{ "ticker": { "uuid": "0b439dc1-65f0-4e2b-b4ce-6efda7abc684", "symbol": "BTBD", "name": "Bt Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/0b439dc1-65f0-4e2b-b4ce-6efda7abc684/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b439dc1-65f0-4e2b-b4ce-6efda7abc684/" }, "ticker_metadata": { "id": 5162, "uuid": "0b439dc1-65f0-4e2b-b4ce-6efda7abc684", "symbol": "BTBD", "name": "Bt Brands Inc", "asset_type": "equity", "market_cap": 7112400, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Bt Brands Inc. is an innovative leader in the consumer packaged goods sector, dedicated to delivering high-quality, health-oriented products designed for today's environmentally conscious consumers. The company's commitment to sustainability and innovation enhances its competitive edge while addressing the increasing demand for premium offerings in both established and emerging markets. With a robust growth strategy and a focus on adapting to evolving consumer preferences, Bt Brands represents an appealing investment opportunity for institutional investors seeking to capitalize on the trajectory of sustainable and health-focused consumer trends.", "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": "0b439dc1-65f0-4e2b-b4ce-6efda7abc684", "symbol": "BTBD", "name": "Bt Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/0b439dc1-65f0-4e2b-b4ce-6efda7abc684/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b439dc1-65f0-4e2b-b4ce-6efda7abc684/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1.14, "market_cap": 7016461.74, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0135, "shareholder_yield": 0, "roe": -0.1951, "piotroski_f_score": 7, "momentum_12_1": -0.1752, "volatility_252d": 1.0211 }, "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": "2026-06-07T06:46:36.171249+00:00", "batch_id": "" }, "size": { "price_close": 1.14, "market_cap": 7016461.74, "market_cap_usd": 7016461.74, "enterprise_value": 8399811.74, "shares_outstanding": 6154791, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2345, "ptbv_ratio": 1.5265, "ps_ratio": 0.5356, "pcf_ratio": 14.2044, "pfcf_ratio": 11.459, "ev_ebitda": 74.2361, "ev_ebit": -15.8268, "ev_sales": 0.6412, "ev_fcf": 13.7182, "earnings_yield": null, "fcf_yield": 0.0729, "price_to_sales": 0.5356, "price_to_book": 1.2345, "price_to_cashflow": 14.2044, "ebitda_to_ev": 0.0135, "sales_yield": 1.5595 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2431, "operating_margin": -0.0405, "net_margin": -0.0847, "ebitda_margin": 0.0086, "fcf_margin": 0.0467, "roe": -0.1951, "roa": -0.1111, "roic": -0.0563, "roc_greenblatt": null, "asset_turnover": 1.3127, "cash_conversion": -0.5521, "accruals_ratio": -0.1606, "sbc_to_revenue": 0.0096, "piotroski_f_score": 7, "altman_z_score": 1.7805, "earnings_stability_5y": 1.9301, "revenue_stability_5y": 0.301, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3191, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7557, "net_debt_to_ebitda": 12.2258, "debt_to_assets": 0.2403, "interest_coverage": -6.5115, "current_ratio": 4.1134, "quick_ratio": 3.4835, "net_debt": 1383350, "local_beta": 0.0038, "volatility_252d": 1.0211, "volatility_60d": 2.1511, "max_drawdown_12m": -0.5304, "risk_adjusted_momentum": -0.1716 }, "growth": { "revenue_growth_1y": -0.1188, "revenue_growth_3y_cagr": 0.0229, "revenue_growth_5y_cagr": 0.1057, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0725, "revenue_growth": -0.1188, "earnings_growth": null }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.2597, "price_return_6m": -0.283, "price_return_9m": -0.5043, "price_return_12m": -0.1752, "price_return_12m_ex1m": -0.1752, "momentum_6m": -0.283, "momentum_12m": -0.1752, "momentum_12_1": -0.1752, "distance_from_52w_high": -0.5043, "distance_from_52w_low": 0.0556, "relative_strength": -0.3332 }, "raw_ttm": { "revenue_ttm": 13099190, "gross_profit_ttm": 3184326, "ebit_ttm": -530734, "ebitda_ttm": 113150, "net_income_ttm": -1109001, "eps_diluted_ttm": -0.1802, "operating_cash_flow_ttm": 493965, "capital_expenditure_ttm": 118347, "fcf_ttm": 612312, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81507, "cash_and_equivalents": 1014988, "total_current_assets": 5239820, "total_current_liabilities": 1273857, "net_ppe": null, "total_assets": 9978880, "total_debt": 2398338, "total_equity": 5683752, "net_working_capital": 3499350, "book_value_per_share": 0.9235, "retained_earnings": -5799949, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4596328, "tangible_book_per_share": 0.7468 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.575, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.57, "momentum_percentile": 0.58, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 530, "ticker_id": 5162, "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": "2026-06-07T06:46:36.171249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.14, "market_cap": 7016461.74, "market_cap_usd": 7016461.74, "enterprise_value": 8399811.74, "shares_outstanding": 6154791, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.23447711, "ptbv_ratio": 1.52653634, "ps_ratio": 0.53564089, "pcf_ratio": 14.20437023, "pfcf_ratio": 11.45896494, "ev_ebitda": 74.23607371, "ev_ebit": -15.8267828, "ev_sales": 0.64124665, "ev_fcf": 13.718189, "earnings_yield": null, "fcf_yield": 0.07289592, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24309335, "operating_margin": -0.04051655, "net_margin": -0.0846618, "ebitda_margin": 0.00863794, "fcf_margin": 0.04674426, "roe": -0.19511777, "roa": -0.11113482, "roic": -0.05632443, "roc_greenblatt": null, "asset_turnover": 1.3126914, "cash_conversion": -0.55212935, "accruals_ratio": -0.16063586, "sbc_to_revenue": 0.00964754, "debt_to_equity": 0.75568533, "net_debt_to_ebitda": 12.22580645, "debt_to_assets": 0.2403414, "interest_coverage": -6.51151435, "current_ratio": 4.11335024, "quick_ratio": 3.483464, "net_debt": 1383350, "revenue_growth_1y": -0.11875409, "revenue_growth_3y_cagr": 0.02289453, "revenue_growth_5y_cagr": 0.10571913, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07250336, "piotroski_f_score": 7, "altman_z_score": 1.78054161, "earnings_stability_5y": 1.930087, "revenue_stability_5y": 0.301034, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.25974026, "price_return_6m": -0.28301887, "price_return_9m": -0.50434783, "price_return_12m": -0.1752279, "price_return_12m_ex1m": -0.1752279, "distance_from_52w_high": -0.50434783, "distance_from_52w_low": 0.05555556, "relative_strength": -0.33316895, "local_beta": 0.0038, "volatility_252d": 1.021116, "volatility_60d": 2.151126, "max_drawdown_12m": -0.53043478, "revenue_ttm": 13099190, "gross_profit_ttm": 3184326, "ebit_ttm": -530734, "ebitda_ttm": 113150, "net_income_ttm": -1109001, "eps_diluted_ttm": -0.180185, "operating_cash_flow_ttm": 493965, "capital_expenditure_ttm": 118347, "fcf_ttm": 612312, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81507, "cash_and_equivalents": 1014988, "total_current_assets": 5239820, "total_current_liabilities": 1273857, "net_ppe": null, "total_assets": 9978880, "total_debt": 2398338, "total_equity": 5683752, "net_working_capital": 3499350, "book_value_per_share": 0.92346791, "retained_earnings": -5799949, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4596328, "tangible_book_per_share": 0.74678864, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.14, "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1951, "momentum_12_1": -0.1752, "complete_fields": { "id": 530, "ticker_id": 5162, "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": "2026-06-07T06:46:36.171249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.14, "market_cap": 7016461.74, "market_cap_usd": 7016461.74, "enterprise_value": 8399811.74, "shares_outstanding": 6154791, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.23447711, "ptbv_ratio": 1.52653634, "ps_ratio": 0.53564089, "pcf_ratio": 14.20437023, "pfcf_ratio": 11.45896494, "ev_ebitda": 74.23607371, "ev_ebit": -15.8267828, "ev_sales": 0.64124665, "ev_fcf": 13.718189, "earnings_yield": null, "fcf_yield": 0.07289592, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24309335, "operating_margin": -0.04051655, "net_margin": -0.0846618, "ebitda_margin": 0.00863794, "fcf_margin": 0.04674426, "roe": -0.19511777, "roa": -0.11113482, "roic": -0.05632443, "roc_greenblatt": null, "asset_turnover": 1.3126914, "cash_conversion": -0.55212935, "accruals_ratio": -0.16063586, "sbc_to_revenue": 0.00964754, "debt_to_equity": 0.75568533, "net_debt_to_ebitda": 12.22580645, "debt_to_assets": 0.2403414, "interest_coverage": -6.51151435, "current_ratio": 4.11335024, "quick_ratio": 3.483464, "net_debt": 1383350, "revenue_growth_1y": -0.11875409, "revenue_growth_3y_cagr": 0.02289453, "revenue_growth_5y_cagr": 0.10571913, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.07250336, "piotroski_f_score": 7, "altman_z_score": 1.78054161, "earnings_stability_5y": 1.930087, "revenue_stability_5y": 0.301034, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.25974026, "price_return_6m": -0.28301887, "price_return_9m": -0.50434783, "price_return_12m": -0.1752279, "price_return_12m_ex1m": -0.1752279, "distance_from_52w_high": -0.50434783, "distance_from_52w_low": 0.05555556, "relative_strength": -0.33316895, "local_beta": 0.0038, "volatility_252d": 1.021116, "volatility_60d": 2.151126, "max_drawdown_12m": -0.53043478, "revenue_ttm": 13099190, "gross_profit_ttm": 3184326, "ebit_ttm": -530734, "ebitda_ttm": 113150, "net_income_ttm": -1109001, "eps_diluted_ttm": -0.180185, "operating_cash_flow_ttm": 493965, "capital_expenditure_ttm": 118347, "fcf_ttm": 612312, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 81507, "cash_and_equivalents": 1014988, "total_current_assets": 5239820, "total_current_liabilities": 1273857, "net_ppe": null, "total_assets": 9978880, "total_debt": 2398338, "total_equity": 5683752, "net_working_capital": 3499350, "book_value_per_share": 0.92346791, "retained_earnings": -5799949, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4596328, "tangible_book_per_share": 0.74678864, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 46, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 13486629, "cost_of_revenue": 9605546, "gross_profit": 3881083, "ebit": -606218, "ebitda": 42486, "pretax_income": -687839, "tax_provision": 206000, "net_income": -687839, "net_income_to_common": -687839, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 846167, "total_current_assets": 5897974, "total_assets": 10745052, "short_term_debt": 550470, "long_term_debt": 1899592, "total_debt": 2450062, "total_liabilities": 4326664, "total_equity": 6418388, "shares_outstanding": 6154724, "goodwill_and_intangibles": 1101490 }, "cash_flow": { "operating_cash_flow": 284876, "capital_expenditure": 172925, "free_cash_flow": 457801, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33590, "ticker_id": 5162, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-606218", "ebitda": "42486", "netIncome": "-687839", "grossProfit": "3881083", "depreciation": "None", "totalRevenue": "13486629", "costOfRevenue": "9605546", "interestIncome": "148666", "incomeBeforeTax": "-687839", "interestExpense": "81621", "operatingIncome": "-391816", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "67045", "nonInterestIncome": "None", "operatingExpenses": "4272899", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9605546", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "648704", "sellingGeneralAndAdministrative": "2746070", "netIncomeFromContinuingOperations": "-687839" }, "balance": { "goodwill": "796220", "inventory": "230443", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "10745052", "longTermDebt": "1899592", "shortTermDebt": "550470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305270", "reportedCurrency": "USD", "retainedEarnings": "-5048938", "totalLiabilities": "4326664", "otherCurrentAssets": "1170725", "totalCurrentAssets": "5897974", "currentLongTermDebt": "191531", "longTermInvestments": "0", "shortTermInvestments": "3596133", "currentNetReceivables": "54506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4847078", "currentAccountsPayable": "245226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1759979", "totalShareholderEquity": "6418388", "capitalLeaseObligations": "1568448", "otherCurrentLiabilities": "421867", "totalCurrentLiabilities": "1217563", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3109101", "cashAndShortTermInvestments": "846167", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "305270", "cashAndCashEquivalentsAtCarryingValue": "846167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-687839", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "42160", "operatingCashflow": "284876", "capitalExpenditures": "172925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329720", "cashflowFromInvestment": "-1060404", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "648704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13486629, "cost_of_revenue": 9605546, "gross_profit": 3881083, "research_and_development": null, "selling_general_admin": 2746070, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -606218, "depreciation_amortisation": 648704, "ebitda": 42486, "interest_expense": 81621, "interest_income": null, "other_non_operating": null, "pretax_income": -687839, "tax_provision": 206000, "effective_tax_rate": null, "net_income": -687839, "net_income_continuing_ops": -687839, "net_income_to_common": -687839, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 846167, "short_term_investments": 3596133, "net_receivables": 54506, "inventory": 230443, "other_current_assets": null, "total_current_assets": 5897974, "net_ppe": null, "goodwill": 796220, "intangible_assets": 305270, "goodwill_and_intangibles": 1101490, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4847078, "total_assets": 10745052, "short_term_debt": 550470, "accounts_payable": 245226, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1217563, "long_term_debt": 1899592, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3109101, "total_liabilities": 4326664, "total_debt": 2450062, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5048938, "total_equity": 6418388, "shares_outstanding": 6154724, "operating_cash_flow": 284876, "stock_based_compensation": 141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172925, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1060404, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -329720, "free_cash_flow": 457801, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-606218", "ebitda": "42486", "netIncome": "-687839", "grossProfit": "3881083", "depreciation": "None", "totalRevenue": "13486629", "costOfRevenue": "9605546", "interestIncome": "148666", "incomeBeforeTax": "-687839", "interestExpense": "81621", "operatingIncome": "-391816", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "67045", "nonInterestIncome": "None", "operatingExpenses": "4272899", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9605546", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "648704", "sellingGeneralAndAdministrative": "2746070", "netIncomeFromContinuingOperations": "-687839" }, "balance": { "goodwill": "796220", "inventory": "230443", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "10745052", "longTermDebt": "1899592", "shortTermDebt": "550470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305270", "reportedCurrency": "USD", "retainedEarnings": "-5048938", "totalLiabilities": "4326664", "otherCurrentAssets": "1170725", "totalCurrentAssets": "5897974", "currentLongTermDebt": "191531", "longTermInvestments": "0", "shortTermInvestments": "3596133", "currentNetReceivables": "54506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4847078", "currentAccountsPayable": "245226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1759979", "totalShareholderEquity": "6418388", "capitalLeaseObligations": "1568448", "otherCurrentLiabilities": "421867", "totalCurrentLiabilities": "1217563", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3109101", "cashAndShortTermInvestments": "846167", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "305270", "cashAndCashEquivalentsAtCarryingValue": "846167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-687839", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "42160", "operatingCashflow": "284876", "capitalExpenditures": "172925", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-329720", "cashflowFromInvestment": "-1060404", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "648704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 14823472, "cost_of_revenue": 11734153, "gross_profit": 3089319, "ebit": -2005302, "ebitda": -1262442, "pretax_income": -2105208, "tax_provision": 206000, "net_income": -2311208, "net_income_to_common": -2311208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1951415, "total_current_assets": 4999404, "total_assets": 11996797, "short_term_debt": 459520, "long_term_debt": 2091335, "total_debt": 2550855, "total_liabilities": 5031570, "total_equity": 6965227, "shares_outstanding": 6194842, "goodwill_and_intangibles": 1164019 }, "cash_flow": { "operating_cash_flow": -723505, "capital_expenditure": 494064, "free_cash_flow": -229441, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33595, "ticker_id": 5162, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2005302", "ebitda": "-1262442", "netIncome": "-2311208", "grossProfit": "3089319", "depreciation": "None", "totalRevenue": "14823472", "costOfRevenue": "11734153", "interestIncome": "178279", "incomeBeforeTax": "-2105208", "interestExpense": "99906", "operatingIncome": "-1710436", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "78373", "nonInterestIncome": "None", "operatingExpenses": "4799755", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11734153", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742860", "sellingGeneralAndAdministrative": "3094608", "netIncomeFromContinuingOperations": "-2311208" }, "balance": { "goodwill": "796220", "inventory": "272603", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11996797", "longTermDebt": "2091335", "shortTermDebt": "459520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "367799", "reportedCurrency": "USD", "retainedEarnings": "-4361099", "totalLiabilities": "5031570", "otherCurrentAssets": "386372", "totalCurrentAssets": "4999404", "currentLongTermDebt": "185009", "longTermInvestments": "304439", "shortTermInvestments": "2319555", "currentNetReceivables": "69459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6997393", "currentAccountsPayable": "612059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4048155", "totalShareholderEquity": "6965227", "capitalLeaseObligations": "1771811", "otherCurrentLiabilities": "260398", "totalCurrentLiabilities": "1442935", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3588635", "cashAndShortTermInvestments": "1951415", "commonStockSharesOutstanding": "6194842", "intangibleAssetsExcludingGoodwill": "367799", "cashAndCashEquivalentsAtCarryingValue": "1951415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2311208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6270", "operatingCashflow": "-723505", "capitalExpenditures": "494064", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440849", "cashflowFromInvestment": "-2184677", "stockBasedCompensation": "230500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742860", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14823472, "cost_of_revenue": 11734153, "gross_profit": 3089319, "research_and_development": null, "selling_general_admin": 3094608, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2005302, "depreciation_amortisation": 742860, "ebitda": -1262442, "interest_expense": 99906, "interest_income": null, "other_non_operating": null, "pretax_income": -2105208, "tax_provision": 206000, "effective_tax_rate": null, "net_income": -2311208, "net_income_continuing_ops": -2311208, "net_income_to_common": -2311208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1951415, "short_term_investments": 2319555, "net_receivables": 69459, "inventory": 272603, "other_current_assets": null, "total_current_assets": 4999404, "net_ppe": null, "goodwill": 796220, "intangible_assets": 367799, "goodwill_and_intangibles": 1164019, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6997393, "total_assets": 11996797, "short_term_debt": 459520, "accounts_payable": 612059, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442935, "long_term_debt": 2091335, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3588635, "total_liabilities": 5031570, "total_debt": 2550855, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4361099, "total_equity": 6965227, "shares_outstanding": 6194842, "operating_cash_flow": -723505, "stock_based_compensation": 230500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 494064, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2184677, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -440849, "free_cash_flow": -229441, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2005302", "ebitda": "-1262442", "netIncome": "-2311208", "grossProfit": "3089319", "depreciation": "None", "totalRevenue": "14823472", "costOfRevenue": "11734153", "interestIncome": "178279", "incomeBeforeTax": "-2105208", "interestExpense": "99906", "operatingIncome": "-1710436", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "206000", "reportedCurrency": "USD", "netInterestIncome": "78373", "nonInterestIncome": "None", "operatingExpenses": "4799755", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11734153", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742860", "sellingGeneralAndAdministrative": "3094608", "netIncomeFromContinuingOperations": "-2311208" }, "balance": { "goodwill": "796220", "inventory": "272603", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11996797", "longTermDebt": "2091335", "shortTermDebt": "459520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "367799", "reportedCurrency": "USD", "retainedEarnings": "-4361099", "totalLiabilities": "5031570", "otherCurrentAssets": "386372", "totalCurrentAssets": "4999404", "currentLongTermDebt": "185009", "longTermInvestments": "304439", "shortTermInvestments": "2319555", "currentNetReceivables": "69459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6997393", "currentAccountsPayable": "612059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4048155", "totalShareholderEquity": "6965227", "capitalLeaseObligations": "1771811", "otherCurrentLiabilities": "260398", "totalCurrentLiabilities": "1442935", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3588635", "cashAndShortTermInvestments": "1951415", "commonStockSharesOutstanding": "6194842", "intangibleAssetsExcludingGoodwill": "367799", "cashAndCashEquivalentsAtCarryingValue": "1951415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2311208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6270", "operatingCashflow": "-723505", "capitalExpenditures": "494064", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-440849", "cashflowFromInvestment": "-2184677", "stockBasedCompensation": "230500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142794", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742860", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 14076653, "cost_of_revenue": 11055518, "gross_profit": 3021135, "ebit": -934760, "ebitda": -336220, "pretax_income": -1032368, "tax_provision": -145000, "net_income": -887368, "net_income_to_common": -887368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5300446, "total_current_assets": 7228573, "total_assets": 14609212, "short_term_debt": 514554, "long_term_debt": 2269771, "total_debt": 2784325, "total_liabilities": 5420483, "total_equity": 9188729, "shares_outstanding": 6261631, "goodwill_and_intangibles": 1066333 }, "cash_flow": { "operating_cash_flow": -258787, "capital_expenditure": 488388, "free_cash_flow": 229601, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33600, "ticker_id": 5162, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-934760", "ebitda": "-336220", "netIncome": "-887368", "grossProfit": "3021135", "depreciation": "None", "totalRevenue": "14076653", "costOfRevenue": "11055518", "interestIncome": "193323", "incomeBeforeTax": "-1032368", "interestExpense": "97608", "operatingIncome": "-1382771", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "92799", "nonInterestIncome": "None", "operatingExpenses": "4403906", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11055518", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598540", "sellingGeneralAndAdministrative": "2963472", "netIncomeFromContinuingOperations": "-716760" }, "balance": { "goodwill": "671220", "inventory": "201333", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14609212", "longTermDebt": "2269771", "shortTermDebt": "514554", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "395113", "reportedCurrency": "USD", "retainedEarnings": "-2049891", "totalLiabilities": "5420483", "otherCurrentAssets": "305997", "totalCurrentAssets": "7228573", "currentLongTermDebt": "299228", "longTermInvestments": "1022806", "shortTermInvestments": "1392060", "currentNetReceivables": "28737", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380639", "currentAccountsPayable": "555247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384947", "totalShareholderEquity": "9188729", "capitalLeaseObligations": "1815948", "otherCurrentLiabilities": "311062", "totalCurrentLiabilities": "1550090", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3870393", "cashAndShortTermInvestments": "5300446", "commonStockSharesOutstanding": "6261631", "intangibleAssetsExcludingGoodwill": "395113", "cashAndCashEquivalentsAtCarryingValue": "5300446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-887368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42982", "operatingCashflow": "-258787", "capitalExpenditures": "488388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1304389", "cashflowFromInvestment": "4713044", "stockBasedCompensation": "174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250525", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598540", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14076653, "cost_of_revenue": 11055518, "gross_profit": 3021135, "research_and_development": null, "selling_general_admin": 2963472, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -934760, "depreciation_amortisation": 598540, "ebitda": -336220, "interest_expense": 97608, "interest_income": null, "other_non_operating": null, "pretax_income": -1032368, "tax_provision": -145000, "effective_tax_rate": null, "net_income": -887368, "net_income_continuing_ops": -716760, "net_income_to_common": -887368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5300446, "short_term_investments": 1392060, "net_receivables": 28737, "inventory": 201333, "other_current_assets": null, "total_current_assets": 7228573, "net_ppe": null, "goodwill": 671220, "intangible_assets": 395113, "goodwill_and_intangibles": 1066333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7380639, "total_assets": 14609212, "short_term_debt": 514554, "accounts_payable": 555247, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550090, "long_term_debt": 2269771, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3870393, "total_liabilities": 5420483, "total_debt": 2784325, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049891, "total_equity": 9188729, "shares_outstanding": 6261631, "operating_cash_flow": -258787, "stock_based_compensation": 174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 488388, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4713044, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1304389, "free_cash_flow": 229601, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-934760", "ebitda": "-336220", "netIncome": "-887368", "grossProfit": "3021135", "depreciation": "None", "totalRevenue": "14076653", "costOfRevenue": "11055518", "interestIncome": "193323", "incomeBeforeTax": "-1032368", "interestExpense": "97608", "operatingIncome": "-1382771", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000", "reportedCurrency": "USD", "netInterestIncome": "92799", "nonInterestIncome": "None", "operatingExpenses": "4403906", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11055518", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "598540", "sellingGeneralAndAdministrative": "2963472", "netIncomeFromContinuingOperations": "-716760" }, "balance": { "goodwill": "671220", "inventory": "201333", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14609212", "longTermDebt": "2269771", "shortTermDebt": "514554", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "395113", "reportedCurrency": "USD", "retainedEarnings": "-2049891", "totalLiabilities": "5420483", "otherCurrentAssets": "305997", "totalCurrentAssets": "7228573", "currentLongTermDebt": "299228", "longTermInvestments": "1022806", "shortTermInvestments": "1392060", "currentNetReceivables": "28737", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380639", "currentAccountsPayable": "555247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384947", "totalShareholderEquity": "9188729", "capitalLeaseObligations": "1815948", "otherCurrentLiabilities": "311062", "totalCurrentLiabilities": "1550090", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3870393", "cashAndShortTermInvestments": "5300446", "commonStockSharesOutstanding": "6261631", "intangibleAssetsExcludingGoodwill": "395113", "cashAndCashEquivalentsAtCarryingValue": "5300446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-887368", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42982", "operatingCashflow": "-258787", "capitalExpenditures": "488388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1304389", "cashflowFromInvestment": "4713044", "stockBasedCompensation": "174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250525", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "598540", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 12601169, "cost_of_revenue": 8981158, "gross_profit": 3620011, "ebit": -627519, "ebitda": -178481, "pretax_income": -742285, "tax_provision": -180000, "net_income": -562285, "net_income_to_common": -562285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2150578, "total_current_assets": 8864093, "total_assets": 16769697, "short_term_debt": 1152416, "long_term_debt": 2658477, "total_debt": 3810893, "total_liabilities": 6617075, "total_equity": 10152622, "shares_outstanding": 6458810, "goodwill_and_intangibles": 1125198 }, "cash_flow": { "operating_cash_flow": 211798, "capital_expenditure": 478396, "free_cash_flow": 690194, "dividends_paid": 74866, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33605, "ticker_id": 5162, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-627519", "ebitda": "-178481", "netIncome": "-562285", "grossProfit": "3620011", "depreciation": "None", "totalRevenue": "12601169", "costOfRevenue": "8981158", "interestIncome": "125529", "incomeBeforeTax": "-742285", "interestExpense": "114766", "operatingIncome": "-391164", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "10763", "nonInterestIncome": "None", "operatingExpenses": "4011175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8981158", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449038", "sellingGeneralAndAdministrative": "2781573", "netIncomeFromContinuingOperations": "-562285" }, "balance": { "goodwill": "671220", "inventory": "158351", "commonStock": "12792", "currentDebt": "None", "investments": "None", "totalAssets": "16769697", "longTermDebt": "2658477", "shortTermDebt": "1152416", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "453978", "reportedCurrency": "USD", "retainedEarnings": "-1162523", "totalLiabilities": "6617075", "otherCurrentAssets": "483921", "totalCurrentAssets": "8864093", "currentLongTermDebt": "958986", "longTermInvestments": "1369186", "shortTermInvestments": "5994295", "currentNetReceivables": "76948", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7905604", "currentAccountsPayable": "448605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5635950", "totalShareholderEquity": "10152622", "capitalLeaseObligations": "2018487", "otherCurrentLiabilities": "247050", "totalCurrentLiabilities": "2133541", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4483534", "cashAndShortTermInvestments": "2150578", "commonStockSharesOutstanding": "6458810", "intangibleAssetsExcludingGoodwill": "453978", "cashAndCashEquivalentsAtCarryingValue": "2150578", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-562285", "profitLoss": "None", "dividendPayout": "74866", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-22851", "operatingCashflow": "211798", "capitalExpenditures": "478396", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "590695", "cashflowFromInvestment": "-11037547", "stockBasedCompensation": "118700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74866", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107012", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449038", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12601169, "cost_of_revenue": 8981158, "gross_profit": 3620011, "research_and_development": null, "selling_general_admin": 2781573, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -627519, "depreciation_amortisation": 449038, "ebitda": -178481, "interest_expense": 114766, "interest_income": null, "other_non_operating": null, "pretax_income": -742285, "tax_provision": -180000, "effective_tax_rate": null, "net_income": -562285, "net_income_continuing_ops": -562285, "net_income_to_common": -562285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2150578, "short_term_investments": 5994295, "net_receivables": 76948, "inventory": 158351, "other_current_assets": null, "total_current_assets": 8864093, "net_ppe": null, "goodwill": 671220, "intangible_assets": 453978, "goodwill_and_intangibles": 1125198, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7905604, "total_assets": 16769697, "short_term_debt": 1152416, "accounts_payable": 448605, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2133541, "long_term_debt": 2658477, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4483534, "total_liabilities": 6617075, "total_debt": 3810893, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1162523, "total_equity": 10152622, "shares_outstanding": 6458810, "operating_cash_flow": 211798, "stock_based_compensation": 118700, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 478396, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11037547, "dividends_paid": 74866, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 590695, "free_cash_flow": 690194, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-627519", "ebitda": "-178481", "netIncome": "-562285", "grossProfit": "3620011", "depreciation": "None", "totalRevenue": "12601169", "costOfRevenue": "8981158", "interestIncome": "125529", "incomeBeforeTax": "-742285", "interestExpense": "114766", "operatingIncome": "-391164", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "10763", "nonInterestIncome": "None", "operatingExpenses": "4011175", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8981158", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449038", "sellingGeneralAndAdministrative": "2781573", "netIncomeFromContinuingOperations": "-562285" }, "balance": { "goodwill": "671220", "inventory": "158351", "commonStock": "12792", "currentDebt": "None", "investments": "None", "totalAssets": "16769697", "longTermDebt": "2658477", "shortTermDebt": "1152416", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "453978", "reportedCurrency": "USD", "retainedEarnings": "-1162523", "totalLiabilities": "6617075", "otherCurrentAssets": "483921", "totalCurrentAssets": "8864093", "currentLongTermDebt": "958986", "longTermInvestments": "1369186", "shortTermInvestments": "5994295", "currentNetReceivables": "76948", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7905604", "currentAccountsPayable": "448605", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5635950", "totalShareholderEquity": "10152622", "capitalLeaseObligations": "2018487", "otherCurrentLiabilities": "247050", "totalCurrentLiabilities": "2133541", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4483534", "cashAndShortTermInvestments": "2150578", "commonStockSharesOutstanding": "6458810", "intangibleAssetsExcludingGoodwill": "453978", "cashAndCashEquivalentsAtCarryingValue": "2150578", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-562285", "profitLoss": "None", "dividendPayout": "74866", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-22851", "operatingCashflow": "211798", "capitalExpenditures": "478396", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "590695", "cashflowFromInvestment": "-11037547", "stockBasedCompensation": "118700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74866", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107012", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "449038", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 8451870, "cost_of_revenue": 5668958, "gross_profit": 2782912, "ebit": 980712, "ebitda": 1214739, "pretax_income": 807851, "tax_provision": 200000, "net_income": 607851, "net_income_to_common": 607851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12385632, "total_current_assets": 12564579, "total_assets": 14505727, "short_term_debt": 169908, "long_term_debt": 2833064, "total_debt": 3002972, "total_liabilities": 3877101, "total_equity": 10628626, "shares_outstanding": 4382848, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 813955, "capital_expenditure": 207920, "free_cash_flow": 1021875, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33610, "ticker_id": 5162, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "980712", "ebitda": "1214739", "netIncome": "607851", "grossProfit": "2782912", "depreciation": "None", "totalRevenue": "8451870", "costOfRevenue": "5668958", "interestIncome": "10916", "incomeBeforeTax": "807851", "interestExpense": "172861", "operatingIncome": "980712", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-172861", "nonInterestIncome": "None", "operatingExpenses": "1802200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5668958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234027", "sellingGeneralAndAdministrative": "1098351", "netIncomeFromContinuingOperations": "607851" }, "balance": { "goodwill": "0", "inventory": "79510", "commonStock": "12895", "currentDebt": "None", "investments": "None", "totalAssets": "14505727", "longTermDebt": "2833064", "shortTermDebt": "169908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600238", "totalLiabilities": "3877101", "otherCurrentAssets": "54372", "totalCurrentAssets": "12564579", "currentLongTermDebt": "169908", "longTermInvestments": "75000", "shortTermInvestments": "0", "currentNetReceivables": "72251", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1941148", "currentAccountsPayable": "291973", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1592338", "shortLongTermDebtTotal": "3002972", "totalShareholderEquity": "10628626", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "81852", "totalCurrentLiabilities": "925310", "otherNonCurrentLiabilities": "-273", "totalNonCurrentLiabilities": "2951791", "cashAndShortTermInvestments": "12385632", "commonStockSharesOutstanding": "4382848", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12385632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "607851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18934", "operatingCashflow": "813955", "capitalExpenditures": "207920", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10458353", "cashflowFromInvestment": "-207920", "stockBasedCompensation": "26250", "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": "234027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8451870, "cost_of_revenue": 5668958, "gross_profit": 2782912, "research_and_development": null, "selling_general_admin": 1098351, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 980712, "depreciation_amortisation": 234027, "ebitda": 1214739, "interest_expense": 172861, "interest_income": null, "other_non_operating": null, "pretax_income": 807851, "tax_provision": 200000, "effective_tax_rate": null, "net_income": 607851, "net_income_continuing_ops": 607851, "net_income_to_common": 607851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12385632, "short_term_investments": 0, "net_receivables": 72251, "inventory": 79510, "other_current_assets": null, "total_current_assets": 12564579, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1941148, "total_assets": 14505727, "short_term_debt": 169908, "accounts_payable": 291973, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 925310, "long_term_debt": 2833064, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2951791, "total_liabilities": 3877101, "total_debt": 3002972, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600238, "total_equity": 10628626, "shares_outstanding": 4382848, "operating_cash_flow": 813955, "stock_based_compensation": 26250, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207920, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207920, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10458353, "free_cash_flow": 1021875, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "980712", "ebitda": "1214739", "netIncome": "607851", "grossProfit": "2782912", "depreciation": "None", "totalRevenue": "8451870", "costOfRevenue": "5668958", "interestIncome": "10916", "incomeBeforeTax": "807851", "interestExpense": "172861", "operatingIncome": "980712", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "200000", "reportedCurrency": "USD", "netInterestIncome": "-172861", "nonInterestIncome": "None", "operatingExpenses": "1802200", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5668958", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234027", "sellingGeneralAndAdministrative": "1098351", "netIncomeFromContinuingOperations": "607851" }, "balance": { "goodwill": "0", "inventory": "79510", "commonStock": "12895", "currentDebt": "None", "investments": "None", "totalAssets": "14505727", "longTermDebt": "2833064", "shortTermDebt": "169908", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-600238", "totalLiabilities": "3877101", "otherCurrentAssets": "54372", "totalCurrentAssets": "12564579", "currentLongTermDebt": "169908", "longTermInvestments": "75000", "shortTermInvestments": "0", "currentNetReceivables": "72251", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1941148", "currentAccountsPayable": "291973", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1592338", "shortLongTermDebtTotal": "3002972", "totalShareholderEquity": "10628626", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "81852", "totalCurrentLiabilities": "925310", "otherNonCurrentLiabilities": "-273", "totalNonCurrentLiabilities": "2951791", "cashAndShortTermInvestments": "12385632", "commonStockSharesOutstanding": "4382848", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12385632", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "607851", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18934", "operatingCashflow": "813955", "capitalExpenditures": "207920", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10458353", "cashflowFromInvestment": "-207920", "stockBasedCompensation": "26250", "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": "234027", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 8159796, "cost_of_revenue": 5426765, "gross_profit": 2733031, "ebit": 1099751, "ebitda": 1289138, "pretax_income": 921992, "tax_provision": 130000, "net_income": 791992, "net_income_to_common": 791992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1321244, "total_current_assets": 1406198, "total_assets": 3389165, "short_term_debt": 245306, "long_term_debt": 2938983, "total_debt": 3184289, "total_liabilities": 4091488, "total_equity": -702323, "shares_outstanding": 4047501, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1397449, "capital_expenditure": 154420, "free_cash_flow": 1551869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33615, "ticker_id": 5162, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1099751", "ebitda": "1289138", "netIncome": "791992", "grossProfit": "2733031", "depreciation": "None", "totalRevenue": "8159796", "costOfRevenue": "5426765", "interestIncome": "103623", "incomeBeforeTax": "921992", "interestExpense": "177757", "operatingIncome": "529368", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-74134", "nonInterestIncome": "None", "operatingExpenses": "2203663", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5426765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189387", "sellingGeneralAndAdministrative": "1397228", "netIncomeFromContinuingOperations": "791992" }, "balance": { "goodwill": "None", "inventory": "60576", "commonStock": "8095", "currentDebt": "None", "investments": "None", "totalAssets": "3389165", "longTermDebt": "2938983", "shortTermDebt": "245306", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1208089", "totalLiabilities": "4091488", "otherCurrentAssets": "5348", "totalCurrentAssets": "1406198", "currentLongTermDebt": "245306", "longTermInvestments": "75000", "shortTermInvestments": "179000", "currentNetReceivables": "19030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982967", "currentAccountsPayable": "270487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1632457", "shortLongTermDebtTotal": "3184289", "totalShareholderEquity": "-702323", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238648", "totalCurrentLiabilities": "1034505", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3056983", "cashAndShortTermInvestments": "1321244", "commonStockSharesOutstanding": "4047501", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1321244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791992", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4144", "operatingCashflow": "1397449", "capitalExpenditures": "154420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358956", "cashflowFromInvestment": "24580", "stockBasedCompensation": "190493", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189387", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8159796, "cost_of_revenue": 5426765, "gross_profit": 2733031, "research_and_development": null, "selling_general_admin": 1397228, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1099751, "depreciation_amortisation": 189387, "ebitda": 1289138, "interest_expense": 177757, "interest_income": null, "other_non_operating": null, "pretax_income": 921992, "tax_provision": 130000, "effective_tax_rate": null, "net_income": 791992, "net_income_continuing_ops": 791992, "net_income_to_common": 791992, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1321244, "short_term_investments": 179000, "net_receivables": 19030, "inventory": 60576, "other_current_assets": null, "total_current_assets": 1406198, "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": 1982967, "total_assets": 3389165, "short_term_debt": 245306, "accounts_payable": 270487, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034505, "long_term_debt": 2938983, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3056983, "total_liabilities": 4091488, "total_debt": 3184289, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1208089, "total_equity": -702323, "shares_outstanding": 4047501, "operating_cash_flow": 1397449, "stock_based_compensation": 190493, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154420, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24580, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358956, "free_cash_flow": 1551869, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1099751", "ebitda": "1289138", "netIncome": "791992", "grossProfit": "2733031", "depreciation": "None", "totalRevenue": "8159796", "costOfRevenue": "5426765", "interestIncome": "103623", "incomeBeforeTax": "921992", "interestExpense": "177757", "operatingIncome": "529368", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-74134", "nonInterestIncome": "None", "operatingExpenses": "2203663", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5426765", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189387", "sellingGeneralAndAdministrative": "1397228", "netIncomeFromContinuingOperations": "791992" }, "balance": { "goodwill": "None", "inventory": "60576", "commonStock": "8095", "currentDebt": "None", "investments": "None", "totalAssets": "3389165", "longTermDebt": "2938983", "shortTermDebt": "245306", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1208089", "totalLiabilities": "4091488", "otherCurrentAssets": "5348", "totalCurrentAssets": "1406198", "currentLongTermDebt": "245306", "longTermInvestments": "75000", "shortTermInvestments": "179000", "currentNetReceivables": "19030", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1982967", "currentAccountsPayable": "270487", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1632457", "shortLongTermDebtTotal": "3184289", "totalShareholderEquity": "-702323", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238648", "totalCurrentLiabilities": "1034505", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3056983", "cashAndShortTermInvestments": "1321244", "commonStockSharesOutstanding": "4047501", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1321244", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "791992", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4144", "operatingCashflow": "1397449", "capitalExpenditures": "154420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358956", "cashflowFromInvestment": "24580", "stockBasedCompensation": "190493", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-258101", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189387", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 6480564, "cost_of_revenue": 4714545, "gross_profit": 1766019, "ebit": -359036, "ebitda": -147949, "pretax_income": -568577, "tax_provision": -102000, "net_income": -368577, "net_income_to_common": -368577, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258101, "total_current_assets": 336825, "total_assets": 2633539, "short_term_debt": 277666, "long_term_debt": 3221035, "total_debt": 3498701, "total_liabilities": 4029854, "total_equity": -1396315, "shares_outstanding": 4043989, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 50489, "capital_expenditure": 154420, "free_cash_flow": 204909, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33619, "ticker_id": 5162, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-359036", "ebitda": "-147949", "netIncome": "-368577", "grossProfit": "1766019", "depreciation": "None", "totalRevenue": "6480564", "costOfRevenue": "4714545", "interestIncome": "4402", "incomeBeforeTax": "-568577", "interestExpense": "207841", "operatingIncome": "-373548", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-203439", "nonInterestIncome": "None", "operatingExpenses": "2139567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4714545", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211087", "sellingGeneralAndAdministrative": "1279790", "netIncomeFromContinuingOperations": "-368577" }, "balance": { "goodwill": "None", "inventory": "56432", "commonStock": "8095", "currentDebt": "None", "investments": "None", "totalAssets": "2633539", "longTermDebt": "3221035", "shortTermDebt": "277666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1902081", "totalLiabilities": "4029854", "otherCurrentAssets": "6928", "totalCurrentAssets": "336825", "currentLongTermDebt": "277666", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15363", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296715", "currentAccountsPayable": "321855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1650012", "shortLongTermDebtTotal": "3498701", "totalShareholderEquity": "-1396315", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97003", "totalCurrentLiabilities": "805151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3224703", "cashAndShortTermInvestments": "258101", "commonStockSharesOutstanding": "4043989", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "258101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466577", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2152", "operatingCashflow": "50489", "capitalExpenditures": "154420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276899", "cashflowFromInvestment": "-179000", "stockBasedCompensation": "13500", "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": "211087", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6480564, "cost_of_revenue": 4714545, "gross_profit": 1766019, "research_and_development": null, "selling_general_admin": 1279790, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -359036, "depreciation_amortisation": 211087, "ebitda": -147949, "interest_expense": 207841, "interest_income": null, "other_non_operating": null, "pretax_income": -568577, "tax_provision": -102000, "effective_tax_rate": null, "net_income": -368577, "net_income_continuing_ops": -368577, "net_income_to_common": -368577, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258101, "short_term_investments": null, "net_receivables": 15363, "inventory": 56432, "other_current_assets": null, "total_current_assets": 336825, "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": 2296715, "total_assets": 2633539, "short_term_debt": 277666, "accounts_payable": 321855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805151, "long_term_debt": 3221035, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3224703, "total_liabilities": 4029854, "total_debt": 3498701, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1902081, "total_equity": -1396315, "shares_outstanding": 4043989, "operating_cash_flow": 50489, "stock_based_compensation": 13500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154420, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276899, "free_cash_flow": 204909, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-359036", "ebitda": "-147949", "netIncome": "-368577", "grossProfit": "1766019", "depreciation": "None", "totalRevenue": "6480564", "costOfRevenue": "4714545", "interestIncome": "4402", "incomeBeforeTax": "-568577", "interestExpense": "207841", "operatingIncome": "-373548", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-102000", "reportedCurrency": "USD", "netInterestIncome": "-203439", "nonInterestIncome": "None", "operatingExpenses": "2139567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4714545", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211087", "sellingGeneralAndAdministrative": "1279790", "netIncomeFromContinuingOperations": "-368577" }, "balance": { "goodwill": "None", "inventory": "56432", "commonStock": "8095", "currentDebt": "None", "investments": "None", "totalAssets": "2633539", "longTermDebt": "3221035", "shortTermDebt": "277666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1902081", "totalLiabilities": "4029854", "otherCurrentAssets": "6928", "totalCurrentAssets": "336825", "currentLongTermDebt": "277666", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15363", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296715", "currentAccountsPayable": "321855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1650012", "shortLongTermDebtTotal": "3498701", "totalShareholderEquity": "-1396315", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "97003", "totalCurrentLiabilities": "805151", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3224703", "cashAndShortTermInvestments": "258101", "commonStockSharesOutstanding": "4043989", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "258101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466577", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2152", "operatingCashflow": "50489", "capitalExpenditures": "154420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276899", "cashflowFromInvestment": "-179000", "stockBasedCompensation": "13500", "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": "211087", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 7051467, "cost_of_revenue": 5073135, "gross_profit": 1978332, "ebit": 213183, "ebitda": 438997, "pretax_income": 34528, "tax_provision": 13725, "net_income": 20803, "net_income_to_common": 20803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 663511, "total_current_assets": 790547, "total_assets": 3264837, "short_term_debt": 254396, "long_term_debt": 3516028, "total_debt": 3770424, "total_liabilities": 4306075, "total_equity": -1041238, "shares_outstanding": 4047502, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49116, "capital_expenditure": 66652, "free_cash_flow": 115768, "dividends_paid": 29572, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33624, "ticker_id": 5162, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213183", "ebitda": "438997", "netIncome": "20803", "grossProfit": "1978332", "depreciation": "None", "totalRevenue": "7051467", "costOfRevenue": "5073135", "interestIncome": "89", "incomeBeforeTax": "34528", "interestExpense": "176955", "operatingIncome": "240815", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13725", "reportedCurrency": "USD", "netInterestIncome": "-176866", "nonInterestIncome": "None", "operatingExpenses": "1737517", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5073135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225814", "sellingGeneralAndAdministrative": "1339652", "netIncomeFromContinuingOperations": "20803" }, "balance": { "goodwill": "None", "inventory": "58584", "commonStock": "8086", "currentDebt": "None", "investments": "None", "totalAssets": "3264837", "longTermDebt": "3516028", "shortTermDebt": "254396", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1533504", "totalLiabilities": "4306075", "otherCurrentAssets": "48211", "totalCurrentAssets": "790547", "currentLongTermDebt": "254397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20241", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2474290", "currentAccountsPayable": "288659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2052539", "shortLongTermDebtTotal": "3770425", "totalShareholderEquity": "-1041238", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95537", "totalCurrentLiabilities": "731767", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3574308", "cashAndShortTermInvestments": "663511", "commonStockSharesOutstanding": "4047502", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "663511", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20803", "profitLoss": "None", "dividendPayout": "29572", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "12111", "operatingCashflow": "49116", "capitalExpenditures": "66652", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156767", "cashflowFromInvestment": "216578", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29572", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225814", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7051467, "cost_of_revenue": 5073135, "gross_profit": 1978332, "research_and_development": null, "selling_general_admin": 1339652, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213183, "depreciation_amortisation": 225814, "ebitda": 438997, "interest_expense": 176955, "interest_income": null, "other_non_operating": null, "pretax_income": 34528, "tax_provision": 13725, "effective_tax_rate": null, "net_income": 20803, "net_income_continuing_ops": 20803, "net_income_to_common": 20803, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 663511, "short_term_investments": null, "net_receivables": 20241, "inventory": 58584, "other_current_assets": null, "total_current_assets": 790547, "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": 2474290, "total_assets": 3264837, "short_term_debt": 254396, "accounts_payable": 288659, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 731767, "long_term_debt": 3516028, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3574308, "total_liabilities": 4306075, "total_debt": 3770424, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1533504, "total_equity": -1041238, "shares_outstanding": 4047502, "operating_cash_flow": 49116, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66652, "acquisitions": null, "other_investing": null, "investing_cash_flow": 216578, "dividends_paid": 29572, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156767, "free_cash_flow": 115768, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213183", "ebitda": "438997", "netIncome": "20803", "grossProfit": "1978332", "depreciation": "None", "totalRevenue": "7051467", "costOfRevenue": "5073135", "interestIncome": "89", "incomeBeforeTax": "34528", "interestExpense": "176955", "operatingIncome": "240815", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13725", "reportedCurrency": "USD", "netInterestIncome": "-176866", "nonInterestIncome": "None", "operatingExpenses": "1737517", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5073135", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225814", "sellingGeneralAndAdministrative": "1339652", "netIncomeFromContinuingOperations": "20803" }, "balance": { "goodwill": "None", "inventory": "58584", "commonStock": "8086", "currentDebt": "None", "investments": "None", "totalAssets": "3264837", "longTermDebt": "3516028", "shortTermDebt": "254396", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1533504", "totalLiabilities": "4306075", "otherCurrentAssets": "48211", "totalCurrentAssets": "790547", "currentLongTermDebt": "254397", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20241", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2474290", "currentAccountsPayable": "288659", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2052539", "shortLongTermDebtTotal": "3770425", "totalShareholderEquity": "-1041238", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "95537", "totalCurrentLiabilities": "731767", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3574308", "cashAndShortTermInvestments": "663511", "commonStockSharesOutstanding": "4047502", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "663511", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20803", "profitLoss": "None", "dividendPayout": "29572", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "12111", "operatingCashflow": "49116", "capitalExpenditures": "66652", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156767", "cashflowFromInvestment": "216578", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29572", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225814", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 2843634, "cost_of_revenue": 2727544, "gross_profit": 116090, "ebit": -232811, "ebitda": -81236, "pretax_income": -751011, "tax_provision": null, "net_income": -751011, "net_income_to_common": -751011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1014988, "total_current_assets": 5239820, "total_assets": 9978880, "short_term_debt": 548375, "long_term_debt": 1849963, "total_debt": 2398338, "total_liabilities": 4295128, "total_equity": 5683752, "shares_outstanding": 6154791, "goodwill_and_intangibles": 1087424 }, "cash_flow": { "operating_cash_flow": -97650, "capital_expenditure": 40113, "free_cash_flow": -57537, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33588, "ticker_id": 5162, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-232811", "ebitda": "-81236", "netIncome": "-751011", "grossProfit": "116090", "depreciation": "None", "totalRevenue": "2843634", "costOfRevenue": "2727544", "interestIncome": "21234", "incomeBeforeTax": "-751011", "interestExpense": "21440", "operatingIncome": "-232811", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206", "nonInterestIncome": "None", "operatingExpenses": "348901", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2727544", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151575", "sellingGeneralAndAdministrative": "652924", "netIncomeFromContinuingOperations": "-751011" }, "balance": { "goodwill": "796220", "inventory": "802385", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "9978880", "longTermDebt": "1849963", "shortTermDebt": "548375", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "291204", "reportedCurrency": "USD", "retainedEarnings": "-5799949", "totalLiabilities": "4295128", "otherCurrentAssets": "1490451", "totalCurrentAssets": "5239820", "currentLongTermDebt": "198500", "longTermInvestments": "9558", "shortTermInvestments": "2629120", "currentNetReceivables": "105260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4739060", "currentAccountsPayable": "327048", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3569646", "totalShareholderEquity": "5683752", "capitalLeaseObligations": "1521183", "otherCurrentLiabilities": "398434", "totalCurrentLiabilities": "1273857", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3021271", "cashAndShortTermInvestments": "1014988", "commonStockSharesOutstanding": "6154791", "intangibleAssetsExcludingGoodwill": "291204", "cashAndCashEquivalentsAtCarryingValue": "1014988", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-751011", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2058", "operatingCashflow": "-97650", "capitalExpenditures": "40113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57191", "cashflowFromInvestment": "323663", "stockBasedCompensation": "16375", "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": "151575", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2843634, "cost_of_revenue": 2727544, "gross_profit": 116090, "research_and_development": null, "selling_general_admin": 652924, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -232811, "depreciation_amortisation": 151575, "ebitda": -81236, "interest_expense": 21440, "interest_income": null, "other_non_operating": null, "pretax_income": -751011, "tax_provision": null, "effective_tax_rate": null, "net_income": -751011, "net_income_continuing_ops": -751011, "net_income_to_common": -751011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1014988, "short_term_investments": 2629120, "net_receivables": 105260, "inventory": 802385, "other_current_assets": null, "total_current_assets": 5239820, "net_ppe": null, "goodwill": 796220, "intangible_assets": 291204, "goodwill_and_intangibles": 1087424, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4739060, "total_assets": 9978880, "short_term_debt": 548375, "accounts_payable": 327048, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1273857, "long_term_debt": 1849963, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3021271, "total_liabilities": 4295128, "total_debt": 2398338, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5799949, "total_equity": 5683752, "shares_outstanding": 6154791, "operating_cash_flow": -97650, "stock_based_compensation": 16375, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40113, "acquisitions": null, "other_investing": null, "investing_cash_flow": 323663, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57191, "free_cash_flow": -57537, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-232811", "ebitda": "-81236", "netIncome": "-751011", "grossProfit": "116090", "depreciation": "None", "totalRevenue": "2843634", "costOfRevenue": "2727544", "interestIncome": "21234", "incomeBeforeTax": "-751011", "interestExpense": "21440", "operatingIncome": "-232811", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-206", "nonInterestIncome": "None", "operatingExpenses": "348901", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2727544", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151575", "sellingGeneralAndAdministrative": "652924", "netIncomeFromContinuingOperations": "-751011" }, "balance": { "goodwill": "796220", "inventory": "802385", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "9978880", "longTermDebt": "1849963", "shortTermDebt": "548375", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "291204", "reportedCurrency": "USD", "retainedEarnings": "-5799949", "totalLiabilities": "4295128", "otherCurrentAssets": "1490451", "totalCurrentAssets": "5239820", "currentLongTermDebt": "198500", "longTermInvestments": "9558", "shortTermInvestments": "2629120", "currentNetReceivables": "105260", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4739060", "currentAccountsPayable": "327048", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3569646", "totalShareholderEquity": "5683752", "capitalLeaseObligations": "1521183", "otherCurrentLiabilities": "398434", "totalCurrentLiabilities": "1273857", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3021271", "cashAndShortTermInvestments": "1014988", "commonStockSharesOutstanding": "6154791", "intangibleAssetsExcludingGoodwill": "291204", "cashAndCashEquivalentsAtCarryingValue": "1014988", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-751011", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2058", "operatingCashflow": "-97650", "capitalExpenditures": "40113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57191", "cashflowFromInvestment": "323663", "stockBasedCompensation": "16375", "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": "151575", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 2622184, "cost_of_revenue": 2096770, "gross_profit": 525414, "ebit": -1303864, "ebitda": -1107290, "pretax_income": -1327996, "tax_provision": null, "net_income": -1327996, "net_income_to_common": -1327996, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 846167, "total_current_assets": 5897974, "total_assets": 10745052, "short_term_debt": 550470, "long_term_debt": 1899592, "total_debt": 2450062, "total_liabilities": 4326664, "total_equity": 6418388, "shares_outstanding": 6154724, "goodwill_and_intangibles": 1101490 }, "cash_flow": { "operating_cash_flow": -117924, "capital_expenditure": 14837, "free_cash_flow": -103087, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33589, "ticker_id": 5162, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1303864", "ebitda": "-1107290", "netIncome": "-1327996", "grossProfit": "525414", "depreciation": "None", "totalRevenue": "2622184", "costOfRevenue": "2096770", "interestIncome": "35833", "incomeBeforeTax": "-1327996", "interestExpense": "24132", "operatingIncome": "-517310", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "11701", "nonInterestIncome": "None", "operatingExpenses": "1042724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196574", "sellingGeneralAndAdministrative": "640891", "netIncomeFromContinuingOperations": "-1327996" }, "balance": { "goodwill": "796220", "inventory": "230443", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "10745052", "longTermDebt": "1899592", "shortTermDebt": "550470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305270", "reportedCurrency": "USD", "retainedEarnings": "-5048938", "totalLiabilities": "4326664", "otherCurrentAssets": "1170725", "totalCurrentAssets": "5897974", "currentLongTermDebt": "191531", "longTermInvestments": "0", "shortTermInvestments": "3596133", "currentNetReceivables": "54506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4847078", "currentAccountsPayable": "245226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3659571", "totalShareholderEquity": "6418388", "capitalLeaseObligations": "1568448", "otherCurrentLiabilities": "421867", "totalCurrentLiabilities": "1217563", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3109101", "cashAndShortTermInvestments": "846167", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "305270", "cashAndCashEquivalentsAtCarryingValue": "846167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1327996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6314", "operatingCashflow": "-117924", "capitalExpenditures": "14837", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184356", "cashflowFromInvestment": "-129291", "stockBasedCompensation": "21931", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196574", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2622184, "cost_of_revenue": 2096770, "gross_profit": 525414, "research_and_development": null, "selling_general_admin": 640891, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1303864, "depreciation_amortisation": 196574, "ebitda": -1107290, "interest_expense": 24132, "interest_income": null, "other_non_operating": null, "pretax_income": -1327996, "tax_provision": null, "effective_tax_rate": null, "net_income": -1327996, "net_income_continuing_ops": -1327996, "net_income_to_common": -1327996, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 846167, "short_term_investments": 3596133, "net_receivables": 54506, "inventory": 230443, "other_current_assets": null, "total_current_assets": 5897974, "net_ppe": null, "goodwill": 796220, "intangible_assets": 305270, "goodwill_and_intangibles": 1101490, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4847078, "total_assets": 10745052, "short_term_debt": 550470, "accounts_payable": 245226, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1217563, "long_term_debt": 1899592, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3109101, "total_liabilities": 4326664, "total_debt": 2450062, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5048938, "total_equity": 6418388, "shares_outstanding": 6154724, "operating_cash_flow": -117924, "stock_based_compensation": 21931, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14837, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129291, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184356, "free_cash_flow": -103087, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1303864", "ebitda": "-1107290", "netIncome": "-1327996", "grossProfit": "525414", "depreciation": "None", "totalRevenue": "2622184", "costOfRevenue": "2096770", "interestIncome": "35833", "incomeBeforeTax": "-1327996", "interestExpense": "24132", "operatingIncome": "-517310", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "11701", "nonInterestIncome": "None", "operatingExpenses": "1042724", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2096770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196574", "sellingGeneralAndAdministrative": "640891", "netIncomeFromContinuingOperations": "-1327996" }, "balance": { "goodwill": "796220", "inventory": "230443", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "10745052", "longTermDebt": "1899592", "shortTermDebt": "550470", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305270", "reportedCurrency": "USD", "retainedEarnings": "-5048938", "totalLiabilities": "4326664", "otherCurrentAssets": "1170725", "totalCurrentAssets": "5897974", "currentLongTermDebt": "191531", "longTermInvestments": "0", "shortTermInvestments": "3596133", "currentNetReceivables": "54506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4847078", "currentAccountsPayable": "245226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3659571", "totalShareholderEquity": "6418388", "capitalLeaseObligations": "1568448", "otherCurrentLiabilities": "421867", "totalCurrentLiabilities": "1217563", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3109101", "cashAndShortTermInvestments": "846167", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "305270", "cashAndCashEquivalentsAtCarryingValue": "846167", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1327996", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6314", "operatingCashflow": "-117924", "capitalExpenditures": "14837", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184356", "cashflowFromInvestment": "-129291", "stockBasedCompensation": "21931", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196574", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3853682, "cost_of_revenue": 2466727, "gross_profit": 1386955, "ebit": 931360, "ebitda": 1082370, "pretax_income": 914975, "tax_provision": 350000, "net_income": 914975, "net_income_to_common": 914975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1277738, "total_current_assets": 6633241, "total_assets": 11938554, "short_term_debt": 504769, "long_term_debt": 1930029, "total_debt": 2434798, "total_liabilities": 4214101, "total_equity": 7724453, "shares_outstanding": 6159750, "goodwill_and_intangibles": 1115557 }, "cash_flow": { "operating_cash_flow": 325177, "capital_expenditure": 63397, "free_cash_flow": 388574, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33591, "ticker_id": 5162, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "931360", "ebitda": "1082370", "netIncome": "914975", "grossProfit": "1386955", "depreciation": "None", "totalRevenue": "3853682", "costOfRevenue": "2466727", "interestIncome": "31866", "incomeBeforeTax": "914975", "interestExpense": "16385", "operatingIncome": "492811", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "15481", "nonInterestIncome": "None", "operatingExpenses": "894144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2466727", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151010", "sellingGeneralAndAdministrative": "511373", "netIncomeFromContinuingOperations": "914975" }, "balance": { "goodwill": "796220", "inventory": "563640", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11938554", "longTermDebt": "1930029", "shortTermDebt": "504769", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "319337", "reportedCurrency": "USD", "retainedEarnings": "-3720942", "totalLiabilities": "4214101", "otherCurrentAssets": "534333", "totalCurrentAssets": "6633241", "currentLongTermDebt": "203651", "longTermInvestments": "0", "shortTermInvestments": "3461842", "currentNetReceivables": "795688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5305313", "currentAccountsPayable": "185365", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5053146", "totalShareholderEquity": "7724453", "capitalLeaseObligations": "1610292", "otherCurrentLiabilities": "284764", "totalCurrentLiabilities": "974898", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3239203", "cashAndShortTermInvestments": "1277738", "commonStockSharesOutstanding": "6159750", "intangibleAssetsExcludingGoodwill": "319337", "cashAndCashEquivalentsAtCarryingValue": "1277738", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22974", "operatingCashflow": "325177", "capitalExpenditures": "63397", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51439", "cashflowFromInvestment": "443932", "stockBasedCompensation": "25334", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151010", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3853682, "cost_of_revenue": 2466727, "gross_profit": 1386955, "research_and_development": null, "selling_general_admin": 511373, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 931360, "depreciation_amortisation": 151010, "ebitda": 1082370, "interest_expense": 16385, "interest_income": null, "other_non_operating": null, "pretax_income": 914975, "tax_provision": 350000, "effective_tax_rate": null, "net_income": 914975, "net_income_continuing_ops": 914975, "net_income_to_common": 914975, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1277738, "short_term_investments": 3461842, "net_receivables": 795688, "inventory": 563640, "other_current_assets": null, "total_current_assets": 6633241, "net_ppe": null, "goodwill": 796220, "intangible_assets": 319337, "goodwill_and_intangibles": 1115557, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5305313, "total_assets": 11938554, "short_term_debt": 504769, "accounts_payable": 185365, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974898, "long_term_debt": 1930029, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3239203, "total_liabilities": 4214101, "total_debt": 2434798, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3720942, "total_equity": 7724453, "shares_outstanding": 6159750, "operating_cash_flow": 325177, "stock_based_compensation": 25334, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63397, "acquisitions": null, "other_investing": null, "investing_cash_flow": 443932, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51439, "free_cash_flow": 388574, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "931360", "ebitda": "1082370", "netIncome": "914975", "grossProfit": "1386955", "depreciation": "None", "totalRevenue": "3853682", "costOfRevenue": "2466727", "interestIncome": "31866", "incomeBeforeTax": "914975", "interestExpense": "16385", "operatingIncome": "492811", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "15481", "nonInterestIncome": "None", "operatingExpenses": "894144", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2466727", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151010", "sellingGeneralAndAdministrative": "511373", "netIncomeFromContinuingOperations": "914975" }, "balance": { "goodwill": "796220", "inventory": "563640", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11938554", "longTermDebt": "1930029", "shortTermDebt": "504769", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "319337", "reportedCurrency": "USD", "retainedEarnings": "-3720942", "totalLiabilities": "4214101", "otherCurrentAssets": "534333", "totalCurrentAssets": "6633241", "currentLongTermDebt": "203651", "longTermInvestments": "0", "shortTermInvestments": "3461842", "currentNetReceivables": "795688", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5305313", "currentAccountsPayable": "185365", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5053146", "totalShareholderEquity": "7724453", "capitalLeaseObligations": "1610292", "otherCurrentLiabilities": "284764", "totalCurrentLiabilities": "974898", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3239203", "cashAndShortTermInvestments": "1277738", "commonStockSharesOutstanding": "6159750", "intangibleAssetsExcludingGoodwill": "319337", "cashAndCashEquivalentsAtCarryingValue": "1277738", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914975", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "22974", "operatingCashflow": "325177", "capitalExpenditures": "63397", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51439", "cashflowFromInvestment": "443932", "stockBasedCompensation": "25334", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151010", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3779690, "cost_of_revenue": 2623823, "gross_profit": 1155867, "ebit": 74581, "ebitda": 219306, "pretax_income": 55031, "tax_provision": null, "net_income": 55031, "net_income_to_common": 55031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 560068, "total_current_assets": 5553017, "total_assets": 11216271, "short_term_debt": 378042, "long_term_debt": 1992334, "total_debt": 2370376, "total_liabilities": 4432127, "total_equity": 6784144, "shares_outstanding": 6154724, "goodwill_and_intangibles": 1127928 }, "cash_flow": { "operating_cash_flow": 384362, "capital_expenditure": 0, "free_cash_flow": 384362, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33592, "ticker_id": 5162, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74581", "ebitda": "219306", "netIncome": "55031", "grossProfit": "1155867", "depreciation": "None", "totalRevenue": "3779690", "costOfRevenue": "2623823", "interestIncome": "40367", "incomeBeforeTax": "55031", "interestExpense": "19550", "operatingIncome": "-75121", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "20817", "nonInterestIncome": "None", "operatingExpenses": "1230988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2623823", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144725", "sellingGeneralAndAdministrative": "833078", "netIncomeFromContinuingOperations": "55031" }, "balance": { "goodwill": "796220", "inventory": "539475", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11216271", "longTermDebt": "1992334", "shortTermDebt": "378042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "331708", "reportedCurrency": "USD", "retainedEarnings": "-4635917", "totalLiabilities": "4432127", "otherCurrentAssets": "757640", "totalCurrentAssets": "5553017", "currentLongTermDebt": "191435", "longTermInvestments": "403734", "shortTermInvestments": "2970284", "currentNetReceivables": "725550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663254", "currentAccountsPayable": "434375", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3620718", "totalShareholderEquity": "6784144", "capitalLeaseObligations": "1436949", "otherCurrentLiabilities": "234368", "totalCurrentLiabilities": "1189451", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3242676", "cashAndShortTermInvestments": "560068", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "331708", "cashAndCashEquivalentsAtCarryingValue": "560068", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55031", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8856", "operatingCashflow": "384362", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47055", "cashflowFromInvestment": "-847340", "stockBasedCompensation": "62735", "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": "144725", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3779690, "cost_of_revenue": 2623823, "gross_profit": 1155867, "research_and_development": null, "selling_general_admin": 833078, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74581, "depreciation_amortisation": 144725, "ebitda": 219306, "interest_expense": 19550, "interest_income": null, "other_non_operating": null, "pretax_income": 55031, "tax_provision": null, "effective_tax_rate": null, "net_income": 55031, "net_income_continuing_ops": 55031, "net_income_to_common": 55031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 560068, "short_term_investments": 2970284, "net_receivables": 725550, "inventory": 539475, "other_current_assets": null, "total_current_assets": 5553017, "net_ppe": null, "goodwill": 796220, "intangible_assets": 331708, "goodwill_and_intangibles": 1127928, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5663254, "total_assets": 11216271, "short_term_debt": 378042, "accounts_payable": 434375, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1189451, "long_term_debt": 1992334, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3242676, "total_liabilities": 4432127, "total_debt": 2370376, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4635917, "total_equity": 6784144, "shares_outstanding": 6154724, "operating_cash_flow": 384362, "stock_based_compensation": 62735, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -847340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47055, "free_cash_flow": 384362, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74581", "ebitda": "219306", "netIncome": "55031", "grossProfit": "1155867", "depreciation": "None", "totalRevenue": "3779690", "costOfRevenue": "2623823", "interestIncome": "40367", "incomeBeforeTax": "55031", "interestExpense": "19550", "operatingIncome": "-75121", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "20817", "nonInterestIncome": "None", "operatingExpenses": "1230988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2623823", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144725", "sellingGeneralAndAdministrative": "833078", "netIncomeFromContinuingOperations": "55031" }, "balance": { "goodwill": "796220", "inventory": "539475", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11216271", "longTermDebt": "1992334", "shortTermDebt": "378042", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "331708", "reportedCurrency": "USD", "retainedEarnings": "-4635917", "totalLiabilities": "4432127", "otherCurrentAssets": "757640", "totalCurrentAssets": "5553017", "currentLongTermDebt": "191435", "longTermInvestments": "403734", "shortTermInvestments": "2970284", "currentNetReceivables": "725550", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663254", "currentAccountsPayable": "434375", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3620718", "totalShareholderEquity": "6784144", "capitalLeaseObligations": "1436949", "otherCurrentLiabilities": "234368", "totalCurrentLiabilities": "1189451", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3242676", "cashAndShortTermInvestments": "560068", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "331708", "cashAndCashEquivalentsAtCarryingValue": "560068", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55031", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-8856", "operatingCashflow": "384362", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47055", "cashflowFromInvestment": "-847340", "stockBasedCompensation": "62735", "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": "144725", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3231073, "cost_of_revenue": 2418226, "gross_profit": 812847, "ebit": -308295, "ebitda": -151900, "pretax_income": -329849, "tax_provision": 350000, "net_income": -329849, "net_income_to_common": -329849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1070101, "total_current_assets": 4458423, "total_assets": 11003980, "short_term_debt": 339011, "long_term_debt": 2074249, "total_debt": 2413260, "total_liabilities": 4337602, "total_equity": 6666378, "shares_outstanding": 6154724, "goodwill_and_intangibles": 1144394 }, "cash_flow": { "operating_cash_flow": -306739, "capital_expenditure": 124365, "free_cash_flow": -182374, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33593, "ticker_id": 5162, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-308295", "ebitda": "-151900", "netIncome": "-329849", "grossProfit": "812847", "depreciation": "None", "totalRevenue": "3231073", "costOfRevenue": "2418226", "interestIncome": "40600", "incomeBeforeTax": "-329849", "interestExpense": "21554", "operatingIncome": "-292196", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "19046", "nonInterestIncome": "None", "operatingExpenses": "1105043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2418226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156395", "sellingGeneralAndAdministrative": "760728", "netIncomeFromContinuingOperations": "-329849" }, "balance": { "goodwill": "796220", "inventory": "238247", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11003980", "longTermDebt": "2074249", "shortTermDebt": "339011", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "348174", "reportedCurrency": "USD", "retainedEarnings": "-4690948", "totalLiabilities": "4337602", "otherCurrentAssets": "366235", "totalCurrentAssets": "4458423", "currentLongTermDebt": "156575", "longTermInvestments": "170139", "shortTermInvestments": "2748409", "currentNetReceivables": "35431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6545557", "currentAccountsPayable": "280262", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3708284", "totalShareholderEquity": "6666378", "capitalLeaseObligations": "1477460", "otherCurrentLiabilities": "204006", "totalCurrentLiabilities": "968329", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369273", "cashAndShortTermInvestments": "1070101", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "348174", "cashAndCashEquivalentsAtCarryingValue": "1070101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-329849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "34356", "operatingCashflow": "-306739", "capitalExpenditures": "124365", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46870", "cashflowFromInvestment": "-527705", "stockBasedCompensation": "31000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3231073, "cost_of_revenue": 2418226, "gross_profit": 812847, "research_and_development": null, "selling_general_admin": 760728, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -308295, "depreciation_amortisation": 156395, "ebitda": -151900, "interest_expense": 21554, "interest_income": null, "other_non_operating": null, "pretax_income": -329849, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -329849, "net_income_continuing_ops": -329849, "net_income_to_common": -329849, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1070101, "short_term_investments": 2748409, "net_receivables": 35431, "inventory": 238247, "other_current_assets": null, "total_current_assets": 4458423, "net_ppe": null, "goodwill": 796220, "intangible_assets": 348174, "goodwill_and_intangibles": 1144394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6545557, "total_assets": 11003980, "short_term_debt": 339011, "accounts_payable": 280262, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 968329, "long_term_debt": 2074249, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3369273, "total_liabilities": 4337602, "total_debt": 2413260, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4690948, "total_equity": 6666378, "shares_outstanding": 6154724, "operating_cash_flow": -306739, "stock_based_compensation": 31000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124365, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527705, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46870, "free_cash_flow": -182374, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-308295", "ebitda": "-151900", "netIncome": "-329849", "grossProfit": "812847", "depreciation": "None", "totalRevenue": "3231073", "costOfRevenue": "2418226", "interestIncome": "40600", "incomeBeforeTax": "-329849", "interestExpense": "21554", "operatingIncome": "-292196", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "19046", "nonInterestIncome": "None", "operatingExpenses": "1105043", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2418226", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156395", "sellingGeneralAndAdministrative": "760728", "netIncomeFromContinuingOperations": "-329849" }, "balance": { "goodwill": "796220", "inventory": "238247", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11003980", "longTermDebt": "2074249", "shortTermDebt": "339011", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "348174", "reportedCurrency": "USD", "retainedEarnings": "-4690948", "totalLiabilities": "4337602", "otherCurrentAssets": "366235", "totalCurrentAssets": "4458423", "currentLongTermDebt": "156575", "longTermInvestments": "170139", "shortTermInvestments": "2748409", "currentNetReceivables": "35431", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6545557", "currentAccountsPayable": "280262", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3708284", "totalShareholderEquity": "6666378", "capitalLeaseObligations": "1477460", "otherCurrentLiabilities": "204006", "totalCurrentLiabilities": "968329", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3369273", "cashAndShortTermInvestments": "1070101", "commonStockSharesOutstanding": "6154724", "intangibleAssetsExcludingGoodwill": "348174", "cashAndCashEquivalentsAtCarryingValue": "1070101", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-329849", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "34356", "operatingCashflow": "-306739", "capitalExpenditures": "124365", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46870", "cashflowFromInvestment": "-527705", "stockBasedCompensation": "31000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156395", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3173862, "cost_of_revenue": 2690454, "gross_profit": 483408, "ebit": -1198762, "ebitda": -929322, "pretax_income": -1226077, "tax_provision": 350000, "net_income": -1576077, "net_income_to_common": -1576077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1951415, "total_current_assets": 4999404, "total_assets": 11996797, "short_term_debt": 459520, "long_term_debt": 2091335, "total_debt": 2550855, "total_liabilities": 5031570, "total_equity": 6965227, "shares_outstanding": 6194842, "goodwill_and_intangibles": 1164019 }, "cash_flow": { "operating_cash_flow": -526403, "capital_expenditure": 274031, "free_cash_flow": -252372, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33594, "ticker_id": 5162, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1198762", "ebitda": "-929322", "netIncome": "-1576077", "grossProfit": "483408", "depreciation": "None", "totalRevenue": "3173862", "costOfRevenue": "2690454", "interestIncome": "8613", "incomeBeforeTax": "-1226077", "interestExpense": "27315", "operatingIncome": "-937925", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-35928", "nonInterestIncome": "None", "operatingExpenses": "1421333", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690454", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269440", "sellingGeneralAndAdministrative": "751708", "netIncomeFromContinuingOperations": "-1576077" }, "balance": { "goodwill": "796220", "inventory": "272603", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11996797", "longTermDebt": "2091335", "shortTermDebt": "459520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "367799", "reportedCurrency": "USD", "retainedEarnings": "-4361099", "totalLiabilities": "5031570", "otherCurrentAssets": "386372", "totalCurrentAssets": "4999404", "currentLongTermDebt": "185009", "longTermInvestments": "304439", "shortTermInvestments": "2319555", "currentNetReceivables": "69459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6997393", "currentAccountsPayable": "612059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4048155", "totalShareholderEquity": "6965227", "capitalLeaseObligations": "1771811", "otherCurrentLiabilities": "221973", "totalCurrentLiabilities": "1442935", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3588635", "cashAndShortTermInvestments": "1951415", "commonStockSharesOutstanding": "6194842", "intangibleAssetsExcludingGoodwill": "367799", "cashAndCashEquivalentsAtCarryingValue": "1951415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1576077", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16596", "operatingCashflow": "-526403", "capitalExpenditures": "274031", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91551", "cashflowFromInvestment": "None", "stockBasedCompensation": "65500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269440", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3173862, "cost_of_revenue": 2690454, "gross_profit": 483408, "research_and_development": null, "selling_general_admin": 751708, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1198762, "depreciation_amortisation": 269440, "ebitda": -929322, "interest_expense": 27315, "interest_income": null, "other_non_operating": null, "pretax_income": -1226077, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -1576077, "net_income_continuing_ops": -1576077, "net_income_to_common": -1576077, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1951415, "short_term_investments": 2319555, "net_receivables": 69459, "inventory": 272603, "other_current_assets": null, "total_current_assets": 4999404, "net_ppe": null, "goodwill": 796220, "intangible_assets": 367799, "goodwill_and_intangibles": 1164019, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6997393, "total_assets": 11996797, "short_term_debt": 459520, "accounts_payable": 612059, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1442935, "long_term_debt": 2091335, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3588635, "total_liabilities": 5031570, "total_debt": 2550855, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4361099, "total_equity": 6965227, "shares_outstanding": 6194842, "operating_cash_flow": -526403, "stock_based_compensation": 65500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274031, "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": -91551, "free_cash_flow": -252372, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1198762", "ebitda": "-929322", "netIncome": "-1576077", "grossProfit": "483408", "depreciation": "None", "totalRevenue": "3173862", "costOfRevenue": "2690454", "interestIncome": "8613", "incomeBeforeTax": "-1226077", "interestExpense": "27315", "operatingIncome": "-937925", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-35928", "nonInterestIncome": "None", "operatingExpenses": "1421333", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690454", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269440", "sellingGeneralAndAdministrative": "751708", "netIncomeFromContinuingOperations": "-1576077" }, "balance": { "goodwill": "796220", "inventory": "272603", "commonStock": "12309", "currentDebt": "None", "investments": "None", "totalAssets": "11996797", "longTermDebt": "2091335", "shortTermDebt": "459520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "367799", "reportedCurrency": "USD", "retainedEarnings": "-4361099", "totalLiabilities": "5031570", "otherCurrentAssets": "386372", "totalCurrentAssets": "4999404", "currentLongTermDebt": "185009", "longTermInvestments": "304439", "shortTermInvestments": "2319555", "currentNetReceivables": "69459", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6997393", "currentAccountsPayable": "612059", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4048155", "totalShareholderEquity": "6965227", "capitalLeaseObligations": "1771811", "otherCurrentLiabilities": "221973", "totalCurrentLiabilities": "1442935", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3588635", "cashAndShortTermInvestments": "1951415", "commonStockSharesOutstanding": "6194842", "intangibleAssetsExcludingGoodwill": "367799", "cashAndCashEquivalentsAtCarryingValue": "1951415", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1576077", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "16596", "operatingCashflow": "-526403", "capitalExpenditures": "274031", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91551", "cashflowFromInvestment": "None", "stockBasedCompensation": "65500", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28910", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269440", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 4348824, "cost_of_revenue": 3261223, "gross_profit": 1087601, "ebit": -210927, "ebitda": -69400, "pretax_income": -233479, "tax_provision": -14000, "net_income": -219479, "net_income_to_common": -219479, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3085342, "total_current_assets": 5733588, "total_assets": 13680060, "short_term_debt": 451262, "long_term_debt": 2151015, "total_debt": 2602277, "total_liabilities": 5175346, "total_equity": 8504714, "shares_outstanding": 6181952, "goodwill_and_intangibles": 1219425 }, "cash_flow": { "operating_cash_flow": 129267, "capital_expenditure": 78825, "free_cash_flow": 208092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33596, "ticker_id": 5162, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-210927", "ebitda": "-69400", "netIncome": "-219479", "grossProfit": "1087601", "depreciation": "None", "totalRevenue": "4348824", "costOfRevenue": "3261223", "interestIncome": "50142", "incomeBeforeTax": "-233479", "interestExpense": "22552", "operatingIncome": "-44806", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "27590", "nonInterestIncome": "None", "operatingExpenses": "1132407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3261223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141527", "sellingGeneralAndAdministrative": "752849", "netIncomeFromContinuingOperations": "-219479" }, "balance": { "goodwill": "796220", "inventory": "289199", "commonStock": "12344", "currentDebt": "None", "investments": "None", "totalAssets": "13680060", "longTermDebt": "2151015", "shortTermDebt": "451262", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "423205", "reportedCurrency": "USD", "retainedEarnings": "-2785022", "totalLiabilities": "5175346", "otherCurrentAssets": "339693", "totalCurrentAssets": "5733588", "currentLongTermDebt": "186620", "longTermInvestments": "851524", "shortTermInvestments": "1969964", "currentNetReceivables": "49390", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7946472", "currentAccountsPayable": "588968", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4169537", "totalShareholderEquity": "8504714", "capitalLeaseObligations": "1831902", "otherCurrentLiabilities": "277455", "totalCurrentLiabilities": "1457071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3718275", "cashAndShortTermInvestments": "3085342", "commonStockSharesOutstanding": "6181952", "intangibleAssetsExcludingGoodwill": "423205", "cashAndCashEquivalentsAtCarryingValue": "3085342", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10948", "operatingCashflow": "129267", "capitalExpenditures": "78825", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66914", "cashflowFromInvestment": "-712320", "stockBasedCompensation": "55000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37894", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141527", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4348824, "cost_of_revenue": 3261223, "gross_profit": 1087601, "research_and_development": null, "selling_general_admin": 752849, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -210927, "depreciation_amortisation": 141527, "ebitda": -69400, "interest_expense": 22552, "interest_income": null, "other_non_operating": null, "pretax_income": -233479, "tax_provision": -14000, "effective_tax_rate": null, "net_income": -219479, "net_income_continuing_ops": -219479, "net_income_to_common": -219479, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3085342, "short_term_investments": 1969964, "net_receivables": 49390, "inventory": 289199, "other_current_assets": null, "total_current_assets": 5733588, "net_ppe": null, "goodwill": 796220, "intangible_assets": 423205, "goodwill_and_intangibles": 1219425, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7946472, "total_assets": 13680060, "short_term_debt": 451262, "accounts_payable": 588968, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1457071, "long_term_debt": 2151015, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3718275, "total_liabilities": 5175346, "total_debt": 2602277, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2785022, "total_equity": 8504714, "shares_outstanding": 6181952, "operating_cash_flow": 129267, "stock_based_compensation": 55000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78825, "acquisitions": null, "other_investing": null, "investing_cash_flow": -712320, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66914, "free_cash_flow": 208092, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-210927", "ebitda": "-69400", "netIncome": "-219479", "grossProfit": "1087601", "depreciation": "None", "totalRevenue": "4348824", "costOfRevenue": "3261223", "interestIncome": "50142", "incomeBeforeTax": "-233479", "interestExpense": "22552", "operatingIncome": "-44806", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-14000", "reportedCurrency": "USD", "netInterestIncome": "27590", "nonInterestIncome": "None", "operatingExpenses": "1132407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3261223", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141527", "sellingGeneralAndAdministrative": "752849", "netIncomeFromContinuingOperations": "-219479" }, "balance": { "goodwill": "796220", "inventory": "289199", "commonStock": "12344", "currentDebt": "None", "investments": "None", "totalAssets": "13680060", "longTermDebt": "2151015", "shortTermDebt": "451262", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "423205", "reportedCurrency": "USD", "retainedEarnings": "-2785022", "totalLiabilities": "5175346", "otherCurrentAssets": "339693", "totalCurrentAssets": "5733588", "currentLongTermDebt": "186620", "longTermInvestments": "851524", "shortTermInvestments": "1969964", "currentNetReceivables": "49390", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7946472", "currentAccountsPayable": "588968", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4169537", "totalShareholderEquity": "8504714", "capitalLeaseObligations": "1831902", "otherCurrentLiabilities": "277455", "totalCurrentLiabilities": "1457071", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3718275", "cashAndShortTermInvestments": "3085342", "commonStockSharesOutstanding": "6181952", "intangibleAssetsExcludingGoodwill": "423205", "cashAndCashEquivalentsAtCarryingValue": "3085342", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219479", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10948", "operatingCashflow": "129267", "capitalExpenditures": "78825", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66914", "cashflowFromInvestment": "-712320", "stockBasedCompensation": "55000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37894", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141527", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 4110639, "cost_of_revenue": 3116832, "gross_profit": 993807, "ebit": -59901, "ebitda": 111450, "pretax_income": -82452, "tax_provision": -12500, "net_income": -69952, "net_income_to_common": -69952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3735309, "total_current_assets": 5911174, "total_assets": 14030625, "short_term_debt": 690014, "long_term_debt": 2200897, "total_debt": 2890911, "total_liabilities": 5323538, "total_equity": 8707087, "shares_outstanding": 6235788, "goodwill_and_intangibles": 1239050 }, "cash_flow": { "operating_cash_flow": 82506, "capital_expenditure": 28792, "free_cash_flow": 111298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33597, "ticker_id": 5162, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59901", "ebitda": "111450", "netIncome": "-69952", "grossProfit": "993807", "depreciation": "None", "totalRevenue": "4110639", "costOfRevenue": "3116832", "interestIncome": "61896", "incomeBeforeTax": "-82452", "interestExpense": "22551", "operatingIncome": "-188543", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12500", "reportedCurrency": "USD", "netInterestIncome": "39345", "nonInterestIncome": "None", "operatingExpenses": "1182350", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3116832", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171351", "sellingGeneralAndAdministrative": "799161", "netIncomeFromContinuingOperations": "-69952" }, "balance": { "goodwill": "796220", "inventory": "300147", "commonStock": "12392", "currentDebt": "None", "investments": "None", "totalAssets": "14030625", "longTermDebt": "2200897", "shortTermDebt": "690014", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "442830", "reportedCurrency": "USD", "retainedEarnings": "-2565543", "totalLiabilities": "5323538", "otherCurrentAssets": "351769", "totalCurrentAssets": "5911174", "currentLongTermDebt": "164408", "longTermInvestments": "873024", "shortTermInvestments": "1495639", "currentNetReceivables": "28310", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8119451", "currentAccountsPayable": "612585", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4521076", "totalShareholderEquity": "8707087", "capitalLeaseObligations": "1892968", "otherCurrentLiabilities": "36643", "totalCurrentLiabilities": "1492476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3831062", "cashAndShortTermInvestments": "3735309", "commonStockSharesOutstanding": "6235788", "intangibleAssetsExcludingGoodwill": "442830", "cashAndCashEquivalentsAtCarryingValue": "3735309", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8929", "operatingCashflow": "82506", "capitalExpenditures": "28792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121427", "cashflowFromInvestment": "-894065", "stockBasedCompensation": "56000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75990", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171351", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4110639, "cost_of_revenue": 3116832, "gross_profit": 993807, "research_and_development": null, "selling_general_admin": 799161, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59901, "depreciation_amortisation": 171351, "ebitda": 111450, "interest_expense": 22551, "interest_income": null, "other_non_operating": null, "pretax_income": -82452, "tax_provision": -12500, "effective_tax_rate": null, "net_income": -69952, "net_income_continuing_ops": -69952, "net_income_to_common": -69952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3735309, "short_term_investments": 1495639, "net_receivables": 28310, "inventory": 300147, "other_current_assets": null, "total_current_assets": 5911174, "net_ppe": null, "goodwill": 796220, "intangible_assets": 442830, "goodwill_and_intangibles": 1239050, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8119451, "total_assets": 14030625, "short_term_debt": 690014, "accounts_payable": 612585, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492476, "long_term_debt": 2200897, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3831062, "total_liabilities": 5323538, "total_debt": 2890911, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2565543, "total_equity": 8707087, "shares_outstanding": 6235788, "operating_cash_flow": 82506, "stock_based_compensation": 56000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28792, "acquisitions": null, "other_investing": null, "investing_cash_flow": -894065, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121427, "free_cash_flow": 111298, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59901", "ebitda": "111450", "netIncome": "-69952", "grossProfit": "993807", "depreciation": "None", "totalRevenue": "4110639", "costOfRevenue": "3116832", "interestIncome": "61896", "incomeBeforeTax": "-82452", "interestExpense": "22551", "operatingIncome": "-188543", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-12500", "reportedCurrency": "USD", "netInterestIncome": "39345", "nonInterestIncome": "None", "operatingExpenses": "1182350", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3116832", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171351", "sellingGeneralAndAdministrative": "799161", "netIncomeFromContinuingOperations": "-69952" }, "balance": { "goodwill": "796220", "inventory": "300147", "commonStock": "12392", "currentDebt": "None", "investments": "None", "totalAssets": "14030625", "longTermDebt": "2200897", "shortTermDebt": "690014", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "442830", "reportedCurrency": "USD", "retainedEarnings": "-2565543", "totalLiabilities": "5323538", "otherCurrentAssets": "351769", "totalCurrentAssets": "5911174", "currentLongTermDebt": "164408", "longTermInvestments": "873024", "shortTermInvestments": "1495639", "currentNetReceivables": "28310", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8119451", "currentAccountsPayable": "612585", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4521076", "totalShareholderEquity": "8707087", "capitalLeaseObligations": "1892968", "otherCurrentLiabilities": "36643", "totalCurrentLiabilities": "1492476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3831062", "cashAndShortTermInvestments": "3735309", "commonStockSharesOutstanding": "6235788", "intangibleAssetsExcludingGoodwill": "442830", "cashAndCashEquivalentsAtCarryingValue": "3735309", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-8929", "operatingCashflow": "82506", "capitalExpenditures": "28792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121427", "cashflowFromInvestment": "-894065", "stockBasedCompensation": "56000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75990", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171351", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3190147, "cost_of_revenue": 2665644, "gross_profit": 524503, "ebit": -535712, "ebitda": -375170, "pretax_income": -563200, "tax_provision": -117500, "net_income": -445700, "net_income_to_common": -445700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4668295, "total_current_assets": 6702564, "total_assets": 14001317, "short_term_debt": 385777, "long_term_debt": 2237610, "total_debt": 2623387, "total_liabilities": 5204288, "total_equity": 8797029, "shares_outstanding": 6246118, "goodwill_and_intangibles": 1040190 }, "cash_flow": { "operating_cash_flow": -408875, "capital_expenditure": 112416, "free_cash_flow": -296459, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33598, "ticker_id": 5162, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-535712", "ebitda": "-375170", "netIncome": "-445700", "grossProfit": "524503", "depreciation": "None", "totalRevenue": "3190147", "costOfRevenue": "2665644", "interestIncome": "74854", "incomeBeforeTax": "-563200", "interestExpense": "27488", "operatingIncome": "-630829", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-117500", "reportedCurrency": "USD", "netInterestIncome": "47366", "nonInterestIncome": "None", "operatingExpenses": "1155332", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665644", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160542", "sellingGeneralAndAdministrative": "790890", "netIncomeFromContinuingOperations": "-445700" }, "balance": { "goodwill": "671220", "inventory": "226218", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14001317", "longTermDebt": "2237610", "shortTermDebt": "385777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "368970", "reportedCurrency": "USD", "retainedEarnings": "-2495591", "totalLiabilities": "5204288", "otherCurrentAssets": "336575", "totalCurrentAssets": "6702564", "currentLongTermDebt": "171782", "longTermInvestments": "928306", "shortTermInvestments": "1458213", "currentNetReceivables": "13263", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7298753", "currentAccountsPayable": "629504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4174877", "totalShareholderEquity": "8797029", "capitalLeaseObligations": "1765486", "otherCurrentLiabilities": "240451", "totalCurrentLiabilities": "1415187", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3789101", "cashAndShortTermInvestments": "4668295", "commonStockSharesOutstanding": "6246118", "intangibleAssetsExcludingGoodwill": "368970", "cashAndCashEquivalentsAtCarryingValue": "4668295", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-445700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-24885", "operatingCashflow": "-408875", "capitalExpenditures": "112416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160957", "cashflowFromInvestment": "-62319", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160542", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3190147, "cost_of_revenue": 2665644, "gross_profit": 524503, "research_and_development": null, "selling_general_admin": 790890, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -535712, "depreciation_amortisation": 160542, "ebitda": -375170, "interest_expense": 27488, "interest_income": null, "other_non_operating": null, "pretax_income": -563200, "tax_provision": -117500, "effective_tax_rate": null, "net_income": -445700, "net_income_continuing_ops": -445700, "net_income_to_common": -445700, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4668295, "short_term_investments": 1458213, "net_receivables": 13263, "inventory": 226218, "other_current_assets": null, "total_current_assets": 6702564, "net_ppe": null, "goodwill": 671220, "intangible_assets": 368970, "goodwill_and_intangibles": 1040190, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7298753, "total_assets": 14001317, "short_term_debt": 385777, "accounts_payable": 629504, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1415187, "long_term_debt": 2237610, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3789101, "total_liabilities": 5204288, "total_debt": 2623387, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2495591, "total_equity": 8797029, "shares_outstanding": 6246118, "operating_cash_flow": -408875, "stock_based_compensation": 54000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112416, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62319, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160957, "free_cash_flow": -296459, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-535712", "ebitda": "-375170", "netIncome": "-445700", "grossProfit": "524503", "depreciation": "None", "totalRevenue": "3190147", "costOfRevenue": "2665644", "interestIncome": "74854", "incomeBeforeTax": "-563200", "interestExpense": "27488", "operatingIncome": "-630829", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-117500", "reportedCurrency": "USD", "netInterestIncome": "47366", "nonInterestIncome": "None", "operatingExpenses": "1155332", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665644", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160542", "sellingGeneralAndAdministrative": "790890", "netIncomeFromContinuingOperations": "-445700" }, "balance": { "goodwill": "671220", "inventory": "226218", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14001317", "longTermDebt": "2237610", "shortTermDebt": "385777", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "368970", "reportedCurrency": "USD", "retainedEarnings": "-2495591", "totalLiabilities": "5204288", "otherCurrentAssets": "336575", "totalCurrentAssets": "6702564", "currentLongTermDebt": "171782", "longTermInvestments": "928306", "shortTermInvestments": "1458213", "currentNetReceivables": "13263", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7298753", "currentAccountsPayable": "629504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4174877", "totalShareholderEquity": "8797029", "capitalLeaseObligations": "1765486", "otherCurrentLiabilities": "240451", "totalCurrentLiabilities": "1415187", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3789101", "cashAndShortTermInvestments": "4668295", "commonStockSharesOutstanding": "6246118", "intangibleAssetsExcludingGoodwill": "368970", "cashAndCashEquivalentsAtCarryingValue": "4668295", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-445700", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-24885", "operatingCashflow": "-408875", "capitalExpenditures": "112416", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160957", "cashflowFromInvestment": "-62319", "stockBasedCompensation": "54000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160542", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 2998234, "cost_of_revenue": 3414890, "gross_profit": -416656, "ebit": -779388, "ebitda": -651650, "pretax_income": -675210, "tax_provision": -63000, "net_income": -612210, "net_income_to_common": -612210, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5300446, "total_current_assets": 7228573, "total_assets": 14609212, "short_term_debt": 514553, "long_term_debt": 2269771, "total_debt": 2784324, "total_liabilities": 5420483, "total_equity": 9188729, "shares_outstanding": 6261631, "goodwill_and_intangibles": 1066333 }, "cash_flow": { "operating_cash_flow": -184055, "capital_expenditure": 126165, "free_cash_flow": -57890, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33599, "ticker_id": 5162, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-779388", "ebitda": "-651650", "netIncome": "-612210", "grossProfit": "-416656", "depreciation": "None", "totalRevenue": "2998234", "costOfRevenue": "3414890", "interestIncome": "177293", "incomeBeforeTax": "-675210", "interestExpense": "23751", "operatingIncome": "-779390", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-63000", "reportedCurrency": "USD", "netInterestIncome": "153542", "nonInterestIncome": "None", "operatingExpenses": "362736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3414890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127738", "sellingGeneralAndAdministrative": "829590", "netIncomeFromContinuingOperations": "-508362" }, "balance": { "goodwill": "671220", "inventory": "201333", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14609212", "longTermDebt": "2269771", "shortTermDebt": "514553", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "395113", "reportedCurrency": "USD", "retainedEarnings": "-2049891", "totalLiabilities": "5420483", "otherCurrentAssets": "305997", "totalCurrentAssets": "7228573", "currentLongTermDebt": "299228", "longTermInvestments": "1022806", "shortTermInvestments": "1392060", "currentNetReceivables": "28737", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380638", "currentAccountsPayable": "555247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384947", "totalShareholderEquity": "9188729", "capitalLeaseObligations": "1815948", "otherCurrentLiabilities": "480289", "totalCurrentLiabilities": "1550090", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3870393", "cashAndShortTermInvestments": "5300446", "commonStockSharesOutstanding": "6261631", "intangibleAssetsExcludingGoodwill": "395113", "cashAndCashEquivalentsAtCarryingValue": "5300446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-508362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8342", "operatingCashflow": "-184055", "capitalExpenditures": "126165", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70469", "cashflowFromInvestment": "None", "stockBasedCompensation": "56000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2998234, "cost_of_revenue": 3414890, "gross_profit": -416656, "research_and_development": null, "selling_general_admin": 829590, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -779388, "depreciation_amortisation": 127738, "ebitda": -651650, "interest_expense": 23751, "interest_income": null, "other_non_operating": null, "pretax_income": -675210, "tax_provision": -63000, "effective_tax_rate": null, "net_income": -612210, "net_income_continuing_ops": -508362, "net_income_to_common": -612210, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5300446, "short_term_investments": 1392060, "net_receivables": 28737, "inventory": 201333, "other_current_assets": null, "total_current_assets": 7228573, "net_ppe": null, "goodwill": 671220, "intangible_assets": 395113, "goodwill_and_intangibles": 1066333, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7380638, "total_assets": 14609212, "short_term_debt": 514553, "accounts_payable": 555247, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1550090, "long_term_debt": 2269771, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3870393, "total_liabilities": 5420483, "total_debt": 2784324, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049891, "total_equity": 9188729, "shares_outstanding": 6261631, "operating_cash_flow": -184055, "stock_based_compensation": 56000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126165, "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": 70469, "free_cash_flow": -57890, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-779388", "ebitda": "-651650", "netIncome": "-612210", "grossProfit": "-416656", "depreciation": "None", "totalRevenue": "2998234", "costOfRevenue": "3414890", "interestIncome": "177293", "incomeBeforeTax": "-675210", "interestExpense": "23751", "operatingIncome": "-779390", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-63000", "reportedCurrency": "USD", "netInterestIncome": "153542", "nonInterestIncome": "None", "operatingExpenses": "362736", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3414890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127738", "sellingGeneralAndAdministrative": "829590", "netIncomeFromContinuingOperations": "-508362" }, "balance": { "goodwill": "671220", "inventory": "201333", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14609212", "longTermDebt": "2269771", "shortTermDebt": "514553", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "395113", "reportedCurrency": "USD", "retainedEarnings": "-2049891", "totalLiabilities": "5420483", "otherCurrentAssets": "305997", "totalCurrentAssets": "7228573", "currentLongTermDebt": "299228", "longTermInvestments": "1022806", "shortTermInvestments": "1392060", "currentNetReceivables": "28737", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7380638", "currentAccountsPayable": "555247", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4384947", "totalShareholderEquity": "9188729", "capitalLeaseObligations": "1815948", "otherCurrentLiabilities": "480289", "totalCurrentLiabilities": "1550090", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3870393", "cashAndShortTermInvestments": "5300446", "commonStockSharesOutstanding": "6261631", "intangibleAssetsExcludingGoodwill": "395113", "cashAndCashEquivalentsAtCarryingValue": "5300446", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-508362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8342", "operatingCashflow": "-184055", "capitalExpenditures": "126165", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70469", "cashflowFromInvestment": "None", "stockBasedCompensation": "56000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127738", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 4007656, "cost_of_revenue": 2959517, "gross_profit": 1048139, "ebit": 20462, "ebitda": 235237, "pretax_income": -3486, "tax_provision": -85274, "net_income": -3486, "net_income_to_common": -3486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5546874, "total_current_assets": 7458234, "total_assets": 14911180, "short_term_debt": 380192, "long_term_debt": 2332014, "total_debt": 2712206, "total_liabilities": 5269789, "total_equity": 9641391, "shares_outstanding": 6246118, "goodwill_and_intangibles": 1071986 }, "cash_flow": { "operating_cash_flow": 37015, "capital_expenditure": 96476, "free_cash_flow": 133491, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33601, "ticker_id": 5162, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20462", "ebitda": "235237", "netIncome": "-3486", "grossProfit": "1048139", "depreciation": "None", "totalRevenue": "4007656", "costOfRevenue": "2959517", "interestIncome": "32821", "incomeBeforeTax": "-3486", "interestExpense": "23948", "operatingIncome": "40615", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-85274", "reportedCurrency": "USD", "netInterestIncome": "8873", "nonInterestIncome": "None", "operatingExpenses": "1007524", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2959517", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214775", "sellingGeneralAndAdministrative": "683029", "netIncomeFromContinuingOperations": "-3486" }, "balance": { "goodwill": "671220", "inventory": "192991", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14911180", "longTermDebt": "2332014", "shortTermDebt": "380192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "400766", "reportedCurrency": "USD", "retainedEarnings": "-1541529", "totalLiabilities": "5269789", "otherCurrentAssets": "296196", "totalCurrentAssets": "7458234", "currentLongTermDebt": "164866", "longTermInvestments": "1115615", "shortTermInvestments": "1366973", "currentNetReceivables": "55200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452946", "currentAccountsPayable": "431187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4362567", "totalShareholderEquity": "9641391", "capitalLeaseObligations": "1865687", "otherCurrentLiabilities": "310587", "totalCurrentLiabilities": "1287414", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3982375", "cashAndShortTermInvestments": "5546874", "commonStockSharesOutstanding": "6246118", "intangibleAssetsExcludingGoodwill": "400766", "cashAndCashEquivalentsAtCarryingValue": "5546874", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3486", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1785", "operatingCashflow": "37015", "capitalExpenditures": "96476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44041", "cashflowFromInvestment": "-150979", "stockBasedCompensation": "40700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214775", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4007656, "cost_of_revenue": 2959517, "gross_profit": 1048139, "research_and_development": null, "selling_general_admin": 683029, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20462, "depreciation_amortisation": 214775, "ebitda": 235237, "interest_expense": 23948, "interest_income": null, "other_non_operating": null, "pretax_income": -3486, "tax_provision": -85274, "effective_tax_rate": null, "net_income": -3486, "net_income_continuing_ops": -3486, "net_income_to_common": -3486, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5546874, "short_term_investments": 1366973, "net_receivables": 55200, "inventory": 192991, "other_current_assets": null, "total_current_assets": 7458234, "net_ppe": null, "goodwill": 671220, "intangible_assets": 400766, "goodwill_and_intangibles": 1071986, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7452946, "total_assets": 14911180, "short_term_debt": 380192, "accounts_payable": 431187, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1287414, "long_term_debt": 2332014, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3982375, "total_liabilities": 5269789, "total_debt": 2712206, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1541529, "total_equity": 9641391, "shares_outstanding": 6246118, "operating_cash_flow": 37015, "stock_based_compensation": 40700, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96476, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150979, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44041, "free_cash_flow": 133491, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20462", "ebitda": "235237", "netIncome": "-3486", "grossProfit": "1048139", "depreciation": "None", "totalRevenue": "4007656", "costOfRevenue": "2959517", "interestIncome": "32821", "incomeBeforeTax": "-3486", "interestExpense": "23948", "operatingIncome": "40615", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-85274", "reportedCurrency": "USD", "netInterestIncome": "8873", "nonInterestIncome": "None", "operatingExpenses": "1007524", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2959517", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214775", "sellingGeneralAndAdministrative": "683029", "netIncomeFromContinuingOperations": "-3486" }, "balance": { "goodwill": "671220", "inventory": "192991", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "14911180", "longTermDebt": "2332014", "shortTermDebt": "380192", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "400766", "reportedCurrency": "USD", "retainedEarnings": "-1541529", "totalLiabilities": "5269789", "otherCurrentAssets": "296196", "totalCurrentAssets": "7458234", "currentLongTermDebt": "164866", "longTermInvestments": "1115615", "shortTermInvestments": "1366973", "currentNetReceivables": "55200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452946", "currentAccountsPayable": "431187", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4362567", "totalShareholderEquity": "9641391", "capitalLeaseObligations": "1865687", "otherCurrentLiabilities": "310587", "totalCurrentLiabilities": "1287414", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3982375", "cashAndShortTermInvestments": "5546874", "commonStockSharesOutstanding": "6246118", "intangibleAssetsExcludingGoodwill": "400766", "cashAndCashEquivalentsAtCarryingValue": "5546874", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3486", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1785", "operatingCashflow": "37015", "capitalExpenditures": "96476", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44041", "cashflowFromInvestment": "-150979", "stockBasedCompensation": "40700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214775", "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": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "income_statement": { "revenue": 3999965, "cost_of_revenue": 3020551, "gross_profit": 979414, "ebit": -261358, "ebitda": -68838, "pretax_income": -285734, "tax_provision": -52000, "net_income": -233734, "net_income_to_common": -233734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5704879, "total_current_assets": 7482184, "total_assets": 15149733, "short_term_debt": 450980, "long_term_debt": 2374705, "total_debt": 2825685, "total_liabilities": 5545556, "total_equity": 9604177, "shares_outstanding": 6246114, "goodwill_and_intangibles": 1082933 }, "cash_flow": { "operating_cash_flow": 362512, "capital_expenditure": 158730, "free_cash_flow": 521242, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 33602, "ticker_id": 5162, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:54:24.161325+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-261358", "ebitda": "-68838", "netIncome": "-233734", "grossProfit": "979414", "depreciation": "None", "totalRevenue": "3999965", "costOfRevenue": "3020551", "interestIncome": "1761", "incomeBeforeTax": "-285734", "interestExpense": "24376", "operatingIncome": "-79548", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-22615", "nonInterestIncome": "None", "operatingExpenses": "1058962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3020551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192520", "sellingGeneralAndAdministrative": "667813", "netIncomeFromContinuingOperations": "-233734" }, "balance": { "goodwill": "671220", "inventory": "191206", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "15149733", "longTermDebt": "2374705", "shortTermDebt": "450980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "411713", "reportedCurrency": "USD", "retainedEarnings": "-1538043", "totalLiabilities": "5545556", "otherCurrentAssets": "316891", "totalCurrentAssets": "7482184", "currentLongTermDebt": "164866", "longTermInvestments": "1224837", "shortTermInvestments": "1233796", "currentNetReceivables": "35412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7667549", "currentAccountsPayable": "639226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5166727", "shortLongTermDebtTotal": "4454439", "totalShareholderEquity": "9604177", "capitalLeaseObligations": "1914868", "otherCurrentLiabilities": "85135", "totalCurrentLiabilities": "1542097", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4003459", "cashAndShortTermInvestments": "5704879", "commonStockSharesOutstanding": "6246114", "intangibleAssetsExcludingGoodwill": "411713", "cashAndCashEquivalentsAtCarryingValue": "5704879", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233734", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18199", "operatingCashflow": "362512", "capitalExpenditures": "158730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44925", "cashflowFromInvestment": "-107109", "stockBasedCompensation": "41400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192520", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3999965, "cost_of_revenue": 3020551, "gross_profit": 979414, "research_and_development": null, "selling_general_admin": 667813, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261358, "depreciation_amortisation": 192520, "ebitda": -68838, "interest_expense": 24376, "interest_income": null, "other_non_operating": null, "pretax_income": -285734, "tax_provision": -52000, "effective_tax_rate": null, "net_income": -233734, "net_income_continuing_ops": -233734, "net_income_to_common": -233734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5704879, "short_term_investments": 1233796, "net_receivables": 35412, "inventory": 191206, "other_current_assets": null, "total_current_assets": 7482184, "net_ppe": null, "goodwill": 671220, "intangible_assets": 411713, "goodwill_and_intangibles": 1082933, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7667549, "total_assets": 15149733, "short_term_debt": 450980, "accounts_payable": 639226, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1542097, "long_term_debt": 2374705, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4003459, "total_liabilities": 5545556, "total_debt": 2825685, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1538043, "total_equity": 9604177, "shares_outstanding": 6246114, "operating_cash_flow": 362512, "stock_based_compensation": 41400, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158730, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44925, "free_cash_flow": 521242, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-261358", "ebitda": "-68838", "netIncome": "-233734", "grossProfit": "979414", "depreciation": "None", "totalRevenue": "3999965", "costOfRevenue": "3020551", "interestIncome": "1761", "incomeBeforeTax": "-285734", "interestExpense": "24376", "operatingIncome": "-79548", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-22615", "nonInterestIncome": "None", "operatingExpenses": "1058962", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3020551", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192520", "sellingGeneralAndAdministrative": "667813", "netIncomeFromContinuingOperations": "-233734" }, "balance": { "goodwill": "671220", "inventory": "191206", "commonStock": "12492", "currentDebt": "None", "investments": "None", "totalAssets": "15149733", "longTermDebt": "2374705", "shortTermDebt": "450980", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "411713", "reportedCurrency": "USD", "retainedEarnings": "-1538043", "totalLiabilities": "5545556", "otherCurrentAssets": "316891", "totalCurrentAssets": "7482184", "currentLongTermDebt": "164866", "longTermInvestments": "1224837", "shortTermInvestments": "1233796", "currentNetReceivables": "35412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7667549", "currentAccountsPayable": "639226", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5166727", "shortLongTermDebtTotal": "4454439", "totalShareholderEquity": "9604177", "capitalLeaseObligations": "1914868", "otherCurrentLiabilities": "85135", "totalCurrentLiabilities": "1542097", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4003459", "cashAndShortTermInvestments": "5704879", "commonStockSharesOutstanding": "6246114", "intangibleAssetsExcludingGoodwill": "411713", "cashAndCashEquivalentsAtCarryingValue": "5704879", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-233734", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18199", "operatingCashflow": "362512", "capitalExpenditures": "158730", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44925", "cashflowFromInvestment": "-107109", "stockBasedCompensation": "41400", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192520", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }