 185292, "interest_income": null, "other_non_operating": null, "pretax_income": 364988, "tax_provision": 11008, "effective_tax_rate": null, "net_income": 353980, "net_income_continuing_ops": 353980, "net_income_to_common": 353980, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325098, "short_term_investments": null, "net_receivables": 6800064, "inventory": null, "other_current_assets": null, "total_current_assets": 363226, "net_ppe": null, "goodwill": null, "intangible_assets": 295000, "goodwill_and_intangibles": 295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14453546, "total_assets": 14816772, "short_term_debt": 694941, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1144842, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500000, "total_liabilities": 1644842, "total_debt": 694941, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1115009, "total_equity": 13171930, "shares_outstanding": 31600000, "operating_cash_flow": 517193, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151333, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151331, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323717, "free_cash_flow": 668526, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529173", "ebitda": "1220956", "netIncome": "353980", "grossProfit": "1844058", "depreciation": "None", "totalRevenue": "6600525", "costOfRevenue": "4756467", "interestIncome": "None", "incomeBeforeTax": "364988", "interestExpense": "185292", "operatingIncome": "529173", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11008", "reportedCurrency": "USD", "netInterestIncome": "-185292", "nonInterestIncome": "None", "operatingExpenses": "1314885", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4756467", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "691783", "sellingGeneralAndAdministrative": "1314885", "netIncomeFromContinuingOperations": "353980" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14286939", "currentDebt": "None", "investments": "None", "totalAssets": "14816772", "longTermDebt": "None", "shortTermDebt": "694941", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "295000", "reportedCurrency": "None", "retainedEarnings": "-1115009", "totalLiabilities": "1644842", "otherCurrentAssets": "38128", "totalCurrentAssets": "363226", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6800064", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14453546", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694941", "totalShareholderEquity": "13171930", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370427", "totalCurrentLiabilities": "1144842", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "325098", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "295000", "cashAndCashEquivalentsAtCarryingValue": "325098", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "353980", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-888879", "operatingCashflow": "517193", "capitalExpenditures": "151333", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323717", "cashflowFromInvestment": "-151331", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 7692296, "cost_of_revenue": 5315662, "gross_profit": 2376634, "ebit": 767364, "ebitda": 1447978, "pretax_income": 684858, "tax_provision": 117093, "net_income": 567765, "net_income_to_common": 567765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 467760, "total_current_assets": 591707, "total_assets": 14860326, "short_term_debt": 694941, "long_term_debt": 1658051, "total_debt": 2352992, "total_liabilities": 1676296, "total_equity": 13184030, "shares_outstanding": 31600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60909, "capital_expenditure": 601429, "free_cash_flow": 662338, "dividends_paid": 15959, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140351, "ticker_id": 7529, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "767364", "ebitda": "1447978", "netIncome": "567765", "grossProfit": "2376634", "depreciation": "None", "totalRevenue": "7692296", "costOfRevenue": "5315662", "interestIncome": "None", "incomeBeforeTax": "684858", "interestExpense": "131562", "operatingIncome": "767364", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "117093", "reportedCurrency": "USD", "netInterestIncome": "-131562", "nonInterestIncome": "None", "operatingExpenses": "1609270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5315662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680614", "sellingGeneralAndAdministrative": "1609270", "netIncomeFromContinuingOperations": "567765" }, "balance": { "goodwill": "None", "inventory": "4577173", "commonStock": "14170108", "currentDebt": "None", "investments": "None", "totalAssets": "14860326", "longTermDebt": "1658051", "shortTermDebt": "694941", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-986078", "totalLiabilities": "1676296", "otherCurrentAssets": "123947", "totalCurrentAssets": "591707", "currentLongTermDebt": "8122876", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7055260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14268619", "currentAccountsPayable": "1181835", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694941", "totalShareholderEquity": "13184030", "capitalLeaseObligations": "56632", "otherCurrentLiabilities": "-76628", "totalCurrentLiabilities": "1176296", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "467760", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "467760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "567765", "profitLoss": "None", "dividendPayout": "15959", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-168437", "operatingCashflow": "60909", "capitalExpenditures": "601429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68133", "cashflowFromInvestment": "-601428", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15959", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7692296, "cost_of_revenue": 5315662, "gross_profit": 2376634, "research_and_development": null, "selling_general_admin": 1609270, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 767364, "depreciation_amortisation": 680614, "ebitda": 1447978, "interest_expense": 131562, "interest_income": null, "other_non_operating": null, "pretax_income": 684858, "tax_provision": 117093, "effective_tax_rate": null, "net_income": 567765, "net_income_continuing_ops": 567765, "net_income_to_common": 567765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 467760, "short_term_investments": null, "net_receivables": 7055260, "inventory": 4577173, "other_current_assets": null, "total_current_assets": 591707, "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": 14268619, "total_assets": 14860326, "short_term_debt": 694941, "accounts_payable": 1181835, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1176296, "long_term_debt": 1658051, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500000, "total_liabilities": 1676296, "total_debt": 2352992, "preferred_stock": null, "minority_interest": null, "retained_earnings": -986078, "total_equity": 13184030, "shares_outstanding": 31600000, "operating_cash_flow": 60909, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 601429, "acquisitions": null, "other_investing": null, "investing_cash_flow": -601428, "dividends_paid": 15959, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68133, "free_cash_flow": 662338, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "767364", "ebitda": "1447978", "netIncome": "567765", "grossProfit": "2376634", "depreciation": "None", "totalRevenue": "7692296", "costOfRevenue": "5315662", "interestIncome": "None", "incomeBeforeTax": "684858", "interestExpense": "131562", "operatingIncome": "767364", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "117093", "reportedCurrency": "USD", "netInterestIncome": "-131562", "nonInterestIncome": "None", "operatingExpenses": "1609270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5315662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680614", "sellingGeneralAndAdministrative": "1609270", "netIncomeFromContinuingOperations": "567765" }, "balance": { "goodwill": "None", "inventory": "4577173", "commonStock": "14170108", "currentDebt": "None", "investments": "None", "totalAssets": "14860326", "longTermDebt": "1658051", "shortTermDebt": "694941", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-986078", "totalLiabilities": "1676296", "otherCurrentAssets": "123947", "totalCurrentAssets": "591707", "currentLongTermDebt": "8122876", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7055260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14268619", "currentAccountsPayable": "1181835", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694941", "totalShareholderEquity": "13184030", "capitalLeaseObligations": "56632", "otherCurrentLiabilities": "-76628", "totalCurrentLiabilities": "1176296", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "467760", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "467760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "567765", "profitLoss": "None", "dividendPayout": "15959", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-168437", "operatingCashflow": "60909", "capitalExpenditures": "601429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68133", "cashflowFromInvestment": "-601428", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15959", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "681100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6884436, "cost_of_revenue": 5172735, "gross_profit": 1711701, "ebit": 193740, "ebitda": 917678, "pretax_income": 64470, "tax_provision": 11448, "net_income": 53022, "net_income_to_common": 53022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7072, "total_current_assets": 111382, "total_assets": 14258482, "short_term_debt": 12708, "long_term_debt": null, "total_debt": 12708, "total_liabilities": 816433, "total_equity": 13442048, "shares_outstanding": 31600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 526739, "capital_expenditure": 226869, "free_cash_flow": 753608, "dividends_paid": 46106, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140352, "ticker_id": 7529, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193740", "ebitda": "917678", "netIncome": "53022", "grossProfit": "1711701", "depreciation": "None", "totalRevenue": "6884436", "costOfRevenue": "5172735", "interestIncome": "None", "incomeBeforeTax": "64470", "interestExpense": "130021", "operatingIncome": "193740", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "11448", "reportedCurrency": "USD", "netInterestIncome": "-130021", "nonInterestIncome": "None", "operatingExpenses": "1517961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5172735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "723938", "sellingGeneralAndAdministrative": "1517961", "netIncomeFromContinuingOperations": "53022" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14001103", "currentDebt": "None", "investments": "None", "totalAssets": "14258482", "longTermDebt": "None", "shortTermDebt": "12708", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-559055", "totalLiabilities": "816433", "otherCurrentAssets": "95544", "totalCurrentAssets": "111382", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14147100", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13442048", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "289006", "totalCurrentLiabilities": "316433", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "499999", "cashAndShortTermInvestments": "7072", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53022", "profitLoss": "None", "dividendPayout": "46106", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-774344", "operatingCashflow": "526739", "capitalExpenditures": "226869", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292486", "cashflowFromInvestment": "-226871", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46106", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "723938", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6884436, "cost_of_revenue": 5172735, "gross_profit": 1711701, "research_and_development": null, "selling_general_admin": 1517961, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193740, "depreciation_amortisation": 723938, "ebitda": 917678, "interest_expense": 130021, "interest_income": null, "other_non_operating": null, "pretax_income": 64470, "tax_provision": 11448, "effective_tax_rate": null, "net_income": 53022, "net_income_continuing_ops": 53022, "net_income_to_common": 53022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7072, "short_term_investments": null, "net_receivables": 8765, "inventory": null, "other_current_assets": null, "total_current_assets": 111382, "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": 14147100, "total_assets": 14258482, "short_term_debt": 12708, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 316433, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 499999, "total_liabilities": 816433, "total_debt": 12708, "preferred_stock": null, "minority_interest": null, "retained_earnings": -559055, "total_equity": 13442048, "shares_outstanding": 31600000, "operating_cash_flow": 526739, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226869, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226871, "dividends_paid": 46106, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -292486, "free_cash_flow": 753608, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193740", "ebitda": "917678", "netIncome": "53022", "grossProfit": "1711701", "depreciation": "None", "totalRevenue": "6884436", "costOfRevenue": "5172735", "interestIncome": "None", "incomeBeforeTax": "64470", "interestExpense": "130021", "operatingIncome": "193740", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "11448", "reportedCurrency": "USD", "netInterestIncome": "-130021", "nonInterestIncome": "None", "operatingExpenses": "1517961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5172735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "723938", "sellingGeneralAndAdministrative": "1517961", "netIncomeFromContinuingOperations": "53022" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "14001103", "currentDebt": "None", "investments": "None", "totalAssets": "14258482", "longTermDebt": "None", "shortTermDebt": "12708", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-559055", "totalLiabilities": "816433", "otherCurrentAssets": "95544", "totalCurrentAssets": "111382", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14147100", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13442048", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "289006", "totalCurrentLiabilities": "316433", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "499999", "cashAndShortTermInvestments": "7072", "commonStockSharesOutstanding": "31600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7072", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53022", "profitLoss": "None", "dividendPayout": "46106", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-774344", "operatingCashflow": "526739", "capitalExpenditures": "226869", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292486", "cashflowFromInvestment": "-226871", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46106", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "723938", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 7083588, "cost_of_revenue": 5130349, "gross_profit": 1953239, "ebit": -466662, "ebitda": 473477, "pretax_income": -313436, "tax_provision": -84056, "net_income": -229380, "net_income_to_common": -229380, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117506, "total_current_assets": 260695, "total_assets": 14271766, "short_term_debt": 8038225, "long_term_debt": 1913538, "total_debt": 9951763, "total_liabilities": 617070, "total_equity": 13654695, "shares_outstanding": 25383334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -207392, "capital_expenditure": 0, "free_cash_flow": -207392, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140353, "ticker_id": 7529, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-466662", "ebitda": "473477", "netIncome": "-229380", "grossProfit": "1953239", "depreciation": "None", "totalRevenue": "7083588", "costOfRevenue": "5130349", "interestIncome": "None", "incomeBeforeTax": "-313436", "interestExpense": "121108", "operatingIncome": "-466662", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-84056", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2419901", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5130349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940139", "sellingGeneralAndAdministrative": "2419901", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3626360", "commonStock": "13920313", "currentDebt": "None", "investments": "None", "totalAssets": "14271766", "longTermDebt": "1913538", "shortTermDebt": "8038225", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265618", "totalLiabilities": "617070", "otherCurrentAssets": "134425", "totalCurrentAssets": "260695", "currentLongTermDebt": "8024851", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14011070", "currentAccountsPayable": "412058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10001616", "totalShareholderEquity": "13654695", "capitalLeaseObligations": "63227", "otherCurrentLiabilities": "8332", "totalCurrentLiabilities": "117070", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "117506", "commonStockSharesOutstanding": "25383334", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618082", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-207392", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134884", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7083588, "cost_of_revenue": 5130349, "gross_profit": 1953239, "research_and_development": null, "selling_general_admin": 2419901, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -466662, "depreciation_amortisation": 940139, "ebitda": 473477, "interest_expense": 121108, "interest_income": null, "other_non_operating": null, "pretax_income": -313436, "tax_provision": -84056, "effective_tax_rate": null, "net_income": -229380, "net_income_continuing_ops": null, "net_income_to_common": -229380, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117506, "short_term_investments": null, "net_receivables": 8765, "inventory": 3626360, "other_current_assets": null, "total_current_assets": 260695, "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": 14011070, "total_assets": 14271766, "short_term_debt": 8038225, "accounts_payable": 412058, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117070, "long_term_debt": 1913538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500000, "total_liabilities": 617070, "total_debt": 9951763, "preferred_stock": null, "minority_interest": null, "retained_earnings": -265618, "total_equity": 13654695, "shares_outstanding": 25383334, "operating_cash_flow": -207392, "stock_based_compensation": null, "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": 134884, "free_cash_flow": -207392, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-466662", "ebitda": "473477", "netIncome": "-229380", "grossProfit": "1953239", "depreciation": "None", "totalRevenue": "7083588", "costOfRevenue": "5130349", "interestIncome": "None", "incomeBeforeTax": "-313436", "interestExpense": "121108", "operatingIncome": "-466662", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-84056", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2419901", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5130349", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940139", "sellingGeneralAndAdministrative": "2419901", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3626360", "commonStock": "13920313", "currentDebt": "None", "investments": "None", "totalAssets": "14271766", "longTermDebt": "1913538", "shortTermDebt": "8038225", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-265618", "totalLiabilities": "617070", "otherCurrentAssets": "134425", "totalCurrentAssets": "260695", "currentLongTermDebt": "8024851", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8765", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14011070", "currentAccountsPayable": "412058", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10001616", "totalShareholderEquity": "13654695", "capitalLeaseObligations": "63227", "otherCurrentLiabilities": "8332", "totalCurrentLiabilities": "117070", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "500000", "cashAndShortTermInvestments": "117506", "commonStockSharesOutstanding": "25383334", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117506", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "618082", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-207392", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134884", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "income_statement": { "revenue": 6891497, "cost_of_revenue": 5487894, "gross_profit": 1403603, "ebit": 6038, "ebitda": 736725, "pretax_income": -92587, "tax_provision": -21082, "net_income": -71505, "net_income_to_common": -71505, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190012, "total_current_assets": 364317, "total_assets": 147691141, "short_term_debt": 13374, "long_term_debt": null, "total_debt": 13374, "total_liabilities": 5268723, "total_equity": 142422418, "shares_outstanding": 19166667, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -117904, "capital_expenditure": 4, "free_cash_flow": -117900, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 140355, "ticker_id": 7529, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:33:29.508043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6038", "ebitda": "736725", "netIncome": "-71505", "grossProfit": "1403603", "depreciation": "None", "totalRevenue": "6891497", "costOfRevenue": "5487894", "interestIncome": "None", "incomeBeforeTax": "-92587", "interestExpense": "None", "operatingIncome": "6038", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-21082", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1397565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5487894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730687", "sellingGeneralAndAdministrative": "1397565", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "146981918", "currentDebt": "None", "investments": "None", "totalAssets": "147691141", "longTermDebt": "None", "shortTermDebt": "13374", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4559500", "totalLiabilities": "5268723", "otherCurrentAssets": "174305", "totalCurrentAssets": "364317", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147326824", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "142422418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82700", "totalCurrentLiabilities": "237473", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5031250", "cashAndShortTermInvestments": "190012", "commonStockSharesOutstanding": "19166667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190012", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "336890", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-117904", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24767", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6891497, "cost_of_revenue": 5487894, "gross_profit": 1403603, "research_and_development": null, "selling_general_admin": 1397565, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6038, "depreciation_amortisation": 730687, "ebitda": 736725, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -92587, "tax_provision": -21082, "effective_tax_rate": null, "net_income": -71505, "net_income_continuing_ops": null, "net_income_to_common": -71505, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190012, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 364317, "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": 147326824, "total_assets": 147691141, "short_term_debt": 13374, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237473, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5031250, "total_liabilities": 5268723, "total_debt": 13374, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4559500, "total_equity": 142422418, "shares_outstanding": 19166667, "operating_cash_flow": -117904, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "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": 24767, "free_cash_flow": -117900, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6038", "ebitda": "736725", "netIncome": "-71505", "grossProfit": "1403603", "depreciation": "None", "totalRevenue": "6891497", "costOfRevenue": "5487894", "interestIncome": "None", "incomeBeforeTax": "-92587", "interestExpense": "None", "operatingIncome": "6038", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-21082", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1397565", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5487894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730687", "sellingGeneralAndAdministrative": "1397565", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "146981918", "currentDebt": "None", "investments": "None", "totalAssets": "147691141", "longTermDebt": "None", "shortTermDebt": "13374", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4559500", "totalLiabilities": "5268723", "otherCurrentAssets": "174305", "totalCurrentAssets": "364317", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "147326824", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "142422418", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "82700", "totalCurrentLiabilities": "237473", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5031250", "cashAndShortTermInvestments": "190012", "commonStockSharesOutstanding": "19166667", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190012", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "336890", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-117904", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24767", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": 4, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }