{ "ticker": { "uuid": "0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8", "symbol": "NAKA", "name": "Nakamoto Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8/" }, "ticker_metadata": { "id": 7264, "uuid": "0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8", "symbol": "NAKA", "name": "Nakamoto Inc.", "asset_type": "equity", "market_cap": 97452000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Kindly MD, Inc., a healthcare and healthcare data company, provides direct health care services to patients integrating prescription medicine and behavioral health services. The company is headquartered in Salt Lake City, Utah.", "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": "0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8", "symbol": "NAKA", "name": "Nakamoto Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/0f0dc30a-8ada-4bf3-84b5-f85d5231c9b8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.32, "quality": 0.02, "momentum": 0, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 4.31, "market_cap": 68579858, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7899, "piotroski_f_score": 2, "momentum_12_1": -0.9888, "volatility_252d": 1.3573 }, "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": "2026-06-07T06:49:19.097224+00:00", "batch_id": "" }, "size": { "price_close": 4.31, "market_cap": 68579858, "market_cap_usd": 68579858, "enterprise_value": 243019858, "shares_outstanding": 15911800, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1868, "ptbv_ratio": null, "ps_ratio": 17.4964, "pcf_ratio": null, "pfcf_ratio": -3.0365, "ev_ebitda": null, "ev_ebit": -0.872, "ev_sales": 62.0002, "ev_fcf": -10.7602, "earnings_yield": null, "fcf_yield": -0.0929, "price_to_sales": 17.4964, "price_to_book": 0.1868, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0161 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -3.7604, "operating_margin": -71.1012, "net_margin": -73.9776, "ebitda_margin": -70.6086, "fcf_margin": -5.762, "roe": -0.7899, "roa": -0.4671, "roic": -0.386, "roc_greenblatt": null, "asset_turnover": 0.0063, "cash_conversion": 0.0779, "accruals_ratio": -0.3931, "sbc_to_revenue": 1.0095, "piotroski_f_score": 2, "altman_z_score": -2.3508, "earnings_stability_5y": 2.4089, "revenue_stability_5y": 0.2912, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0237, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6911, "net_debt_to_ebitda": -0.6303, "debt_to_assets": 0.3379, "interest_coverage": -24.7194, "current_ratio": 0.252, "quick_ratio": 0.252, "net_debt": 174440000, "local_beta": -0.0039, "volatility_252d": 1.3573, "volatility_60d": 2.2733, "max_drawdown_12m": -0.9925, "risk_adjusted_momentum": -0.7286 }, "growth": { "revenue_growth_1y": 0.5864, "revenue_growth_3y_cagr": -0.2165, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 93.9902, "revenue_growth": 0.5864, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3916, "price_return_3m": -0.5911, "price_return_6m": -0.7888, "price_return_9m": -0.9736, "price_return_12m": -0.9932, "price_return_12m_ex1m": -0.9888, "momentum_6m": -0.7888, "momentum_12m": -0.9932, "momentum_12_1": -0.9888, "distance_from_52w_high": -0.9925, "distance_from_52w_low": 0, "relative_strength": -1.1512 }, "raw_ttm": { "revenue_ttm": 3919660, "gross_profit_ttm": -14739481, "ebit_ttm": -278692661, "ebitda_ttm": -276761639, "net_income_ttm": -289966912, "eps_diluted_ttm": -18.2234, "operating_cash_flow_ttm": -45931499, "capital_expenditure_ttm": 23346383, "fcf_ttm": -22585116, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11274251, "cash_and_equivalents": 35300000, "total_current_assets": 63419000, "total_current_liabilities": 251699000, "net_ppe": null, "total_assets": 620761000, "total_debt": 209740000, "total_equity": 367074000, "net_working_capital": -13840000, "book_value_per_share": 23.0693, "retained_earnings": -298781000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173194000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 73, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 94, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 99, "rank_fcf_margin": 98, "rank_piotroski": 96, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100 }, "composites": { "value_composite": 68, "quality_composite": 98, "momentum_composite": 100, "growth_composite": 14, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.08, "os_score": 0.03, "value_percentile": 0.32, "quality_percentile": 0.02, "momentum_percentile": 0, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "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": 2035, "ticker_id": 7264, "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": "2026-06-07T06:49:19.097224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.31, "market_cap": 68579858, "market_cap_usd": 68579858, "enterprise_value": 243019858, "shares_outstanding": 15911800, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18682843, "ptbv_ratio": null, "ps_ratio": 17.49637928, "pcf_ratio": null, "pfcf_ratio": -3.03650679, "ev_ebitda": null, "ev_ebit": -0.87199949, "ev_sales": 62.00023931, "ev_fcf": -10.76017754, "earnings_yield": null, "fcf_yield": -0.09293527, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -3.76039784, "operating_margin": -71.10123353, "net_margin": -73.97756744, "ebitda_margin": -70.60858314, "fcf_margin": -5.76200895, "roe": -0.7899413, "roa": -0.46711522, "roic": -0.38599094, "roc_greenblatt": null, "asset_turnover": 0.00631428, "cash_conversion": 0.0778886, "accruals_ratio": -0.39312298, "sbc_to_revenue": 1.00950669, "debt_to_equity": 0.69110588, "net_debt_to_ebitda": -0.63028966, "debt_to_assets": 0.33787561, "interest_coverage": -24.71939475, "current_ratio": 0.25196366, "quick_ratio": 0.25196366, "net_debt": 174440000, "revenue_growth_1y": 0.58638601, "revenue_growth_3y_cagr": -0.21652169, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 93.99024236, "piotroski_f_score": 2, "altman_z_score": -2.35083772, "earnings_stability_5y": 2.408882, "revenue_stability_5y": 0.291169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.39158667, "price_return_3m": -0.59108159, "price_return_6m": -0.7888497, "price_return_9m": -0.97359069, "price_return_12m": -0.99321474, "price_return_12m_ex1m": -0.98884761, "distance_from_52w_high": -0.99245448, "distance_from_52w_low": 0, "relative_strength": -1.15115579, "local_beta": -0.0039, "volatility_252d": 1.357277, "volatility_60d": 2.273273, "max_drawdown_12m": -0.99245448, "revenue_ttm": 3919660, "gross_profit_ttm": -14739481, "ebit_ttm": -278692661, "ebitda_ttm": -276761639, "net_income_ttm": -289966912, "eps_diluted_ttm": -18.22338843, "operating_cash_flow_ttm": -45931499, "capital_expenditure_ttm": 23346383, "fcf_ttm": -22585116, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11274251, "cash_and_equivalents": 35300000, "total_current_assets": 63419000, "total_current_liabilities": 251699000, "net_ppe": null, "total_assets": 620761000, "total_debt": 209740000, "total_equity": 367074000, "net_working_capital": -13840000, "book_value_per_share": 23.06929449, "retained_earnings": -298781000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173194000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 73, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 94, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 99, "rank_fcf_margin": 98, "rank_piotroski": 96, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 68, "quality_composite": 98, "momentum_composite": 100, "growth_composite": 14, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "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": 4.31, "os": 0.03, "value": 0.32, "quality": 0.02, "momentum": 0, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7899, "momentum_12_1": -0.9888, "complete_fields": { "id": 2035, "ticker_id": 7264, "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": "2026-06-07T06:49:19.097224+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.31, "market_cap": 68579858, "market_cap_usd": 68579858, "enterprise_value": 243019858, "shares_outstanding": 15911800, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18682843, "ptbv_ratio": null, "ps_ratio": 17.49637928, "pcf_ratio": null, "pfcf_ratio": -3.03650679, "ev_ebitda": null, "ev_ebit": -0.87199949, "ev_sales": 62.00023931, "ev_fcf": -10.76017754, "earnings_yield": null, "fcf_yield": -0.09293527, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -3.76039784, "operating_margin": -71.10123353, "net_margin": -73.97756744, "ebitda_margin": -70.60858314, "fcf_margin": -5.76200895, "roe": -0.7899413, "roa": -0.46711522, "roic": -0.38599094, "roc_greenblatt": null, "asset_turnover": 0.00631428, "cash_conversion": 0.0778886, "accruals_ratio": -0.39312298, "sbc_to_revenue": 1.00950669, "debt_to_equity": 0.69110588, "net_debt_to_ebitda": -0.63028966, "debt_to_assets": 0.33787561, "interest_coverage": -24.71939475, "current_ratio": 0.25196366, "quick_ratio": 0.25196366, "net_debt": 174440000, "revenue_growth_1y": 0.58638601, "revenue_growth_3y_cagr": -0.21652169, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 93.99024236, "piotroski_f_score": 2, "altman_z_score": -2.35083772, "earnings_stability_5y": 2.408882, "revenue_stability_5y": 0.291169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.39158667, "price_return_3m": -0.59108159, "price_return_6m": -0.7888497, "price_return_9m": -0.97359069, "price_return_12m": -0.99321474, "price_return_12m_ex1m": -0.98884761, "distance_from_52w_high": -0.99245448, "distance_from_52w_low": 0, "relative_strength": -1.15115579, "local_beta": -0.0039, "volatility_252d": 1.357277, "volatility_60d": 2.273273, "max_drawdown_12m": -0.99245448, "revenue_ttm": 3919660, "gross_profit_ttm": -14739481, "ebit_ttm": -278692661, "ebitda_ttm": -276761639, "net_income_ttm": -289966912, "eps_diluted_ttm": -18.22338843, "operating_cash_flow_ttm": -45931499, "capital_expenditure_ttm": 23346383, "fcf_ttm": -22585116, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11274251, "cash_and_equivalents": 35300000, "total_current_assets": 63419000, "total_current_liabilities": 251699000, "net_ppe": null, "total_assets": 620761000, "total_debt": 209740000, "total_equity": 367074000, "net_working_capital": -13840000, "book_value_per_share": 23.06929449, "retained_earnings": -298781000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -173194000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 50, "rank_pb": 3, "rank_ptbv": 50, "rank_ps": 94, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 22, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 73, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 94, "rank_roc": 50, "rank_roic": 94, "rank_gross_margin": 99, "rank_fcf_margin": 98, "rank_piotroski": 96, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 100, "rank_momentum_12m_ex1m": 100, "rank_relative_strength": 100, "value_composite": 68, "quality_composite": 98, "momentum_composite": 100, "growth_composite": 14, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 1821315, "cost_of_revenue": 11088055, "gross_profit": -9266740, "ebit": -45168342, "ebitda": -44926349, "pretax_income": -52228923, "tax_provision": null, "net_income": -52228923, "net_income_to_common": -52228923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22583253, "total_current_assets": 223817232, "total_assets": 730607754, "short_term_debt": 209557614, "long_term_debt": null, "total_debt": 209557614, "total_liabilities": 216351128, "total_equity": 514256626, "shares_outstanding": 11364692, "goodwill_and_intangibles": 470558903 }, "cash_flow": { "operating_cash_flow": -23511499, "capital_expenditure": 234383, "free_cash_flow": -23277116, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126971, "ticker_id": 7264, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45168342", "ebitda": "-44926349", "netIncome": "-52228923", "grossProfit": "-9266740", "depreciation": "None", "totalRevenue": "1821315", "costOfRevenue": "11088055", "interestIncome": "None", "incomeBeforeTax": "-52228923", "interestExpense": "7060581", "operatingIncome": "-197139242", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7060581", "nonInterestIncome": "None", "operatingExpenses": "187872502", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11088055", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241993", "sellingGeneralAndAdministrative": "11762373", "netIncomeFromContinuingOperations": "-52228923" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "439950", "currentDebt": "None", "investments": "None", "totalAssets": "730607754", "longTermDebt": "None", "shortTermDebt": "209557614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "470558903", "reportedCurrency": "USD", "retainedEarnings": "-60004624", "totalLiabilities": "216351128", "otherCurrentAssets": "201231164", "totalCurrentAssets": "223817232", "currentLongTermDebt": "209557614", "longTermInvestments": "35697320", "shortTermInvestments": "None", "currentNetReceivables": "2815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506790522", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209923580", "totalShareholderEquity": "514256626", "capitalLeaseObligations": "365966", "otherCurrentLiabilities": "6427548", "totalCurrentLiabilities": "215985162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365966", "cashAndShortTermInvestments": "22583253", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "470558903", "cashAndCashEquivalentsAtCarryingValue": "22583253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52228923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23511499", "capitalExpenditures": "234383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723845601", "cashflowFromInvestment": "-680024473", "stockBasedCompensation": "2358923", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-320404", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241993", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1821315, "cost_of_revenue": 11088055, "gross_profit": -9266740, "research_and_development": null, "selling_general_admin": 11762373, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45168342, "depreciation_amortisation": 241993, "ebitda": -44926349, "interest_expense": 7060581, "interest_income": null, "other_non_operating": null, "pretax_income": -52228923, "tax_provision": null, "effective_tax_rate": null, "net_income": -52228923, "net_income_continuing_ops": -52228923, "net_income_to_common": -52228923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22583253, "short_term_investments": null, "net_receivables": 2815, "inventory": 0, "other_current_assets": null, "total_current_assets": 223817232, "net_ppe": null, "goodwill": null, "intangible_assets": 470558903, "goodwill_and_intangibles": 470558903, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506790522, "total_assets": 730607754, "short_term_debt": 209557614, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215985162, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365966, "total_liabilities": 216351128, "total_debt": 209557614, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60004624, "total_equity": 514256626, "shares_outstanding": 11364692, "operating_cash_flow": -23511499, "stock_based_compensation": 2358923, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234383, "acquisitions": null, "other_investing": null, "investing_cash_flow": -680024473, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 723845601, "free_cash_flow": -23277116, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45168342", "ebitda": "-44926349", "netIncome": "-52228923", "grossProfit": "-9266740", "depreciation": "None", "totalRevenue": "1821315", "costOfRevenue": "11088055", "interestIncome": "None", "incomeBeforeTax": "-52228923", "interestExpense": "7060581", "operatingIncome": "-197139242", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7060581", "nonInterestIncome": "None", "operatingExpenses": "187872502", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11088055", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241993", "sellingGeneralAndAdministrative": "11762373", "netIncomeFromContinuingOperations": "-52228923" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "439950", "currentDebt": "None", "investments": "None", "totalAssets": "730607754", "longTermDebt": "None", "shortTermDebt": "209557614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "470558903", "reportedCurrency": "USD", "retainedEarnings": "-60004624", "totalLiabilities": "216351128", "otherCurrentAssets": "201231164", "totalCurrentAssets": "223817232", "currentLongTermDebt": "209557614", "longTermInvestments": "35697320", "shortTermInvestments": "None", "currentNetReceivables": "2815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506790522", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209923580", "totalShareholderEquity": "514256626", "capitalLeaseObligations": "365966", "otherCurrentLiabilities": "6427548", "totalCurrentLiabilities": "215985162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365966", "cashAndShortTermInvestments": "22583253", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "470558903", "cashAndCashEquivalentsAtCarryingValue": "22583253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52228923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23511499", "capitalExpenditures": "234383", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "723845601", "cashflowFromInvestment": "-680024473", "stockBasedCompensation": "2358923", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-320404", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241993", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 2719840, "cost_of_revenue": 3562405, "gross_profit": -842565, "ebit": -3224199, "ebitda": -3003868, "pretax_income": -3617647, "tax_provision": null, "net_income": -3617647, "net_income_to_common": -3617647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273624, "total_current_assets": 2505652, "total_assets": 3677992, "short_term_debt": 280050, "long_term_debt": null, "total_debt": 280050, "total_liabilities": 1109682, "total_equity": 2568310, "shares_outstanding": 5391433, "goodwill_and_intangibles": 388338 }, "cash_flow": { "operating_cash_flow": -3073891, "capital_expenditure": 401631, "free_cash_flow": -2672260, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126976, "ticker_id": 7264, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3224199", "ebitda": "-3003868", "netIncome": "-3617647", "grossProfit": "-842565", "depreciation": "None", "totalRevenue": "2719840", "costOfRevenue": "3562405", "interestIncome": "None", "incomeBeforeTax": "-3617647", "interestExpense": "393448", "operatingIncome": "-3346771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-393448", "nonInterestIncome": "None", "operatingExpenses": "2504206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "377731", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3562405", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220331", "sellingGeneralAndAdministrative": "1907055", "netIncomeFromContinuingOperations": "-3617647" }, "balance": { "goodwill": "None", "inventory": "4300", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "3677992", "longTermDebt": "None", "shortTermDebt": "280050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "388338", "reportedCurrency": "USD", "retainedEarnings": "-7775701", "totalLiabilities": "1109682", "otherCurrentAssets": "190878", "totalCurrentAssets": "2505652", "currentLongTermDebt": "139277", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1172340", "currentAccountsPayable": "323725", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783682", "totalShareholderEquity": "2568310", "capitalLeaseObligations": "644405", "otherCurrentLiabilities": "323725", "totalCurrentLiabilities": "606050", "otherNonCurrentLiabilities": "503632", "totalNonCurrentLiabilities": "503632", "cashAndShortTermInvestments": "2273624", "commonStockSharesOutstanding": "5391433", "intangibleAssetsExcludingGoodwill": "388338", "cashAndCashEquivalentsAtCarryingValue": "2273624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3617647", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58902", "operatingCashflow": "-3073891", "capitalExpenditures": "401631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5223646", "cashflowFromInvestment": "-401631", "stockBasedCompensation": "240915", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22145", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220331", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2719840, "cost_of_revenue": 3562405, "gross_profit": -842565, "research_and_development": 377731, "selling_general_admin": 1907055, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3224199, "depreciation_amortisation": 220331, "ebitda": -3003868, "interest_expense": 393448, "interest_income": null, "other_non_operating": null, "pretax_income": -3617647, "tax_provision": null, "effective_tax_rate": null, "net_income": -3617647, "net_income_continuing_ops": -3617647, "net_income_to_common": -3617647, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2273624, "short_term_investments": null, "net_receivables": 36850, "inventory": 4300, "other_current_assets": null, "total_current_assets": 2505652, "net_ppe": null, "goodwill": null, "intangible_assets": 388338, "goodwill_and_intangibles": 388338, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1172340, "total_assets": 3677992, "short_term_debt": 280050, "accounts_payable": 323725, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606050, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 503632, "total_liabilities": 1109682, "total_debt": 280050, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7775701, "total_equity": 2568310, "shares_outstanding": 5391433, "operating_cash_flow": -3073891, "stock_based_compensation": 240915, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 401631, "acquisitions": null, "other_investing": null, "investing_cash_flow": -401631, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5223646, "free_cash_flow": -2672260, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3224199", "ebitda": "-3003868", "netIncome": "-3617647", "grossProfit": "-842565", "depreciation": "None", "totalRevenue": "2719840", "costOfRevenue": "3562405", "interestIncome": "None", "incomeBeforeTax": "-3617647", "interestExpense": "393448", "operatingIncome": "-3346771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-393448", "nonInterestIncome": "None", "operatingExpenses": "2504206", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "377731", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3562405", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220331", "sellingGeneralAndAdministrative": "1907055", "netIncomeFromContinuingOperations": "-3617647" }, "balance": { "goodwill": "None", "inventory": "4300", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "3677992", "longTermDebt": "None", "shortTermDebt": "280050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "388338", "reportedCurrency": "USD", "retainedEarnings": "-7775701", "totalLiabilities": "1109682", "otherCurrentAssets": "190878", "totalCurrentAssets": "2505652", "currentLongTermDebt": "139277", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1172340", "currentAccountsPayable": "323725", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783682", "totalShareholderEquity": "2568310", "capitalLeaseObligations": "644405", "otherCurrentLiabilities": "323725", "totalCurrentLiabilities": "606050", "otherNonCurrentLiabilities": "503632", "totalNonCurrentLiabilities": "503632", "cashAndShortTermInvestments": "2273624", "commonStockSharesOutstanding": "5391433", "intangibleAssetsExcludingGoodwill": "388338", "cashAndCashEquivalentsAtCarryingValue": "2273624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3617647", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "58902", "operatingCashflow": "-3073891", "capitalExpenditures": "401631", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5223646", "cashflowFromInvestment": "-401631", "stockBasedCompensation": "240915", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22145", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220331", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 3768598, "cost_of_revenue": 226166, "gross_profit": 3542432, "ebit": -1561617, "ebitda": -1358394, "pretax_income": -1617461, "tax_provision": null, "net_income": -1617461, "net_income_to_common": -1617461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525500, "total_current_assets": 616928, "total_assets": 1099202, "short_term_debt": 243213, "long_term_debt": 228871, "total_debt": 472084, "total_liabilities": 1207614, "total_equity": -108412, "shares_outstanding": 5890525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -449489, "capital_expenditure": 14420, "free_cash_flow": -435069, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126981, "ticker_id": 7264, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1561617", "ebitda": "-1358394", "netIncome": "-1617461", "grossProfit": "3542432", "depreciation": "None", "totalRevenue": "3768598", "costOfRevenue": "226166", "interestIncome": "None", "incomeBeforeTax": "-1617461", "interestExpense": "55844", "operatingIncome": "-1620220", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55844", "nonInterestIncome": "None", "operatingExpenses": "5162652", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203223", "sellingGeneralAndAdministrative": "5054515", "netIncomeFromContinuingOperations": "-1617461" }, "balance": { "goodwill": "None", "inventory": "63202", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "1099202", "longTermDebt": "228871", "shortTermDebt": "243213", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4158054", "totalLiabilities": "1207614", "otherCurrentAssets": "225", "totalCurrentAssets": "616928", "currentLongTermDebt": "148517", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482274", "currentAccountsPayable": "329810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636379", "totalShareholderEquity": "-108412", "capitalLeaseObligations": "258991", "otherCurrentLiabilities": "567810", "totalCurrentLiabilities": "814448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393166", "cashAndShortTermInvestments": "525500", "commonStockSharesOutstanding": "5890525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1617461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13634", "operatingCashflow": "-449489", "capitalExpenditures": "14420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802491", "cashflowFromInvestment": "-14420", "stockBasedCompensation": "414685", "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": "203223", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3768598, "cost_of_revenue": 226166, "gross_profit": 3542432, "research_and_development": 2500, "selling_general_admin": 5054515, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1561617, "depreciation_amortisation": 203223, "ebitda": -1358394, "interest_expense": 55844, "interest_income": null, "other_non_operating": null, "pretax_income": -1617461, "tax_provision": null, "effective_tax_rate": null, "net_income": -1617461, "net_income_continuing_ops": -1617461, "net_income_to_common": -1617461, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525500, "short_term_investments": null, "net_receivables": 28000, "inventory": 63202, "other_current_assets": null, "total_current_assets": 616928, "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": 482274, "total_assets": 1099202, "short_term_debt": 243213, "accounts_payable": 329810, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 814448, "long_term_debt": 228871, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393166, "total_liabilities": 1207614, "total_debt": 472084, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4158054, "total_equity": -108412, "shares_outstanding": 5890525, "operating_cash_flow": -449489, "stock_based_compensation": 414685, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14420, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14420, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 802491, "free_cash_flow": -435069, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1561617", "ebitda": "-1358394", "netIncome": "-1617461", "grossProfit": "3542432", "depreciation": "None", "totalRevenue": "3768598", "costOfRevenue": "226166", "interestIncome": "None", "incomeBeforeTax": "-1617461", "interestExpense": "55844", "operatingIncome": "-1620220", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55844", "nonInterestIncome": "None", "operatingExpenses": "5162652", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "226166", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203223", "sellingGeneralAndAdministrative": "5054515", "netIncomeFromContinuingOperations": "-1617461" }, "balance": { "goodwill": "None", "inventory": "63202", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "1099202", "longTermDebt": "228871", "shortTermDebt": "243213", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4158054", "totalLiabilities": "1207614", "otherCurrentAssets": "225", "totalCurrentAssets": "616928", "currentLongTermDebt": "148517", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482274", "currentAccountsPayable": "329810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636379", "totalShareholderEquity": "-108412", "capitalLeaseObligations": "258991", "otherCurrentLiabilities": "567810", "totalCurrentLiabilities": "814448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393166", "cashAndShortTermInvestments": "525500", "commonStockSharesOutstanding": "5890525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1617461", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13634", "operatingCashflow": "-449489", "capitalExpenditures": "14420", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "802491", "cashflowFromInvestment": "-14420", "stockBasedCompensation": "414685", "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": "203223", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 3787077, "cost_of_revenue": 152385, "gross_profit": 3634692, "ebit": -2540593, "ebitda": -2418588, "pretax_income": -2540593, "tax_provision": 5, "net_income": -2540593, "net_income_to_common": -2540593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186918, "total_current_assets": 309567, "total_assets": 946998, "short_term_debt": 153041, "long_term_debt": null, "total_debt": 153041, "total_liabilities": 565984, "total_equity": 381014, "shares_outstanding": 5890525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -140383, "capital_expenditure": 317388, "free_cash_flow": 177005, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126986, "ticker_id": 7264, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2540593", "ebitda": "-2418588", "netIncome": "-2540593", "grossProfit": "3634692", "depreciation": "None", "totalRevenue": "3787077", "costOfRevenue": "152385", "interestIncome": "None", "incomeBeforeTax": "-2540593", "interestExpense": "0", "operatingIncome": "-2693413", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "6328105", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152385", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122005", "sellingGeneralAndAdministrative": "6274660", "netIncomeFromContinuingOperations": "-2540593" }, "balance": { "goodwill": "None", "inventory": "49568", "commonStock": "4434", "currentDebt": "None", "investments": "None", "totalAssets": "946998", "longTermDebt": "None", "shortTermDebt": "153041", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2540593", "totalLiabilities": "565984", "otherCurrentAssets": "60958", "totalCurrentAssets": "309567", "currentLongTermDebt": "92545", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12123", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637431", "currentAccountsPayable": "166258", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391126", "totalShareholderEquity": "381014", "capitalLeaseObligations": "298581", "otherCurrentLiabilities": "166258", "totalCurrentLiabilities": "327899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "238085", "cashAndShortTermInvestments": "186918", "commonStockSharesOutstanding": "5890525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2540593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "10202", "operatingCashflow": "-140383", "capitalExpenditures": "317388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "550000", "cashflowFromInvestment": "-317388", "stockBasedCompensation": "2216344", "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": "122005", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3787077, "cost_of_revenue": 152385, "gross_profit": 3634692, "research_and_development": null, "selling_general_admin": 6274660, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2540593, "depreciation_amortisation": 122005, "ebitda": -2418588, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -2540593, "tax_provision": 5, "effective_tax_rate": null, "net_income": -2540593, "net_income_continuing_ops": -2540593, "net_income_to_common": -2540593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186918, "short_term_investments": null, "net_receivables": 12123, "inventory": 49568, "other_current_assets": null, "total_current_assets": 309567, "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": 637431, "total_assets": 946998, "short_term_debt": 153041, "accounts_payable": 166258, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327899, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 238085, "total_liabilities": 565984, "total_debt": 153041, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2540593, "total_equity": 381014, "shares_outstanding": 5890525, "operating_cash_flow": -140383, "stock_based_compensation": 2216344, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317388, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317388, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 550000, "free_cash_flow": 177005, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2540593", "ebitda": "-2418588", "netIncome": "-2540593", "grossProfit": "3634692", "depreciation": "None", "totalRevenue": "3787077", "costOfRevenue": "152385", "interestIncome": "None", "incomeBeforeTax": "-2540593", "interestExpense": "0", "operatingIncome": "-2693413", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "6328105", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152385", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122005", "sellingGeneralAndAdministrative": "6274660", "netIncomeFromContinuingOperations": "-2540593" }, "balance": { "goodwill": "None", "inventory": "49568", "commonStock": "4434", "currentDebt": "None", "investments": "None", "totalAssets": "946998", "longTermDebt": "None", "shortTermDebt": "153041", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2540593", "totalLiabilities": "565984", "otherCurrentAssets": "60958", "totalCurrentAssets": "309567", "currentLongTermDebt": "92545", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12123", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "637431", "currentAccountsPayable": "166258", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391126", "totalShareholderEquity": "381014", "capitalLeaseObligations": "298581", "otherCurrentLiabilities": "166258", "totalCurrentLiabilities": "327899", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "238085", "cashAndShortTermInvestments": "186918", "commonStockSharesOutstanding": "5890525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186918", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2540593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "10202", "operatingCashflow": "-140383", "capitalExpenditures": "317388", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "550000", "cashflowFromInvestment": "-317388", "stockBasedCompensation": "2216344", "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": "122005", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 2504319, "cost_of_revenue": 1589397, "gross_profit": 914922, "ebit": 61340, "ebitda": 124737, "pretax_income": 149336, "tax_provision": 3, "net_income": 149336, "net_income_to_common": 149336, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94689, "total_current_assets": 269444, "total_assets": 447643, "short_term_debt": 53544, "long_term_debt": null, "total_debt": 53544, "total_liabilities": 174557, "total_equity": 273086, "shares_outstanding": 5971333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 121441, "capital_expenditure": 63601, "free_cash_flow": 185042, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126990, "ticker_id": 7264, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61340", "ebitda": "124737", "netIncome": "149336", "grossProfit": "914922", "depreciation": "None", "totalRevenue": "2504319", "costOfRevenue": "1589397", "interestIncome": "None", "incomeBeforeTax": "149336", "interestExpense": "None", "operatingIncome": "61340", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "853582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589397", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63397", "sellingGeneralAndAdministrative": "2355855", "netIncomeFromContinuingOperations": "149336" }, "balance": { "goodwill": "None", "inventory": "59770", "commonStock": "273086", "currentDebt": "None", "investments": "None", "totalAssets": "447643", "longTermDebt": "None", "shortTermDebt": "53544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "174557", "otherCurrentAssets": "101511", "totalCurrentAssets": "269444", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178199", "currentAccountsPayable": "47496", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109811", "totalShareholderEquity": "273086", "capitalLeaseObligations": "109811", "otherCurrentLiabilities": "-53544", "totalCurrentLiabilities": "118290", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56266", "cashAndShortTermInvestments": "94689", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94689", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149336", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30643", "operatingCashflow": "121441", "capitalExpenditures": "63601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45341", "cashflowFromInvestment": "-63602", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63397", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2504319, "cost_of_revenue": 1589397, "gross_profit": 914922, "research_and_development": null, "selling_general_admin": 2355855, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61340, "depreciation_amortisation": 63397, "ebitda": 124737, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 149336, "tax_provision": 3, "effective_tax_rate": null, "net_income": 149336, "net_income_continuing_ops": 149336, "net_income_to_common": 149336, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94689, "short_term_investments": null, "net_receivables": 13474, "inventory": 59770, "other_current_assets": null, "total_current_assets": 269444, "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": 178199, "total_assets": 447643, "short_term_debt": 53544, "accounts_payable": 47496, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118290, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 56266, "total_liabilities": 174557, "total_debt": 53544, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 273086, "shares_outstanding": 5971333, "operating_cash_flow": 121441, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63601, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63602, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45341, "free_cash_flow": 185042, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61340", "ebitda": "124737", "netIncome": "149336", "grossProfit": "914922", "depreciation": "None", "totalRevenue": "2504319", "costOfRevenue": "1589397", "interestIncome": "None", "incomeBeforeTax": "149336", "interestExpense": "None", "operatingIncome": "61340", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "853582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589397", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63397", "sellingGeneralAndAdministrative": "2355855", "netIncomeFromContinuingOperations": "149336" }, "balance": { "goodwill": "None", "inventory": "59770", "commonStock": "273086", "currentDebt": "None", "investments": "None", "totalAssets": "447643", "longTermDebt": "None", "shortTermDebt": "53544", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "174557", "otherCurrentAssets": "101511", "totalCurrentAssets": "269444", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13474", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "178199", "currentAccountsPayable": "47496", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109811", "totalShareholderEquity": "273086", "capitalLeaseObligations": "109811", "otherCurrentLiabilities": "-53544", "totalCurrentLiabilities": "118290", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "56266", "cashAndShortTermInvestments": "94689", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94689", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149336", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30643", "operatingCashflow": "121441", "capitalExpenditures": "63601", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45341", "cashflowFromInvestment": "-63602", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63397", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 2678000, "cost_of_revenue": 7579000, "gross_profit": -4901000, "ebit": -234556000, "ebitda": -233441000, "pretax_income": -238776000, "tax_provision": null, "net_income": -238776000, "net_income_to_common": -238776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35300000, "total_current_assets": 63419000, "total_assets": 620761000, "short_term_debt": 209740000, "long_term_debt": null, "total_debt": 209740000, "total_liabilities": 253687000, "total_equity": 367074000, "shares_outstanding": 15911800, "goodwill_and_intangibles": 540268000 }, "cash_flow": { "operating_cash_flow": -23285000, "capital_expenditure": 23285000, "free_cash_flow": 0, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126969, "ticker_id": 7264, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-234556000", "ebitda": "-233441000", "netIncome": "-238776000", "grossProfit": "-4901000", "depreciation": "None", "totalRevenue": "2678000", "costOfRevenue": "7579000", "interestIncome": "None", "incomeBeforeTax": "-238776000", "interestExpense": "4220000", "operatingIncome": "-126170000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4220000", "nonInterestIncome": "None", "operatingExpenses": "121269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "-238776000" }, "balance": { "goodwill": "93506000", "inventory": "None", "commonStock": "690000", "currentDebt": "None", "investments": "None", "totalAssets": "620761000", "longTermDebt": "None", "shortTermDebt": "209740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "446762000", "reportedCurrency": "USD", "retainedEarnings": "-298781000", "totalLiabilities": "253687000", "otherCurrentAssets": "22238000", "totalCurrentAssets": "63419000", "currentLongTermDebt": "209740000", "longTermInvestments": "16888000", "shortTermInvestments": "None", "currentNetReceivables": "5881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557342000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209740000", "totalShareholderEquity": "367074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18841000", "totalCurrentLiabilities": "251699000", "otherNonCurrentLiabilities": "366000", "totalNonCurrentLiabilities": "1988000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "15911800", "intangibleAssetsExcludingGoodwill": "446762000", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238776000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23285000", "capitalExpenditures": "23285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561000", "cashflowFromInvestment": "36563000", "stockBasedCompensation": "1607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2678000, "cost_of_revenue": 7579000, "gross_profit": -4901000, "research_and_development": null, "selling_general_admin": 9784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -234556000, "depreciation_amortisation": 1115000, "ebitda": -233441000, "interest_expense": 4220000, "interest_income": null, "other_non_operating": null, "pretax_income": -238776000, "tax_provision": null, "effective_tax_rate": null, "net_income": -238776000, "net_income_continuing_ops": -238776000, "net_income_to_common": -238776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35300000, "short_term_investments": null, "net_receivables": 5881000, "inventory": null, "other_current_assets": null, "total_current_assets": 63419000, "net_ppe": null, "goodwill": 93506000, "intangible_assets": 446762000, "goodwill_and_intangibles": 540268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 557342000, "total_assets": 620761000, "short_term_debt": 209740000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 251699000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1988000, "total_liabilities": 253687000, "total_debt": 209740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -298781000, "total_equity": 367074000, "shares_outstanding": 15911800, "operating_cash_flow": -23285000, "stock_based_compensation": 1607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36563000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -561000, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-234556000", "ebitda": "-233441000", "netIncome": "-238776000", "grossProfit": "-4901000", "depreciation": "None", "totalRevenue": "2678000", "costOfRevenue": "7579000", "interestIncome": "None", "incomeBeforeTax": "-238776000", "interestExpense": "4220000", "operatingIncome": "-126170000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4220000", "nonInterestIncome": "None", "operatingExpenses": "121269000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1115000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "-238776000" }, "balance": { "goodwill": "93506000", "inventory": "None", "commonStock": "690000", "currentDebt": "None", "investments": "None", "totalAssets": "620761000", "longTermDebt": "None", "shortTermDebt": "209740000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "446762000", "reportedCurrency": "USD", "retainedEarnings": "-298781000", "totalLiabilities": "253687000", "otherCurrentAssets": "22238000", "totalCurrentAssets": "63419000", "currentLongTermDebt": "209740000", "longTermInvestments": "16888000", "shortTermInvestments": "None", "currentNetReceivables": "5881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "557342000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209740000", "totalShareholderEquity": "367074000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18841000", "totalCurrentLiabilities": "251699000", "otherNonCurrentLiabilities": "366000", "totalNonCurrentLiabilities": "1988000", "cashAndShortTermInvestments": "35300000", "commonStockSharesOutstanding": "15911800", "intangibleAssetsExcludingGoodwill": "446762000", "cashAndCashEquivalentsAtCarryingValue": "35300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238776000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-23285000", "capitalExpenditures": "23285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561000", "cashflowFromInvestment": "36563000", "stockBasedCompensation": "1607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 444924, "cost_of_revenue": 11070574, "gross_profit": -10625650, "ebit": 44309266, "ebitda": 44349306, "pretax_income": 37258683, "tax_provision": null, "net_income": 37258683, "net_income_to_common": 37258683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22583253, "total_current_assets": 223817232, "total_assets": 730607754, "short_term_debt": 209557614, "long_term_debt": null, "total_debt": 209557614, "total_liabilities": 216351128, "total_equity": 514256626, "shares_outstanding": 11364692, "goodwill_and_intangibles": 470558903 }, "cash_flow": { "operating_cash_flow": -7567531, "capital_expenditure": 1, "free_cash_flow": -7567530, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126970, "ticker_id": 7264, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44309266", "ebitda": "44349306", "netIncome": "37258683", "grossProfit": "-10625650", "depreciation": "None", "totalRevenue": "444924", "costOfRevenue": "11070574", "interestIncome": "None", "incomeBeforeTax": "37258683", "interestExpense": "7050583", "operatingIncome": "-183300488", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7050583", "nonInterestIncome": "None", "operatingExpenses": "172674838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11070574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40040", "sellingGeneralAndAdministrative": "3392335", "netIncomeFromContinuingOperations": "37258683" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "439950", "currentDebt": "None", "investments": "None", "totalAssets": "730607754", "longTermDebt": "None", "shortTermDebt": "209557614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "470558903", "reportedCurrency": "USD", "retainedEarnings": "-60004624", "totalLiabilities": "216351128", "otherCurrentAssets": "201231164", "totalCurrentAssets": "223817232", "currentLongTermDebt": "209557614", "longTermInvestments": "35697320", "shortTermInvestments": "None", "currentNetReceivables": "2815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506790522", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209923580", "totalShareholderEquity": "514256626", "capitalLeaseObligations": "365966", "otherCurrentLiabilities": "6427548", "totalCurrentLiabilities": "215985162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365966", "cashAndShortTermInvestments": "22583253", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "470558903", "cashAndCashEquivalentsAtCarryingValue": "22583253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37258683", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3783", "operatingCashflow": "-7567531", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310847", "cashflowFromInvestment": "6276548", "stockBasedCompensation": "206261", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310847", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-551989", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444924, "cost_of_revenue": 11070574, "gross_profit": -10625650, "research_and_development": 101, "selling_general_admin": 3392335, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44309266, "depreciation_amortisation": 40040, "ebitda": 44349306, "interest_expense": 7050583, "interest_income": null, "other_non_operating": null, "pretax_income": 37258683, "tax_provision": null, "effective_tax_rate": null, "net_income": 37258683, "net_income_continuing_ops": 37258683, "net_income_to_common": 37258683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22583253, "short_term_investments": null, "net_receivables": 2815, "inventory": 0, "other_current_assets": null, "total_current_assets": 223817232, "net_ppe": null, "goodwill": null, "intangible_assets": 470558903, "goodwill_and_intangibles": 470558903, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506790522, "total_assets": 730607754, "short_term_debt": 209557614, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215985162, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365966, "total_liabilities": 216351128, "total_debt": 209557614, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60004624, "total_equity": 514256626, "shares_outstanding": 11364692, "operating_cash_flow": -7567531, "stock_based_compensation": 206261, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6276548, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310847, "free_cash_flow": -7567530, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44309266", "ebitda": "44349306", "netIncome": "37258683", "grossProfit": "-10625650", "depreciation": "None", "totalRevenue": "444924", "costOfRevenue": "11070574", "interestIncome": "None", "incomeBeforeTax": "37258683", "interestExpense": "7050583", "operatingIncome": "-183300488", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7050583", "nonInterestIncome": "None", "operatingExpenses": "172674838", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11070574", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40040", "sellingGeneralAndAdministrative": "3392335", "netIncomeFromContinuingOperations": "37258683" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "439950", "currentDebt": "None", "investments": "None", "totalAssets": "730607754", "longTermDebt": "None", "shortTermDebt": "209557614", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "470558903", "reportedCurrency": "USD", "retainedEarnings": "-60004624", "totalLiabilities": "216351128", "otherCurrentAssets": "201231164", "totalCurrentAssets": "223817232", "currentLongTermDebt": "209557614", "longTermInvestments": "35697320", "shortTermInvestments": "None", "currentNetReceivables": "2815", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506790522", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209923580", "totalShareholderEquity": "514256626", "capitalLeaseObligations": "365966", "otherCurrentLiabilities": "6427548", "totalCurrentLiabilities": "215985162", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "365966", "cashAndShortTermInvestments": "22583253", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "470558903", "cashAndCashEquivalentsAtCarryingValue": "22583253", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37258683", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3783", "operatingCashflow": "-7567531", "capitalExpenditures": "1", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-310847", "cashflowFromInvestment": "6276548", "stockBasedCompensation": "206261", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310847", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-551989", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 388209, "cost_of_revenue": 2015, "gross_profit": 386194, "ebit": -86035808, "ebitda": -85370518, "pretax_income": -86035808, "tax_provision": null, "net_income": -86035808, "net_income_to_common": -86035808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24185083, "total_current_assets": 27051797, "total_assets": 692421574, "short_term_debt": 203144307, "long_term_debt": null, "total_debt": 203144307, "total_liabilities": 214859489, "total_equity": 477562085, "shares_outstanding": 11364692, "goodwill_and_intangibles": 3009281 }, "cash_flow": { "operating_cash_flow": -13167666, "capital_expenditure": 2859, "free_cash_flow": -13164807, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126972, "ticker_id": 7264, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86035808", "ebitda": "-85370518", "netIncome": "-86035808", "grossProfit": "386194", "depreciation": "None", "totalRevenue": "388209", "costOfRevenue": "2015", "interestIncome": "None", "incomeBeforeTax": "-86035808", "interestExpense": "0", "operatingIncome": "-10405522", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10791716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665290", "sellingGeneralAndAdministrative": "10781324", "netIncomeFromContinuingOperations": "-86035808" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "427152", "currentDebt": "None", "investments": "None", "totalAssets": "692421574", "longTermDebt": "None", "shortTermDebt": "203144307", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3009281", "reportedCurrency": "USD", "retainedEarnings": "-97263307", "totalLiabilities": "214859489", "otherCurrentAssets": "2866714", "totalCurrentAssets": "27051797", "currentLongTermDebt": "203017500", "longTermInvestments": "45956627", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "665369777", "currentAccountsPayable": "5846215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203544274", "totalShareholderEquity": "477562085", "capitalLeaseObligations": "526774", "otherCurrentLiabilities": "11315215", "totalCurrentLiabilities": "214459522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399967", "cashAndShortTermInvestments": "24185083", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "3009281", "cashAndCashEquivalentsAtCarryingValue": "24185083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86035808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1078", "operatingCashflow": "-13167666", "capitalExpenditures": "2859", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "715108058", "cashflowFromInvestment": "-683779913", "stockBasedCompensation": "1531552", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9557", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665290", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388209, "cost_of_revenue": 2015, "gross_profit": 386194, "research_and_development": 0, "selling_general_admin": 10781324, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86035808, "depreciation_amortisation": 665290, "ebitda": -85370518, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -86035808, "tax_provision": null, "effective_tax_rate": null, "net_income": -86035808, "net_income_continuing_ops": -86035808, "net_income_to_common": -86035808, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24185083, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27051797, "net_ppe": null, "goodwill": null, "intangible_assets": 3009281, "goodwill_and_intangibles": 3009281, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 665369777, "total_assets": 692421574, "short_term_debt": 203144307, "accounts_payable": 5846215, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214459522, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399967, "total_liabilities": 214859489, "total_debt": 203144307, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97263307, "total_equity": 477562085, "shares_outstanding": 11364692, "operating_cash_flow": -13167666, "stock_based_compensation": 1531552, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2859, "acquisitions": null, "other_investing": null, "investing_cash_flow": -683779913, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 715108058, "free_cash_flow": -13164807, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-86035808", "ebitda": "-85370518", "netIncome": "-86035808", "grossProfit": "386194", "depreciation": "None", "totalRevenue": "388209", "costOfRevenue": "2015", "interestIncome": "None", "incomeBeforeTax": "-86035808", "interestExpense": "0", "operatingIncome": "-10405522", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "10791716", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "665290", "sellingGeneralAndAdministrative": "10781324", "netIncomeFromContinuingOperations": "-86035808" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "427152", "currentDebt": "None", "investments": "None", "totalAssets": "692421574", "longTermDebt": "None", "shortTermDebt": "203144307", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3009281", "reportedCurrency": "USD", "retainedEarnings": "-97263307", "totalLiabilities": "214859489", "otherCurrentAssets": "2866714", "totalCurrentAssets": "27051797", "currentLongTermDebt": "203017500", "longTermInvestments": "45956627", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "665369777", "currentAccountsPayable": "5846215", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203544274", "totalShareholderEquity": "477562085", "capitalLeaseObligations": "526774", "otherCurrentLiabilities": "11315215", "totalCurrentLiabilities": "214459522", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399967", "cashAndShortTermInvestments": "24185083", "commonStockSharesOutstanding": "11364692", "intangibleAssetsExcludingGoodwill": "3009281", "cashAndCashEquivalentsAtCarryingValue": "24185083", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86035808", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1078", "operatingCashflow": "-13167666", "capitalExpenditures": "2859", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "715108058", "cashflowFromInvestment": "-683779913", "stockBasedCompensation": "1531552", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9557", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "665290", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 408527, "cost_of_revenue": 7552, "gross_profit": 400975, "ebit": -2410119, "ebitda": -2299427, "pretax_income": -2413787, "tax_provision": null, "net_income": -2413787, "net_income_to_common": -2413787, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6024604, "total_current_assets": 6372254, "total_assets": 9890282, "short_term_debt": 126040, "long_term_debt": null, "total_debt": 126040, "total_liabilities": 923394, "total_equity": 8966888, "shares_outstanding": 6817584, "goodwill_and_intangibles": 2870427 }, "cash_flow": { "operating_cash_flow": -1911302, "capital_expenditure": 58523, "free_cash_flow": -1852779, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126973, "ticker_id": 7264, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2410119", "ebitda": "-2299427", "netIncome": "-2413787", "grossProfit": "400975", "depreciation": "None", "totalRevenue": "408527", "costOfRevenue": "7552", "interestIncome": "None", "incomeBeforeTax": "-2413787", "interestExpense": "3668", "operatingIncome": "-2391491", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3668", "nonInterestIncome": "None", "operatingExpenses": "2792466", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110692", "sellingGeneralAndAdministrative": "2777770", "netIncomeFromContinuingOperations": "-2413787" }, "balance": { "goodwill": "None", "inventory": "1078", "commonStock": "7576", "currentDebt": "None", "investments": "None", "totalAssets": "9890282", "longTermDebt": "None", "shortTermDebt": "126040", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2870427", "reportedCurrency": "USD", "retainedEarnings": "-11227499", "totalLiabilities": "923394", "otherCurrentAssets": "339100", "totalCurrentAssets": "6372254", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7472", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518028", "currentAccountsPayable": "364201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559018", "totalShareholderEquity": "8966888", "capitalLeaseObligations": "559018", "otherCurrentLiabilities": "364201", "totalCurrentLiabilities": "490416", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432978", "cashAndShortTermInvestments": "6024604", "commonStockSharesOutstanding": "6817584", "intangibleAssetsExcludingGoodwill": "2870427", "cashAndCashEquivalentsAtCarryingValue": "6024604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2413798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "517", "operatingCashflow": "-1911302", "capitalExpenditures": "58523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9143390", "cashflowFromInvestment": "-2348108", "stockBasedCompensation": "612110", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "443", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110692", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408527, "cost_of_revenue": 7552, "gross_profit": 400975, "research_and_development": 4, "selling_general_admin": 2777770, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2410119, "depreciation_amortisation": 110692, "ebitda": -2299427, "interest_expense": 3668, "interest_income": null, "other_non_operating": null, "pretax_income": -2413787, "tax_provision": null, "effective_tax_rate": null, "net_income": -2413787, "net_income_continuing_ops": -2413787, "net_income_to_common": -2413787, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6024604, "short_term_investments": null, "net_receivables": 7472, "inventory": 1078, "other_current_assets": null, "total_current_assets": 6372254, "net_ppe": null, "goodwill": null, "intangible_assets": 2870427, "goodwill_and_intangibles": 2870427, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3518028, "total_assets": 9890282, "short_term_debt": 126040, "accounts_payable": 364201, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490416, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 432978, "total_liabilities": 923394, "total_debt": 126040, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11227499, "total_equity": 8966888, "shares_outstanding": 6817584, "operating_cash_flow": -1911302, "stock_based_compensation": 612110, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58523, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2348108, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9143390, "free_cash_flow": -1852779, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2410119", "ebitda": "-2299427", "netIncome": "-2413787", "grossProfit": "400975", "depreciation": "None", "totalRevenue": "408527", "costOfRevenue": "7552", "interestIncome": "None", "incomeBeforeTax": "-2413787", "interestExpense": "3668", "operatingIncome": "-2391491", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3668", "nonInterestIncome": "None", "operatingExpenses": "2792466", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7552", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110692", "sellingGeneralAndAdministrative": "2777770", "netIncomeFromContinuingOperations": "-2413787" }, "balance": { "goodwill": "None", "inventory": "1078", "commonStock": "7576", "currentDebt": "None", "investments": "None", "totalAssets": "9890282", "longTermDebt": "None", "shortTermDebt": "126040", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2870427", "reportedCurrency": "USD", "retainedEarnings": "-11227499", "totalLiabilities": "923394", "otherCurrentAssets": "339100", "totalCurrentAssets": "6372254", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7472", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3518028", "currentAccountsPayable": "364201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "559018", "totalShareholderEquity": "8966888", "capitalLeaseObligations": "559018", "otherCurrentLiabilities": "364201", "totalCurrentLiabilities": "490416", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "432978", "cashAndShortTermInvestments": "6024604", "commonStockSharesOutstanding": "6817584", "intangibleAssetsExcludingGoodwill": "2870427", "cashAndCashEquivalentsAtCarryingValue": "6024604", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2413798", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "517", "operatingCashflow": "-1911302", "capitalExpenditures": "58523", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9143390", "cashflowFromInvestment": "-2348108", "stockBasedCompensation": "612110", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "443", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110692", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 580000, "cost_of_revenue": 1011000, "gross_profit": -431000, "ebit": -1032000, "ebitda": -1014000, "pretax_income": -1038000, "tax_provision": null, "net_income": -1038000, "net_income_to_common": -1038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1140574, "total_current_assets": 1294619, "total_assets": 2563591, "short_term_debt": 194261, "long_term_debt": null, "total_debt": 194261, "total_liabilities": 1034541, "total_equity": 1529050, "shares_outstanding": 6105882, "goodwill_and_intangibles": 561786 }, "cash_flow": { "operating_cash_flow": -865000, "capital_expenditure": 173000, "free_cash_flow": -692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126974, "ticker_id": 7264, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1032000", "ebitda": "-1014000", "netIncome": "-1038000", "grossProfit": "-431000", "depreciation": "None", "totalRevenue": "580000", "costOfRevenue": "1011000", "interestIncome": "None", "incomeBeforeTax": "-1038000", "interestExpense": "6000", "operatingIncome": "-1042000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6330", "nonInterestIncome": "None", "operatingExpenses": "611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000", "sellingGeneralAndAdministrative": "593000", "netIncomeFromContinuingOperations": "-1038011" }, "balance": { "goodwill": "None", "inventory": "1595", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "2563591", "longTermDebt": "None", "shortTermDebt": "194261", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "561786", "reportedCurrency": "USD", "retainedEarnings": "-8813712", "totalLiabilities": "1034541", "otherCurrentAssets": "138836", "totalCurrentAssets": "1294619", "currentLongTermDebt": "60968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13614", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268972", "currentAccountsPayable": "366348", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666393", "totalShareholderEquity": "1529050", "capitalLeaseObligations": "605425", "otherCurrentLiabilities": "366348", "totalCurrentLiabilities": "562409", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "472132", "cashAndShortTermInvestments": "1140574", "commonStockSharesOutstanding": "6105882", "intangibleAssetsExcludingGoodwill": "561786", "cashAndCashEquivalentsAtCarryingValue": "1140574", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2705", "operatingCashflow": "-865000", "capitalExpenditures": "173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95000", "cashflowFromInvestment": "-173000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580000, "cost_of_revenue": 1011000, "gross_profit": -431000, "research_and_development": 97, "selling_general_admin": 593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1032000, "depreciation_amortisation": 18000, "ebitda": -1014000, "interest_expense": 6000, "interest_income": null, "other_non_operating": null, "pretax_income": -1038000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1038000, "net_income_continuing_ops": -1038011, "net_income_to_common": -1038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1140574, "short_term_investments": null, "net_receivables": 13614, "inventory": 1595, "other_current_assets": null, "total_current_assets": 1294619, "net_ppe": null, "goodwill": null, "intangible_assets": 561786, "goodwill_and_intangibles": 561786, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1268972, "total_assets": 2563591, "short_term_debt": 194261, "accounts_payable": 366348, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562409, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472132, "total_liabilities": 1034541, "total_debt": 194261, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8813712, "total_equity": 1529050, "shares_outstanding": 6105882, "operating_cash_flow": -865000, "stock_based_compensation": 9000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95000, "free_cash_flow": -692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1032000", "ebitda": "-1014000", "netIncome": "-1038000", "grossProfit": "-431000", "depreciation": "None", "totalRevenue": "580000", "costOfRevenue": "1011000", "interestIncome": "None", "incomeBeforeTax": "-1038000", "interestExpense": "6000", "operatingIncome": "-1042000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6330", "nonInterestIncome": "None", "operatingExpenses": "611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000", "sellingGeneralAndAdministrative": "593000", "netIncomeFromContinuingOperations": "-1038011" }, "balance": { "goodwill": "None", "inventory": "1595", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "2563591", "longTermDebt": "None", "shortTermDebt": "194261", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "561786", "reportedCurrency": "USD", "retainedEarnings": "-8813712", "totalLiabilities": "1034541", "otherCurrentAssets": "138836", "totalCurrentAssets": "1294619", "currentLongTermDebt": "60968", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13614", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268972", "currentAccountsPayable": "366348", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666393", "totalShareholderEquity": "1529050", "capitalLeaseObligations": "605425", "otherCurrentLiabilities": "366348", "totalCurrentLiabilities": "562409", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "472132", "cashAndShortTermInvestments": "1140574", "commonStockSharesOutstanding": "6105882", "intangibleAssetsExcludingGoodwill": "561786", "cashAndCashEquivalentsAtCarryingValue": "1140574", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2705", "operatingCashflow": "-865000", "capitalExpenditures": "173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95000", "cashflowFromInvestment": "-173000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 603887, "cost_of_revenue": 663213, "gross_profit": -59326, "ebit": -1022632, "ebitda": -953737, "pretax_income": -1001521, "tax_provision": null, "net_income": -1001521, "net_income_to_common": -1001521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2273624, "total_current_assets": 2505652, "total_assets": 3677992, "short_term_debt": 280050, "long_term_debt": null, "total_debt": 280050, "total_liabilities": 1109682, "total_equity": 2568310, "shares_outstanding": 6029648, "goodwill_and_intangibles": 388338 }, "cash_flow": { "operating_cash_flow": -901530, "capital_expenditure": 388340, "free_cash_flow": -513190, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126975, "ticker_id": 7264, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1022632", "ebitda": "-953737", "netIncome": "-1001521", "grossProfit": "-59326", "depreciation": "None", "totalRevenue": "603887", "costOfRevenue": "663213", "interestIncome": "None", "incomeBeforeTax": "-1001521", "interestExpense": "8100", "operatingIncome": "-1022632", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8100", "nonInterestIncome": "None", "operatingExpenses": "963307", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "377731", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68895", "sellingGeneralAndAdministrative": "1183060", "netIncomeFromContinuingOperations": "-1001521" }, "balance": { "goodwill": "None", "inventory": "4300", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "3677992", "longTermDebt": "None", "shortTermDebt": "280050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "388338", "reportedCurrency": "USD", "retainedEarnings": "-7775701", "totalLiabilities": "1109682", "otherCurrentAssets": "190878", "totalCurrentAssets": "2505652", "currentLongTermDebt": "139277", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1172340", "currentAccountsPayable": "323725", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783681", "totalShareholderEquity": "2568310", "capitalLeaseObligations": "644405", "otherCurrentLiabilities": "2275", "totalCurrentLiabilities": "606050", "otherNonCurrentLiabilities": "503632", "totalNonCurrentLiabilities": "503632", "cashAndShortTermInvestments": "2273624", "commonStockSharesOutstanding": "6029648", "intangibleAssetsExcludingGoodwill": "388338", "cashAndCashEquivalentsAtCarryingValue": "2273624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1001521", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1550", "operatingCashflow": "-901530", "capitalExpenditures": "388340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79450", "cashflowFromInvestment": "-388340", "stockBasedCompensation": "28301", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22145", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68895", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603887, "cost_of_revenue": 663213, "gross_profit": -59326, "research_and_development": 377731, "selling_general_admin": 1183060, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1022632, "depreciation_amortisation": 68895, "ebitda": -953737, "interest_expense": 8100, "interest_income": null, "other_non_operating": null, "pretax_income": -1001521, "tax_provision": null, "effective_tax_rate": null, "net_income": -1001521, "net_income_continuing_ops": -1001521, "net_income_to_common": -1001521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2273624, "short_term_investments": null, "net_receivables": 36850, "inventory": 4300, "other_current_assets": null, "total_current_assets": 2505652, "net_ppe": null, "goodwill": null, "intangible_assets": 388338, "goodwill_and_intangibles": 388338, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1172340, "total_assets": 3677992, "short_term_debt": 280050, "accounts_payable": 323725, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606050, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 503632, "total_liabilities": 1109682, "total_debt": 280050, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7775701, "total_equity": 2568310, "shares_outstanding": 6029648, "operating_cash_flow": -901530, "stock_based_compensation": 28301, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388340, "acquisitions": null, "other_investing": null, "investing_cash_flow": -388340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79450, "free_cash_flow": -513190, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1022632", "ebitda": "-953737", "netIncome": "-1001521", "grossProfit": "-59326", "depreciation": "None", "totalRevenue": "603887", "costOfRevenue": "663213", "interestIncome": "None", "incomeBeforeTax": "-1001521", "interestExpense": "8100", "operatingIncome": "-1022632", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8100", "nonInterestIncome": "None", "operatingExpenses": "963307", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "377731", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663213", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68895", "sellingGeneralAndAdministrative": "1183060", "netIncomeFromContinuingOperations": "-1001521" }, "balance": { "goodwill": "None", "inventory": "4300", "commonStock": "6050", "currentDebt": "None", "investments": "None", "totalAssets": "3677992", "longTermDebt": "None", "shortTermDebt": "280050", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "388338", "reportedCurrency": "USD", "retainedEarnings": "-7775701", "totalLiabilities": "1109682", "otherCurrentAssets": "190878", "totalCurrentAssets": "2505652", "currentLongTermDebt": "139277", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "36850", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1172340", "currentAccountsPayable": "323725", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "783681", "totalShareholderEquity": "2568310", "capitalLeaseObligations": "644405", "otherCurrentLiabilities": "2275", "totalCurrentLiabilities": "606050", "otherNonCurrentLiabilities": "503632", "totalNonCurrentLiabilities": "503632", "cashAndShortTermInvestments": "2273624", "commonStockSharesOutstanding": "6029648", "intangibleAssetsExcludingGoodwill": "388338", "cashAndCashEquivalentsAtCarryingValue": "2273624", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1001521", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1550", "operatingCashflow": "-901530", "capitalExpenditures": "388340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79450", "cashflowFromInvestment": "-388340", "stockBasedCompensation": "28301", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22145", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68895", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 647867, "cost_of_revenue": 1195624, "gross_profit": -547757, "ebit": -1049818, "ebitda": -1000545, "pretax_income": -1014146, "tax_provision": null, "net_income": -1014146, "net_income_to_common": -1014146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3642944, "total_current_assets": 3941333, "total_assets": 4324162, "short_term_debt": 291601, "long_term_debt": null, "total_debt": 291601, "total_liabilities": 840107, "total_equity": 3484055, "shares_outstanding": 5977476, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1045385, "capital_expenditure": 2105, "free_cash_flow": -1043280, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126977, "ticker_id": 7264, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1049818", "ebitda": "-1000545", "netIncome": "-1014146", "grossProfit": "-547757", "depreciation": "None", "totalRevenue": "647867", "costOfRevenue": "1195624", "interestIncome": "None", "incomeBeforeTax": "-1014146", "interestExpense": "9659", "operatingIncome": "-1049818", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9659", "nonInterestIncome": "None", "operatingExpenses": "502061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49273", "sellingGeneralAndAdministrative": "1664319", "netIncomeFromContinuingOperations": "-1014147" }, "balance": { "goodwill": "None", "inventory": "2750", "commonStock": "5977", "currentDebt": "None", "investments": "None", "totalAssets": "4324162", "longTermDebt": "None", "shortTermDebt": "291601", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6774180", "totalLiabilities": "840107", "otherCurrentAssets": "250316", "totalCurrentAssets": "3941333", "currentLongTermDebt": "188599", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382829", "currentAccountsPayable": "431516", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405841", "totalShareholderEquity": "3484055", "capitalLeaseObligations": "217242", "otherCurrentLiabilities": "2750", "totalCurrentLiabilities": "725867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "114240", "cashAndShortTermInvestments": "3642944", "commonStockSharesOutstanding": "5977476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3642944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1014146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1075", "operatingCashflow": "-1045385", "capitalExpenditures": "2105", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49568", "cashflowFromInvestment": "-2109", "stockBasedCompensation": "117494", "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": "49273", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647867, "cost_of_revenue": 1195624, "gross_profit": -547757, "research_and_development": 0, "selling_general_admin": 1664319, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1049818, "depreciation_amortisation": 49273, "ebitda": -1000545, "interest_expense": 9659, "interest_income": null, "other_non_operating": null, "pretax_income": -1014146, "tax_provision": null, "effective_tax_rate": null, "net_income": -1014146, "net_income_continuing_ops": -1014147, "net_income_to_common": -1014146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3642944, "short_term_investments": null, "net_receivables": 45323, "inventory": 2750, "other_current_assets": null, "total_current_assets": 3941333, "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": 382829, "total_assets": 4324162, "short_term_debt": 291601, "accounts_payable": 431516, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725867, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 114240, "total_liabilities": 840107, "total_debt": 291601, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6774180, "total_equity": 3484055, "shares_outstanding": 5977476, "operating_cash_flow": -1045385, "stock_based_compensation": 117494, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2105, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2109, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49568, "free_cash_flow": -1043280, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1049818", "ebitda": "-1000545", "netIncome": "-1014146", "grossProfit": "-547757", "depreciation": "None", "totalRevenue": "647867", "costOfRevenue": "1195624", "interestIncome": "None", "incomeBeforeTax": "-1014146", "interestExpense": "9659", "operatingIncome": "-1049818", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9659", "nonInterestIncome": "None", "operatingExpenses": "502061", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1195624", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49273", "sellingGeneralAndAdministrative": "1664319", "netIncomeFromContinuingOperations": "-1014147" }, "balance": { "goodwill": "None", "inventory": "2750", "commonStock": "5977", "currentDebt": "None", "investments": "None", "totalAssets": "4324162", "longTermDebt": "None", "shortTermDebt": "291601", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6774180", "totalLiabilities": "840107", "otherCurrentAssets": "250316", "totalCurrentAssets": "3941333", "currentLongTermDebt": "188599", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "382829", "currentAccountsPayable": "431516", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405841", "totalShareholderEquity": "3484055", "capitalLeaseObligations": "217242", "otherCurrentLiabilities": "2750", "totalCurrentLiabilities": "725867", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "114240", "cashAndShortTermInvestments": "3642944", "commonStockSharesOutstanding": "5977476", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3642944", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1014146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1075", "operatingCashflow": "-1045385", "capitalExpenditures": "2105", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49568", "cashflowFromInvestment": "-2109", "stockBasedCompensation": "117494", "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": "49273", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 639057, "cost_of_revenue": 1240843, "gross_profit": -601786, "ebit": -1037193, "ebitda": -985190, "pretax_income": -1319653, "tax_provision": null, "net_income": -1319653, "net_income_to_common": -1319653, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4740006, "total_current_assets": 5054668, "total_assets": 5456937, "short_term_debt": 310044, "long_term_debt": null, "total_debt": 310044, "total_liabilities": 1076229, "total_equity": 4380708, "shares_outstanding": 5939516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -913537, "capital_expenditure": 3, "free_cash_flow": -913534, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126978, "ticker_id": 7264, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1037193", "ebitda": "-985190", "netIncome": "-1319653", "grossProfit": "-601786", "depreciation": "None", "totalRevenue": "639057", "costOfRevenue": "1240843", "interestIncome": "None", "incomeBeforeTax": "-1319653", "interestExpense": "318450", "operatingIncome": "-1037193", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-318450", "nonInterestIncome": "None", "operatingExpenses": "435407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "342314", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52003", "sellingGeneralAndAdministrative": "1588570", "netIncomeFromContinuingOperations": "-1319653" }, "balance": { "goodwill": "None", "inventory": "3825", "commonStock": "5940", "currentDebt": "None", "investments": "None", "totalAssets": "5456937", "longTermDebt": "None", "shortTermDebt": "310044", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5760033", "totalLiabilities": "1076229", "otherCurrentAssets": "305655", "totalCurrentAssets": "5054668", "currentLongTermDebt": "228061", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5182", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402268", "currentAccountsPayable": "628749", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443330", "totalShareholderEquity": "4380708", "capitalLeaseObligations": "215269", "otherCurrentLiabilities": "628749", "totalCurrentLiabilities": "942943", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "133286", "cashAndShortTermInvestments": "4740006", "commonStockSharesOutstanding": "5939516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4740006", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1319653", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "52047", "operatingCashflow": "-913537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5366160", "cashflowFromInvestment": "None", "stockBasedCompensation": "7884", "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": "52003", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 639057, "cost_of_revenue": 1240843, "gross_profit": -601786, "research_and_development": 342314, "selling_general_admin": 1588570, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1037193, "depreciation_amortisation": 52003, "ebitda": -985190, "interest_expense": 318450, "interest_income": null, "other_non_operating": null, "pretax_income": -1319653, "tax_provision": null, "effective_tax_rate": null, "net_income": -1319653, "net_income_continuing_ops": -1319653, "net_income_to_common": -1319653, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4740006, "short_term_investments": null, "net_receivables": 5182, "inventory": 3825, "other_current_assets": null, "total_current_assets": 5054668, "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": 402268, "total_assets": 5456937, "short_term_debt": 310044, "accounts_payable": 628749, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942943, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133286, "total_liabilities": 1076229, "total_debt": 310044, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5760033, "total_equity": 4380708, "shares_outstanding": 5939516, "operating_cash_flow": -913537, "stock_based_compensation": 7884, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": 5366160, "free_cash_flow": -913534, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1037193", "ebitda": "-985190", "netIncome": "-1319653", "grossProfit": "-601786", "depreciation": "None", "totalRevenue": "639057", "costOfRevenue": "1240843", "interestIncome": "None", "incomeBeforeTax": "-1319653", "interestExpense": "318450", "operatingIncome": "-1037193", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-318450", "nonInterestIncome": "None", "operatingExpenses": "435407", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "342314", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240843", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52003", "sellingGeneralAndAdministrative": "1588570", "netIncomeFromContinuingOperations": "-1319653" }, "balance": { "goodwill": "None", "inventory": "3825", "commonStock": "5940", "currentDebt": "None", "investments": "None", "totalAssets": "5456937", "longTermDebt": "None", "shortTermDebt": "310044", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5760033", "totalLiabilities": "1076229", "otherCurrentAssets": "305655", "totalCurrentAssets": "5054668", "currentLongTermDebt": "228061", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5182", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402268", "currentAccountsPayable": "628749", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443330", "totalShareholderEquity": "4380708", "capitalLeaseObligations": "215269", "otherCurrentLiabilities": "628749", "totalCurrentLiabilities": "942943", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "133286", "cashAndShortTermInvestments": "4740006", "commonStockSharesOutstanding": "5939516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4740006", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1319653", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "52047", "operatingCashflow": "-913537", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5366160", "cashflowFromInvestment": "None", "stockBasedCompensation": "7884", "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": "52003", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 829029, "cost_of_revenue": 765870, "gross_profit": 63159, "ebit": -237127, "ebitda": -186967, "pretax_income": -282326, "tax_provision": null, "net_income": -282326, "net_income_to_common": -282326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287383, "total_current_assets": 356019, "total_assets": 799315, "short_term_debt": 284666, "long_term_debt": 177286, "total_debt": 461952, "total_liabilities": 1182437, "total_equity": -383122, "shares_outstanding": 5939516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -213439, "capital_expenditure": 11181, "free_cash_flow": -202258, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126979, "ticker_id": 7264, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-237127", "ebitda": "-186967", "netIncome": "-282326", "grossProfit": "63159", "depreciation": "None", "totalRevenue": "829029", "costOfRevenue": "765870", "interestIncome": "None", "incomeBeforeTax": "-282326", "interestExpense": "57239", "operatingIncome": "-237127", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-57239", "nonInterestIncome": "None", "operatingExpenses": "300286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35417", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50160", "sellingGeneralAndAdministrative": "1033511", "netIncomeFromContinuingOperations": "-282326" }, "balance": { "goodwill": "None", "inventory": "55872", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "799315", "longTermDebt": "177286", "shortTermDebt": "284666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4440380", "totalLiabilities": "1182437", "otherCurrentAssets": "5210", "totalCurrentAssets": "356019", "currentLongTermDebt": "195964", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7554", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443296", "currentAccountsPayable": "297728", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605665", "totalShareholderEquity": "-383122", "capitalLeaseObligations": "232415", "otherCurrentLiabilities": "276000", "totalCurrentLiabilities": "861438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "320998", "cashAndShortTermInvestments": "287383", "commonStockSharesOutstanding": "5939516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287383", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282326", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7330", "operatingCashflow": "-213439", "capitalExpenditures": "11181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13496", "cashflowFromInvestment": "-11182", "stockBasedCompensation": "7616", "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": "50160", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 829029, "cost_of_revenue": 765870, "gross_profit": 63159, "research_and_development": 35417, "selling_general_admin": 1033511, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -237127, "depreciation_amortisation": 50160, "ebitda": -186967, "interest_expense": 57239, "interest_income": null, "other_non_operating": null, "pretax_income": -282326, "tax_provision": null, "effective_tax_rate": null, "net_income": -282326, "net_income_continuing_ops": -282326, "net_income_to_common": -282326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287383, "short_term_investments": null, "net_receivables": 7554, "inventory": 55872, "other_current_assets": null, "total_current_assets": 356019, "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": 443296, "total_assets": 799315, "short_term_debt": 284666, "accounts_payable": 297728, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 861438, "long_term_debt": 177286, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320998, "total_liabilities": 1182437, "total_debt": 461952, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4440380, "total_equity": -383122, "shares_outstanding": 5939516, "operating_cash_flow": -213439, "stock_based_compensation": 7616, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11181, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11182, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13496, "free_cash_flow": -202258, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-237127", "ebitda": "-186967", "netIncome": "-282326", "grossProfit": "63159", "depreciation": "None", "totalRevenue": "829029", "costOfRevenue": "765870", "interestIncome": "None", "incomeBeforeTax": "-282326", "interestExpense": "57239", "operatingIncome": "-237127", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-57239", "nonInterestIncome": "None", "operatingExpenses": "300286", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35417", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "765870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50160", "sellingGeneralAndAdministrative": "1033511", "netIncomeFromContinuingOperations": "-282326" }, "balance": { "goodwill": "None", "inventory": "55872", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "799315", "longTermDebt": "177286", "shortTermDebt": "284666", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4440380", "totalLiabilities": "1182437", "otherCurrentAssets": "5210", "totalCurrentAssets": "356019", "currentLongTermDebt": "195964", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7554", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443296", "currentAccountsPayable": "297728", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "605665", "totalShareholderEquity": "-383122", "capitalLeaseObligations": "232415", "otherCurrentLiabilities": "276000", "totalCurrentLiabilities": "861438", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "320998", "cashAndShortTermInvestments": "287383", "commonStockSharesOutstanding": "5939516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287383", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282326", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7330", "operatingCashflow": "-213439", "capitalExpenditures": "11181", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13496", "cashflowFromInvestment": "-11182", "stockBasedCompensation": "7616", "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": "50160", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 759447, "cost_of_revenue": 866476, "gross_profit": -107029, "ebit": -302129, "ebitda": -228991, "pretax_income": -324928, "tax_provision": 2, "net_income": -324928, "net_income_to_common": -324928, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525500, "total_current_assets": 616928, "total_assets": 1099202, "short_term_debt": 243213, "long_term_debt": null, "total_debt": 243213, "total_liabilities": 1207614, "total_equity": -108412, "shares_outstanding": 5971333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -208683, "capital_expenditure": 3, "free_cash_flow": -208680, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126980, "ticker_id": 7264, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-302129", "ebitda": "-228991", "netIncome": "-324928", "grossProfit": "-107029", "depreciation": "None", "totalRevenue": "759447", "costOfRevenue": "866476", "interestIncome": "None", "incomeBeforeTax": "-324928", "interestExpense": "55844", "operatingIncome": "-302129", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "195100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866476", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73138", "sellingGeneralAndAdministrative": "195100", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "63201", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "1099202", "longTermDebt": "None", "shortTermDebt": "243213", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4158054", "totalLiabilities": "1207614", "otherCurrentAssets": "226", "totalCurrentAssets": "616928", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482274", "currentAccountsPayable": "329810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636379", "totalShareholderEquity": "-108412", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238000", "totalCurrentLiabilities": "814448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393166", "cashAndShortTermInvestments": "525500", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324928", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "33497", "operatingCashflow": "-208683", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "582938", "cashflowFromInvestment": "None", "stockBasedCompensation": "108866", "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": "73138", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 759447, "cost_of_revenue": 866476, "gross_profit": -107029, "research_and_development": 2500, "selling_general_admin": 195100, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -302129, "depreciation_amortisation": 73138, "ebitda": -228991, "interest_expense": 55844, "interest_income": null, "other_non_operating": null, "pretax_income": -324928, "tax_provision": 2, "effective_tax_rate": null, "net_income": -324928, "net_income_continuing_ops": null, "net_income_to_common": -324928, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 525500, "short_term_investments": null, "net_receivables": 28000, "inventory": 63201, "other_current_assets": null, "total_current_assets": 616928, "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": 482274, "total_assets": 1099202, "short_term_debt": 243213, "accounts_payable": 329810, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 814448, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393166, "total_liabilities": 1207614, "total_debt": 243213, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4158054, "total_equity": -108412, "shares_outstanding": 5971333, "operating_cash_flow": -208683, "stock_based_compensation": 108866, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "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": 582938, "free_cash_flow": -208680, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-302129", "ebitda": "-228991", "netIncome": "-324928", "grossProfit": "-107029", "depreciation": "None", "totalRevenue": "759447", "costOfRevenue": "866476", "interestIncome": "None", "incomeBeforeTax": "-324928", "interestExpense": "55844", "operatingIncome": "-302129", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "195100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2500", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "866476", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73138", "sellingGeneralAndAdministrative": "195100", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "63201", "commonStock": "4618", "currentDebt": "None", "investments": "None", "totalAssets": "1099202", "longTermDebt": "None", "shortTermDebt": "243213", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4158054", "totalLiabilities": "1207614", "otherCurrentAssets": "226", "totalCurrentAssets": "616928", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482274", "currentAccountsPayable": "329810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "636379", "totalShareholderEquity": "-108412", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238000", "totalCurrentLiabilities": "814448", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "393166", "cashAndShortTermInvestments": "525500", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "525500", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-324928", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "33497", "operatingCashflow": "-208683", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "582938", "cashflowFromInvestment": "None", "stockBasedCompensation": "108866", "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": "73138", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 869268, "cost_of_revenue": 1028304, "gross_profit": -159036, "ebit": -503403, "ebitda": -477399, "pretax_income": -515146, "tax_provision": -4, "net_income": -515146, "net_income_to_common": -515146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151245, "total_current_assets": 283466, "total_assets": 856274, "short_term_debt": 171523, "long_term_debt": null, "total_debt": 171523, "total_liabilities": 1048624, "total_equity": -192350, "shares_outstanding": 5971333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35034, "capital_expenditure": 4, "free_cash_flow": 35038, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126982, "ticker_id": 7264, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-503403", "ebitda": "-477399", "netIncome": "-515146", "grossProfit": "-159036", "depreciation": "None", "totalRevenue": "869268", "costOfRevenue": "1028304", "interestIncome": "None", "incomeBeforeTax": "-515146", "interestExpense": "12550", "operatingIncome": "-503403", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344367", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1028304", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26004", "sellingGeneralAndAdministrative": "357369", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "96699", "commonStock": "4588", "currentDebt": "None", "investments": "None", "totalAssets": "856274", "longTermDebt": "None", "shortTermDebt": "171523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3833126", "totalLiabilities": "1048624", "otherCurrentAssets": "27560", "totalCurrentAssets": "283466", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572808", "currentAccountsPayable": "429960", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612114", "totalShareholderEquity": "-192350", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6550", "totalCurrentLiabilities": "608033", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440590", "cashAndShortTermInvestments": "151245", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-515146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-37309", "operatingCashflow": "35034", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6462", "cashflowFromInvestment": "None", "stockBasedCompensation": "381148", "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": "26004", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 869268, "cost_of_revenue": 1028304, "gross_profit": -159036, "research_and_development": null, "selling_general_admin": 357369, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -503403, "depreciation_amortisation": 26004, "ebitda": -477399, "interest_expense": 12550, "interest_income": null, "other_non_operating": null, "pretax_income": -515146, "tax_provision": -4, "effective_tax_rate": null, "net_income": -515146, "net_income_continuing_ops": null, "net_income_to_common": -515146, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151245, "short_term_investments": null, "net_receivables": 7962, "inventory": 96699, "other_current_assets": null, "total_current_assets": 283466, "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": 572808, "total_assets": 856274, "short_term_debt": 171523, "accounts_payable": 429960, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 608033, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440590, "total_liabilities": 1048624, "total_debt": 171523, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3833126, "total_equity": -192350, "shares_outstanding": 5971333, "operating_cash_flow": 35034, "stock_based_compensation": 381148, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6462, "free_cash_flow": 35038, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-503403", "ebitda": "-477399", "netIncome": "-515146", "grossProfit": "-159036", "depreciation": "None", "totalRevenue": "869268", "costOfRevenue": "1028304", "interestIncome": "None", "incomeBeforeTax": "-515146", "interestExpense": "12550", "operatingIncome": "-503403", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "344367", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1028304", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26004", "sellingGeneralAndAdministrative": "357369", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "96699", "commonStock": "4588", "currentDebt": "None", "investments": "None", "totalAssets": "856274", "longTermDebt": "None", "shortTermDebt": "171523", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3833126", "totalLiabilities": "1048624", "otherCurrentAssets": "27560", "totalCurrentAssets": "283466", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572808", "currentAccountsPayable": "429960", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612114", "totalShareholderEquity": "-192350", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6550", "totalCurrentLiabilities": "608033", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440590", "cashAndShortTermInvestments": "151245", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "151245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-515146", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-37309", "operatingCashflow": "35034", "capitalExpenditures": "4", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6462", "cashflowFromInvestment": "None", "stockBasedCompensation": "381148", "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": "26004", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "income_statement": { "revenue": 979538, "cost_of_revenue": 1169067, "gross_profit": -189529, "ebit": -609483, "ebitda": -553936, "pretax_income": -596408, "tax_provision": 3, "net_income": -596408, "net_income_to_common": -596408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110625, "total_current_assets": 227896, "total_assets": 820032, "short_term_debt": 131642, "long_term_debt": null, "total_debt": 131642, "total_liabilities": 878384, "total_equity": -58352, "shares_outstanding": 5971333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -442940, "capital_expenditure": 1720, "free_cash_flow": -441220, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 126983, "ticker_id": 7264, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:13:55.834191+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-609483", "ebitda": "-553936", "netIncome": "-596408", "grossProfit": "-189529", "depreciation": "None", "totalRevenue": "979538", "costOfRevenue": "1169067", "interestIncome": "None", "incomeBeforeTax": "-596408", "interestExpense": "8194", "operatingIncome": "-609483", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "419954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1169067", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55547", "sellingGeneralAndAdministrative": "1529513", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "59390", "commonStock": "4508", "currentDebt": "None", "investments": "None", "totalAssets": "820032", "longTermDebt": "None", "shortTermDebt": "131642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3317980", "totalLiabilities": "878384", "otherCurrentAssets": "49919", "totalCurrentAssets": "227896", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592136", "currentAccountsPayable": "272926", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "596558", "totalShareholderEquity": "-58352", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272926", "totalCurrentLiabilities": "413468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "464916", "cashAndShortTermInvestments": "110625", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110625", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-596408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "24476", "operatingCashflow": "-442940", "capitalExpenditures": "1720", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223091", "cashflowFromInvestment": "-1725", "stockBasedCompensation": "236771", "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": "55547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 979538, "cost_of_revenue": 1169067, "gross_profit": -189529, "research_and_development": null, "selling_general_admin": 1529513, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -609483, "depreciation_amortisation": 55547, "ebitda": -553936, "interest_expense": 8194, "interest_income": null, "other_non_operating": null, "pretax_income": -596408, "tax_provision": 3, "effective_tax_rate": null, "net_income": -596408, "net_income_continuing_ops": null, "net_income_to_common": -596408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110625, "short_term_investments": null, "net_receivables": 7962, "inventory": 59390, "other_current_assets": null, "total_current_assets": 227896, "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": 592136, "total_assets": 820032, "short_term_debt": 131642, "accounts_payable": 272926, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413468, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 464916, "total_liabilities": 878384, "total_debt": 131642, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3317980, "total_equity": -58352, "shares_outstanding": 5971333, "operating_cash_flow": -442940, "stock_based_compensation": 236771, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1720, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1725, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223091, "free_cash_flow": -441220, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-609483", "ebitda": "-553936", "netIncome": "-596408", "grossProfit": "-189529", "depreciation": "None", "totalRevenue": "979538", "costOfRevenue": "1169067", "interestIncome": "None", "incomeBeforeTax": "-596408", "interestExpense": "8194", "operatingIncome": "-609483", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "419954", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1169067", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55547", "sellingGeneralAndAdministrative": "1529513", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "59390", "commonStock": "4508", "currentDebt": "None", "investments": "None", "totalAssets": "820032", "longTermDebt": "None", "shortTermDebt": "131642", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3317980", "totalLiabilities": "878384", "otherCurrentAssets": "49919", "totalCurrentAssets": "227896", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7962", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592136", "currentAccountsPayable": "272926", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "596558", "totalShareholderEquity": "-58352", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "272926", "totalCurrentLiabilities": "413468", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "464916", "cashAndShortTermInvestments": "110625", "commonStockSharesOutstanding": "5971333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110625", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-596408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "24476", "operatingCashflow": "-442940", "capitalExpenditures": "1720", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223091", "cashflowFromInvestment": "-1725", "stockBasedCompensation": "236771", "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": "55547", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }