{ "ticker": { "uuid": "17bb330c-2fe8-428e-ab2f-742b444fe517", "symbol": "RAYA", "name": "Erayak Power Solution Group Inc. Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/17bb330c-2fe8-428e-ab2f-742b444fe517/", "api_url": "https://sharemaestro.com/factors/api/tickers/17bb330c-2fe8-428e-ab2f-742b444fe517/" }, "ticker_metadata": { "id": 7943, "uuid": "17bb330c-2fe8-428e-ab2f-742b444fe517", "symbol": "RAYA", "name": "Erayak Power Solution Group Inc. Class A Ordinary Shares", "asset_type": "equity", "market_cap": 3380000, "stock_exchange_id": 2, "industry": "Electrical Equipment & Parts", "sector": "Industrials", "description": "Erayak Power Solution Group Inc., engages in the research and development, manufacture, and wholesale and retail of power solution products.", "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": "17bb330c-2fe8-428e-ab2f-742b444fe517", "symbol": "RAYA", "name": "Erayak Power Solution Group Inc. Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/17bb330c-2fe8-428e-ab2f-742b444fe517/", "api_url": "https://sharemaestro.com/factors/api/tickers/17bb330c-2fe8-428e-ab2f-742b444fe517/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.4, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 3.73, "market_cap": 333823.81, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0265, "shareholder_yield": 0, "roe": -0.0394, "piotroski_f_score": 4, "momentum_12_1": -0.999, "volatility_252d": 2.2701 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:29.070906+00:00", "batch_id": "" }, "size": { "price_close": 3.73, "market_cap": 333823.81, "market_cap_usd": 333823.81, "enterprise_value": 9220960.81, "shares_outstanding": 89497, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0095, "ptbv_ratio": 0.0102, "ps_ratio": 0.0146, "pcf_ratio": null, "pfcf_ratio": 0.0715, "ev_ebitda": 37.7908, "ev_ebit": -9.0462, "ev_sales": 0.4034, "ev_fcf": 1.9741, "earnings_yield": null, "fcf_yield": 0.5066, "price_to_sales": 0.0146, "price_to_book": 0.0095, "price_to_cashflow": null, "ebitda_to_ev": 0.0265, "sales_yield": 2.4786 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2132, "operating_margin": -0.0446, "net_margin": -0.0608, "ebitda_margin": 0.0107, "fcf_margin": 0.2044, "roe": -0.0394, "roa": -0.0234, "roic": -0.0173, "roc_greenblatt": null, "asset_turnover": 0.3845, "cash_conversion": -3.3606, "accruals_ratio": 0.0299, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 0.9464, "earnings_stability_5y": 1.0777, "revenue_stability_5y": 0.3598, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0819, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6857, "net_debt_to_ebitda": 36.4227, "debt_to_assets": 0.1526, "interest_coverage": -2.9832, "current_ratio": 2.0875, "quick_ratio": 1.6193, "net_debt": 8887137, "local_beta": -0.0008, "volatility_252d": 2.2701, "volatility_60d": 5.0777, "max_drawdown_12m": -0.9995, "risk_adjusted_momentum": -0.4401 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.053, "revenue_growth_5y_cagr": 0.1011, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3884.4804, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0581, "price_return_3m": -0.5156, "price_return_6m": -0.9124, "price_return_9m": -0.9619, "price_return_12m": -0.9991, "price_return_12m_ex1m": -0.999, "momentum_6m": -0.9124, "momentum_12m": -0.9991, "momentum_12_1": -0.999, "distance_from_52w_high": -0.9994, "distance_from_52w_low": 0.1767, "relative_strength": -1.157 }, "raw_ttm": { "revenue_ttm": 22855437, "gross_profit_ttm": 4871673, "ebit_ttm": -1019323, "ebitda_ttm": 244000, "net_income_ttm": -1389937, "eps_diluted_ttm": -15.5305, "operating_cash_flow_ttm": -3166162, "capital_expenditure_ttm": 7837133, "fcf_ttm": 4670971, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 341685, "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_current_liabilities": 20773112, "net_ppe": null, "total_assets": 59448338, "total_debt": 9071993, "total_equity": 35265868, "net_working_capital": 31477545, "book_value_per_share": 394.0453, "retained_earnings": 6549754, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32587421, "tangible_book_per_share": 364.1175 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.405, "os_score": 0.32, "value_percentile": 0.41, "quality_percentile": 0.4, "momentum_percentile": 0.4, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1030, "ticker_id": 7943, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:29.070906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.73, "market_cap": 333823.81, "market_cap_usd": 333823.81, "enterprise_value": 9220960.81, "shares_outstanding": 89497, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00946592, "ptbv_ratio": 0.01024395, "ps_ratio": 0.01460588, "pcf_ratio": null, "pfcf_ratio": 0.07146775, "ev_ebitda": 37.79082299, "ev_ebit": -9.04616183, "ev_sales": 0.40344715, "ev_fcf": 1.97409935, "earnings_yield": null, "fcf_yield": 0.50656012, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2131516, "operating_margin": -0.04459871, "net_margin": -0.06081428, "ebitda_margin": 0.0106758, "fcf_margin": 0.20437023, "roe": -0.03941309, "roa": -0.02338059, "roic": -0.01731461, "roc_greenblatt": null, "asset_turnover": 0.38445881, "cash_conversion": -3.3605631, "accruals_ratio": 0.02987846, "sbc_to_revenue": null, "debt_to_equity": 0.68571884, "net_debt_to_ebitda": 36.42269262, "debt_to_assets": 0.15260297, "interest_coverage": -2.98322431, "current_ratio": 2.08748309, "quick_ratio": 1.61930283, "net_debt": 8887137, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05296974, "revenue_growth_5y_cagr": 0.10108199, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3884.48035412, "piotroski_f_score": 4, "altman_z_score": 0.946405, "earnings_stability_5y": 1.077671, "revenue_stability_5y": 0.359793, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05808081, "price_return_3m": -0.51558442, "price_return_6m": -0.91244131, "price_return_9m": -0.9618999, "price_return_12m": -0.99909334, "price_return_12m_ex1m": -0.99903743, "distance_from_52w_high": -0.99944593, "distance_from_52w_low": 0.17665615, "relative_strength": -1.15703439, "local_beta": -0.0008, "volatility_252d": 2.270091, "volatility_60d": 5.077662, "max_drawdown_12m": -0.99952911, "revenue_ttm": 22855437, "gross_profit_ttm": 4871673, "ebit_ttm": -1019323, "ebitda_ttm": 244000, "net_income_ttm": -1389937, "eps_diluted_ttm": -15.53054292, "operating_cash_flow_ttm": -3166162, "capital_expenditure_ttm": 7837133, "fcf_ttm": 4670971, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 341685, "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_current_liabilities": 20773112, "net_ppe": null, "total_assets": 59448338, "total_debt": 9071993, "total_equity": 35265868, "net_working_capital": 31477545, "book_value_per_share": 394.04525291, "retained_earnings": 6549754, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32587421, "tangible_book_per_share": 364.11746762, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.73, "os": 0.32, "value": 0.41, "quality": 0.4, "momentum": 0.4, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0394, "momentum_12_1": -0.999, "complete_fields": { "id": 1030, "ticker_id": 7943, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:29.070906+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.73, "market_cap": 333823.81, "market_cap_usd": 333823.81, "enterprise_value": 9220960.81, "shares_outstanding": 89497, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00946592, "ptbv_ratio": 0.01024395, "ps_ratio": 0.01460588, "pcf_ratio": null, "pfcf_ratio": 0.07146775, "ev_ebitda": 37.79082299, "ev_ebit": -9.04616183, "ev_sales": 0.40344715, "ev_fcf": 1.97409935, "earnings_yield": null, "fcf_yield": 0.50656012, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.2131516, "operating_margin": -0.04459871, "net_margin": -0.06081428, "ebitda_margin": 0.0106758, "fcf_margin": 0.20437023, "roe": -0.03941309, "roa": -0.02338059, "roic": -0.01731461, "roc_greenblatt": null, "asset_turnover": 0.38445881, "cash_conversion": -3.3605631, "accruals_ratio": 0.02987846, "sbc_to_revenue": null, "debt_to_equity": 0.68571884, "net_debt_to_ebitda": 36.42269262, "debt_to_assets": 0.15260297, "interest_coverage": -2.98322431, "current_ratio": 2.08748309, "quick_ratio": 1.61930283, "net_debt": 8887137, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.05296974, "revenue_growth_5y_cagr": 0.10108199, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3884.48035412, "piotroski_f_score": 4, "altman_z_score": 0.946405, "earnings_stability_5y": 1.077671, "revenue_stability_5y": 0.359793, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05808081, "price_return_3m": -0.51558442, "price_return_6m": -0.91244131, "price_return_9m": -0.9618999, "price_return_12m": -0.99909334, "price_return_12m_ex1m": -0.99903743, "distance_from_52w_high": -0.99944593, "distance_from_52w_low": 0.17665615, "relative_strength": -1.15703439, "local_beta": -0.0008, "volatility_252d": 2.270091, "volatility_60d": 5.077662, "max_drawdown_12m": -0.99952911, "revenue_ttm": 22855437, "gross_profit_ttm": 4871673, "ebit_ttm": -1019323, "ebitda_ttm": 244000, "net_income_ttm": -1389937, "eps_diluted_ttm": -15.53054292, "operating_cash_flow_ttm": -3166162, "capital_expenditure_ttm": 7837133, "fcf_ttm": 4670971, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 341685, "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_current_liabilities": 20773112, "net_ppe": null, "total_assets": 59448338, "total_debt": 9071993, "total_equity": 35265868, "net_working_capital": 31477545, "book_value_per_share": 394.04525291, "retained_earnings": 6549754, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32587421, "tangible_book_per_share": 364.11746762, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 59, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 59, "svqf_composite": 65, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 84, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 22855437, "cost_of_revenue": 17983764, "gross_profit": 4871673, "ebit": -1019323, "ebitda": 244000, "pretax_income": -1361006, "tax_provision": 28931, "net_income": -1389937, "net_income_to_common": -1389937, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_assets": 59448338, "short_term_debt": 9071993, "long_term_debt": 3409358, "total_debt": 12481351, "total_liabilities": 24182470, "total_equity": 35265868, "shares_outstanding": 5095, "goodwill_and_intangibles": 2678447 }, "cash_flow": { "operating_cash_flow": -3166162, "capital_expenditure": 7837133, "free_cash_flow": 4670971, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155826, "ticker_id": 7943, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1019323", "ebitda": "244000", "netIncome": "-1389937", "grossProfit": "4871673", "depreciation": "None", "totalRevenue": "22855437", "costOfRevenue": "17983764", "interestIncome": "389725", "incomeBeforeTax": "-1361006", "interestExpense": "341685", "operatingIncome": "-1452389", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28931", "reportedCurrency": "USD", "netInterestIncome": "31307", "nonInterestIncome": "None", "operatingExpenses": "6324062", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1608311", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17983764", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1263323", "sellingGeneralAndAdministrative": "4188530", "netIncomeFromContinuingOperations": "-1389937" }, "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "19689", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "3409358", "shortTermDebt": "9071993", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2678447", "reportedCurrency": "USD", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "11986775", "totalCurrentAssets": "43363520", "currentLongTermDebt": "9071993", "longTermInvestments": "193453", "shortTermInvestments": "4537044", "currentNetReceivables": "16929284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12481351", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2968447", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "5095", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1389937", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-119552", "operatingCashflow": "-3166162", "capitalExpenditures": "7837133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14270604", "cashflowFromInvestment": "-12374177", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1263323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22855437, "cost_of_revenue": 17983764, "gross_profit": 4871673, "research_and_development": 1608311, "selling_general_admin": 4188530, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1019323, "depreciation_amortisation": 1263323, "ebitda": 244000, "interest_expense": 341685, "interest_income": null, "other_non_operating": null, "pretax_income": -1361006, "tax_provision": 28931, "effective_tax_rate": null, "net_income": -1389937, "net_income_continuing_ops": -1389937, "net_income_to_common": -1389937, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184856, "short_term_investments": 4537044, "net_receivables": 16929284, "inventory": 9725561, "other_current_assets": null, "total_current_assets": 43363520, "net_ppe": null, "goodwill": null, "intangible_assets": 2678447, "goodwill_and_intangibles": 2678447, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16084818, "total_assets": 59448338, "short_term_debt": 9071993, "accounts_payable": 6229696, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20773112, "long_term_debt": 3409358, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3409358, "total_liabilities": 24182470, "total_debt": 12481351, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6549754, "total_equity": 35265868, "shares_outstanding": 5095, "operating_cash_flow": -3166162, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7837133, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12374177, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14270604, "free_cash_flow": 4670971, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1019323", "ebitda": "244000", "netIncome": "-1389937", "grossProfit": "4871673", "depreciation": "None", "totalRevenue": "22855437", "costOfRevenue": "17983764", "interestIncome": "389725", "incomeBeforeTax": "-1361006", "interestExpense": "341685", "operatingIncome": "-1452389", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28931", "reportedCurrency": "USD", "netInterestIncome": "31307", "nonInterestIncome": "None", "operatingExpenses": "6324062", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1608311", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17983764", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1263323", "sellingGeneralAndAdministrative": "4188530", "netIncomeFromContinuingOperations": "-1389937" }, "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "19689", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "3409358", "shortTermDebt": "9071993", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2678447", "reportedCurrency": "USD", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "11986775", "totalCurrentAssets": "43363520", "currentLongTermDebt": "9071993", "longTermInvestments": "193453", "shortTermInvestments": "4537044", "currentNetReceivables": "16929284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12481351", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2968447", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "5095", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1389937", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-119552", "operatingCashflow": "-3166162", "capitalExpenditures": "7837133", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14270604", "cashflowFromInvestment": "-12374177", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1263323", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 30300360, "cost_of_revenue": 26307998, "gross_profit": 3992362, "ebit": -1032155, "ebitda": 89688, "pretax_income": -1182315, "tax_provision": -66338, "net_income": -1115977, "net_income_to_common": -1115977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532605, "total_current_assets": 33090337, "total_assets": 46033203, "short_term_debt": 1217357, "long_term_debt": 3913204, "total_debt": 5130561, "total_liabilities": 19447468, "total_equity": 26585735, "shares_outstanding": 14923923, "goodwill_and_intangibles": 61972 }, "cash_flow": { "operating_cash_flow": -15876639, "capital_expenditure": 554895, "free_cash_flow": -15321744, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155831, "ticker_id": 7943, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1032155", "ebitda": "89688", "netIncome": "-1115977", "grossProfit": "3992362", "depreciation": "None", "totalRevenue": "30300360", "costOfRevenue": "26307998", "interestIncome": "10719", "incomeBeforeTax": "-1182315", "interestExpense": "150160", "operatingIncome": "-1565048", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-66338", "reportedCurrency": "USD", "netInterestIncome": "-122983", "nonInterestIncome": "None", "operatingExpenses": "5557410", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1670669", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26307998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121843", "sellingGeneralAndAdministrative": "2435138", "netIncomeFromContinuingOperations": "-1115977" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "3913204", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61972", "reportedCurrency": "USD", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "1217357", "longTermInvestments": "410998", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1115977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2297437", "operatingCashflow": "-15876639", "capitalExpenditures": "554895", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12381107", "cashflowFromInvestment": "-971811", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30300360, "cost_of_revenue": 26307998, "gross_profit": 3992362, "research_and_development": 1670669, "selling_general_admin": 2435138, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1032155, "depreciation_amortisation": 1121843, "ebitda": 89688, "interest_expense": 150160, "interest_income": null, "other_non_operating": null, "pretax_income": -1182315, "tax_provision": -66338, "effective_tax_rate": null, "net_income": -1115977, "net_income_continuing_ops": -1115977, "net_income_to_common": -1115977, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532605, "short_term_investments": null, "net_receivables": 13490973, "inventory": 8836815, "other_current_assets": null, "total_current_assets": 33090337, "net_ppe": null, "goodwill": null, "intangible_assets": 61972, "goodwill_and_intangibles": 61972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12942866, "total_assets": 46033203, "short_term_debt": 1217357, "accounts_payable": 8335266, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15534264, "long_term_debt": 3913204, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913204, "total_liabilities": 19447468, "total_debt": 5130561, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8061204, "total_equity": 26585735, "shares_outstanding": 14923923, "operating_cash_flow": -15876639, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 554895, "acquisitions": null, "other_investing": null, "investing_cash_flow": -971811, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12381107, "free_cash_flow": -15321744, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1032155", "ebitda": "89688", "netIncome": "-1115977", "grossProfit": "3992362", "depreciation": "None", "totalRevenue": "30300360", "costOfRevenue": "26307998", "interestIncome": "10719", "incomeBeforeTax": "-1182315", "interestExpense": "150160", "operatingIncome": "-1565048", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-66338", "reportedCurrency": "USD", "netInterestIncome": "-122983", "nonInterestIncome": "None", "operatingExpenses": "5557410", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1670669", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26307998", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1121843", "sellingGeneralAndAdministrative": "2435138", "netIncomeFromContinuingOperations": "-1115977" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "3913204", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61972", "reportedCurrency": "USD", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "1217357", "longTermInvestments": "410998", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1115977", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2297437", "operatingCashflow": "-15876639", "capitalExpenditures": "554895", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12381107", "cashflowFromInvestment": "-971811", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1121843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 20322498, "cost_of_revenue": 15381471, "gross_profit": 4941027, "ebit": 1904057, "ebitda": 2806750, "pretax_income": 1411960, "tax_provision": 193246, "net_income": 1218714, "net_income_to_common": 1218714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5877372, "total_current_assets": 22098190, "total_assets": 35285266, "short_term_debt": 295807, "long_term_debt": 1871591, "total_debt": 2167398, "total_liabilities": 15083178, "total_equity": 20202088, "shares_outstanding": 12000000, "goodwill_and_intangibles": 31853 }, "cash_flow": { "operating_cash_flow": 6729734, "capital_expenditure": 709899, "free_cash_flow": 7439633, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155836, "ticker_id": 7943, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1904057", "ebitda": "2806750", "netIncome": "1218714", "grossProfit": "4941027", "depreciation": "None", "totalRevenue": "20322498", "costOfRevenue": "15381471", "interestIncome": "88109", "incomeBeforeTax": "1411960", "interestExpense": "492104", "operatingIncome": "746766", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "193246", "reportedCurrency": "USD", "netInterestIncome": "-403995", "nonInterestIncome": "None", "operatingExpenses": "4194261", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1176943", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15381471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "902693", "sellingGeneralAndAdministrative": "2064713", "netIncomeFromContinuingOperations": "1218714" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "1871591", "shortTermDebt": "295807", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31853", "reportedCurrency": "USD", "retainedEarnings": "9187215", "totalLiabilities": "15083178", "otherCurrentAssets": "2748613", "totalCurrentAssets": "22098190", "currentLongTermDebt": "295807", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6415746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2167398", "totalShareholderEquity": "20202088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5802727", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871591", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1218714", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1091117", "operatingCashflow": "6729734", "capitalExpenditures": "709899", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6437393", "cashflowFromInvestment": "-1378110", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "902693", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20322498, "cost_of_revenue": 15381471, "gross_profit": 4941027, "research_and_development": 1176943, "selling_general_admin": 2064713, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1904057, "depreciation_amortisation": 902693, "ebitda": 2806750, "interest_expense": 492104, "interest_income": null, "other_non_operating": null, "pretax_income": 1411960, "tax_provision": 193246, "effective_tax_rate": null, "net_income": 1218714, "net_income_continuing_ops": 1218714, "net_income_to_common": 1218714, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5877372, "short_term_investments": null, "net_receivables": 6415746, "inventory": 7056459, "other_current_assets": null, "total_current_assets": 22098190, "net_ppe": null, "goodwill": null, "intangible_assets": 31853, "goodwill_and_intangibles": 31853, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13187076, "total_assets": 35285266, "short_term_debt": 295807, "accounts_payable": 5689101, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13211587, "long_term_debt": 1871591, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871591, "total_liabilities": 15083178, "total_debt": 2167398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9187215, "total_equity": 20202088, "shares_outstanding": 12000000, "operating_cash_flow": 6729734, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 709899, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1378110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6437393, "free_cash_flow": 7439633, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1904057", "ebitda": "2806750", "netIncome": "1218714", "grossProfit": "4941027", "depreciation": "None", "totalRevenue": "20322498", "costOfRevenue": "15381471", "interestIncome": "88109", "incomeBeforeTax": "1411960", "interestExpense": "492104", "operatingIncome": "746766", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "193246", "reportedCurrency": "USD", "netInterestIncome": "-403995", "nonInterestIncome": "None", "operatingExpenses": "4194261", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1176943", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15381471", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "902693", "sellingGeneralAndAdministrative": "2064713", "netIncomeFromContinuingOperations": "1218714" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "1871591", "shortTermDebt": "295807", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31853", "reportedCurrency": "USD", "retainedEarnings": "9187215", "totalLiabilities": "15083178", "otherCurrentAssets": "2748613", "totalCurrentAssets": "22098190", "currentLongTermDebt": "295807", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6415746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2167398", "totalShareholderEquity": "20202088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5802727", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871591", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1218714", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1091117", "operatingCashflow": "6729734", "capitalExpenditures": "709899", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6437393", "cashflowFromInvestment": "-1378110", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "902693", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 26909025, "cost_of_revenue": 20290231, "gross_profit": 6618794, "ebit": 4070652, "ebitda": 4338391, "pretax_income": 3913732, "tax_provision": 437771, "net_income": 3475961, "net_income_to_common": 3475961, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7032519, "total_current_assets": 28235728, "total_assets": 37605200, "short_term_debt": 10576756, "long_term_debt": 217523, "total_debt": 10794279, "total_liabilities": 18261149, "total_equity": 19344051, "shares_outstanding": 12000000, "goodwill_and_intangibles": 8814 }, "cash_flow": { "operating_cash_flow": -4151135, "capital_expenditure": 694813, "free_cash_flow": -3456322, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155841, "ticker_id": 7943, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4070652", "ebitda": "4338391", "netIncome": "3475961", "grossProfit": "6618794", "depreciation": "None", "totalRevenue": "26909025", "costOfRevenue": "20290231", "interestIncome": "26658", "incomeBeforeTax": "3913732", "interestExpense": "511143", "operatingIncome": "4068574", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "437771", "reportedCurrency": "USD", "netInterestIncome": "-484485", "nonInterestIncome": "None", "operatingExpenses": "2550220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "932268", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20290231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267739", "sellingGeneralAndAdministrative": "936724", "netIncomeFromContinuingOperations": "3475961" }, "balance": { "goodwill": "None", "inventory": "6227456", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "37605200", "longTermDebt": "217523", "shortTermDebt": "10576756", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8814", "reportedCurrency": "USD", "retainedEarnings": "8164759", "totalLiabilities": "18261149", "otherCurrentAssets": "4751219", "totalCurrentAssets": "28235728", "currentLongTermDebt": "10576756", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10224534", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9369472", "currentAccountsPayable": "4729174", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10794279", "totalShareholderEquity": "19344051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181758", "totalCurrentLiabilities": "18043626", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217523", "cashAndShortTermInvestments": "7032519", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "8814", "cashAndCashEquivalentsAtCarryingValue": "7032519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3475961", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2656056", "operatingCashflow": "-4151135", "capitalExpenditures": "694813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11319867", "cashflowFromInvestment": "-4896167", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "793591", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26909025, "cost_of_revenue": 20290231, "gross_profit": 6618794, "research_and_development": 932268, "selling_general_admin": 936724, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4070652, "depreciation_amortisation": 267739, "ebitda": 4338391, "interest_expense": 511143, "interest_income": null, "other_non_operating": null, "pretax_income": 3913732, "tax_provision": 437771, "effective_tax_rate": null, "net_income": 3475961, "net_income_continuing_ops": 3475961, "net_income_to_common": 3475961, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7032519, "short_term_investments": null, "net_receivables": 10224534, "inventory": 6227456, "other_current_assets": null, "total_current_assets": 28235728, "net_ppe": null, "goodwill": null, "intangible_assets": 8814, "goodwill_and_intangibles": 8814, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9369472, "total_assets": 37605200, "short_term_debt": 10576756, "accounts_payable": 4729174, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18043626, "long_term_debt": 217523, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217523, "total_liabilities": 18261149, "total_debt": 10794279, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8164759, "total_equity": 19344051, "shares_outstanding": 12000000, "operating_cash_flow": -4151135, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 694813, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4896167, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11319867, "free_cash_flow": -3456322, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4070652", "ebitda": "4338391", "netIncome": "3475961", "grossProfit": "6618794", "depreciation": "None", "totalRevenue": "26909025", "costOfRevenue": "20290231", "interestIncome": "26658", "incomeBeforeTax": "3913732", "interestExpense": "511143", "operatingIncome": "4068574", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "437771", "reportedCurrency": "USD", "netInterestIncome": "-484485", "nonInterestIncome": "None", "operatingExpenses": "2550220", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "932268", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20290231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267739", "sellingGeneralAndAdministrative": "936724", "netIncomeFromContinuingOperations": "3475961" }, "balance": { "goodwill": "None", "inventory": "6227456", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "37605200", "longTermDebt": "217523", "shortTermDebt": "10576756", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "8814", "reportedCurrency": "USD", "retainedEarnings": "8164759", "totalLiabilities": "18261149", "otherCurrentAssets": "4751219", "totalCurrentAssets": "28235728", "currentLongTermDebt": "10576756", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10224534", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9369472", "currentAccountsPayable": "4729174", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10794279", "totalShareholderEquity": "19344051", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1181758", "totalCurrentLiabilities": "18043626", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "217523", "cashAndShortTermInvestments": "7032519", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "8814", "cashAndCashEquivalentsAtCarryingValue": "7032519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3475961", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-2656056", "operatingCashflow": "-4151135", "capitalExpenditures": "694813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11319867", "cashflowFromInvestment": "-4896167", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "793591", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 18628886, "cost_of_revenue": 12909462, "gross_profit": 5672066, "ebit": 3484867, "ebitda": 3700729, "pretax_income": 3696565, "tax_provision": 301916, "net_income": 3394649, "net_income_to_common": 3394649, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5174693, "total_current_assets": 13494057, "total_assets": 23470453, "short_term_debt": 5756146, "long_term_debt": 4707655, "total_debt": 10463801, "total_liabilities": 16576131, "total_equity": 6894322, "shares_outstanding": 12000000, "goodwill_and_intangibles": 11093 }, "cash_flow": { "operating_cash_flow": 4642892, "capital_expenditure": 244172, "free_cash_flow": 4887064, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155846, "ticker_id": 7943, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3484867", "ebitda": "3700729", "netIncome": "3394649", "grossProfit": "5672066", "depreciation": "None", "totalRevenue": "18628886", "costOfRevenue": "12909462", "interestIncome": "34051", "incomeBeforeTax": "3696565", "interestExpense": "425868", "operatingIncome": "3485608", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "301916", "reportedCurrency": "USD", "netInterestIncome": "-429544", "nonInterestIncome": "None", "operatingExpenses": "2186458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "986885", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12909462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215862", "sellingGeneralAndAdministrative": "662338", "netIncomeFromContinuingOperations": "3394649" }, "balance": { "goodwill": "None", "inventory": "3902067", "commonStock": "900", "currentDebt": "None", "investments": "None", "totalAssets": "23470453", "longTermDebt": "4707655", "shortTermDebt": "5756146", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11093", "reportedCurrency": "USD", "retainedEarnings": "5037292", "totalLiabilities": "16576131", "otherCurrentAssets": "2608171", "totalCurrentAssets": "13494057", "currentLongTermDebt": "5756146", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1809126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9976396", "currentAccountsPayable": "4151748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9929056", "shortLongTermDebtTotal": "10463801", "totalShareholderEquity": "6894322", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "784653", "totalCurrentLiabilities": "11868476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4707655", "cashAndShortTermInvestments": "5174693", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "11093", "cashAndCashEquivalentsAtCarryingValue": "5174693", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3394649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2200180", "operatingCashflow": "4642892", "capitalExpenditures": "244172", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3395530", "cashflowFromInvestment": "-244172", "stockBasedCompensation": "50007", "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": "761483", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18628886, "cost_of_revenue": 12909462, "gross_profit": 5672066, "research_and_development": 986885, "selling_general_admin": 662338, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3484867, "depreciation_amortisation": 215862, "ebitda": 3700729, "interest_expense": 425868, "interest_income": null, "other_non_operating": null, "pretax_income": 3696565, "tax_provision": 301916, "effective_tax_rate": null, "net_income": 3394649, "net_income_continuing_ops": 3394649, "net_income_to_common": 3394649, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5174693, "short_term_investments": null, "net_receivables": 1809126, "inventory": 3902067, "other_current_assets": null, "total_current_assets": 13494057, "net_ppe": null, "goodwill": null, "intangible_assets": 11093, "goodwill_and_intangibles": 11093, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9976396, "total_assets": 23470453, "short_term_debt": 5756146, "accounts_payable": 4151748, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11868476, "long_term_debt": 4707655, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4707655, "total_liabilities": 16576131, "total_debt": 10463801, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5037292, "total_equity": 6894322, "shares_outstanding": 12000000, "operating_cash_flow": 4642892, "stock_based_compensation": 50007, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244172, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244172, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3395530, "free_cash_flow": 4887064, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3484867", "ebitda": "3700729", "netIncome": "3394649", "grossProfit": "5672066", "depreciation": "None", "totalRevenue": "18628886", "costOfRevenue": "12909462", "interestIncome": "34051", "incomeBeforeTax": "3696565", "interestExpense": "425868", "operatingIncome": "3485608", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "301916", "reportedCurrency": "USD", "netInterestIncome": "-429544", "nonInterestIncome": "None", "operatingExpenses": "2186458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "986885", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12909462", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215862", "sellingGeneralAndAdministrative": "662338", "netIncomeFromContinuingOperations": "3394649" }, "balance": { "goodwill": "None", "inventory": "3902067", "commonStock": "900", "currentDebt": "None", "investments": "None", "totalAssets": "23470453", "longTermDebt": "4707655", "shortTermDebt": "5756146", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "11093", "reportedCurrency": "USD", "retainedEarnings": "5037292", "totalLiabilities": "16576131", "otherCurrentAssets": "2608171", "totalCurrentAssets": "13494057", "currentLongTermDebt": "5756146", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1809126", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9976396", "currentAccountsPayable": "4151748", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9929056", "shortLongTermDebtTotal": "10463801", "totalShareholderEquity": "6894322", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "784653", "totalCurrentLiabilities": "11868476", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4707655", "cashAndShortTermInvestments": "5174693", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "11093", "cashAndCashEquivalentsAtCarryingValue": "5174693", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3394649", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2200180", "operatingCashflow": "4642892", "capitalExpenditures": "244172", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3395530", "cashflowFromInvestment": "-244172", "stockBasedCompensation": "50007", "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": "761483", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 14121838, "cost_of_revenue": 10277039, "gross_profit": 3798856, "ebit": 2861709, "ebitda": 3009903, "pretax_income": 2599113, "tax_provision": 385741, "net_income": 2213372, "net_income_to_common": 2213372, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460522, "total_current_assets": 11948863, "total_assets": 22127296, "short_term_debt": 11086059, "long_term_debt": 1532567, "total_debt": 12618626, "total_liabilities": 18750919, "total_equity": 3376377, "shares_outstanding": 12000000, "goodwill_and_intangibles": 12063 }, "cash_flow": { "operating_cash_flow": -7926491, "capital_expenditure": 186006, "free_cash_flow": -7740485, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155851, "ticker_id": 7943, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2861709", "ebitda": "3009903", "netIncome": "2213372", "grossProfit": "3798856", "depreciation": "None", "totalRevenue": "14121838", "costOfRevenue": "10277039", "interestIncome": "15936", "incomeBeforeTax": "2599113", "interestExpense": "262600", "operatingIncome": "2308691", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "385741", "reportedCurrency": "USD", "netInterestIncome": "-262600", "nonInterestIncome": "None", "operatingExpenses": "1490165", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "605115", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10277039", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148194", "sellingGeneralAndAdministrative": "713799", "netIncomeFromContinuingOperations": "2213372" }, "balance": { "goodwill": "None", "inventory": "1682588", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "22127296", "longTermDebt": "1532567", "shortTermDebt": "11086059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12063", "reportedCurrency": "USD", "retainedEarnings": "1988980", "totalLiabilities": "18750919", "otherCurrentAssets": "4568269", "totalCurrentAssets": "11948863", "currentLongTermDebt": "11086059", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5237484", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10178433", "currentAccountsPayable": "3214212", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10161254", "shortLongTermDebtTotal": "12618626", "totalShareholderEquity": "3376377", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1303492", "totalCurrentLiabilities": "17218352", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1532567", "cashAndShortTermInvestments": "460522", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "12063", "cashAndCashEquivalentsAtCarryingValue": "460522", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2213372", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-329435", "operatingCashflow": "-7926491", "capitalExpenditures": "186006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10931005", "cashflowFromInvestment": "-186006", "stockBasedCompensation": "15112", "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": "148194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14121838, "cost_of_revenue": 10277039, "gross_profit": 3798856, "research_and_development": 605115, "selling_general_admin": 713799, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2861709, "depreciation_amortisation": 148194, "ebitda": 3009903, "interest_expense": 262600, "interest_income": null, "other_non_operating": null, "pretax_income": 2599113, "tax_provision": 385741, "effective_tax_rate": null, "net_income": 2213372, "net_income_continuing_ops": 2213372, "net_income_to_common": 2213372, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 460522, "short_term_investments": null, "net_receivables": 5237484, "inventory": 1682588, "other_current_assets": null, "total_current_assets": 11948863, "net_ppe": null, "goodwill": null, "intangible_assets": 12063, "goodwill_and_intangibles": 12063, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10178433, "total_assets": 22127296, "short_term_debt": 11086059, "accounts_payable": 3214212, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17218352, "long_term_debt": 1532567, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1532567, "total_liabilities": 18750919, "total_debt": 12618626, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1988980, "total_equity": 3376377, "shares_outstanding": 12000000, "operating_cash_flow": -7926491, "stock_based_compensation": 15112, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186006, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186006, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10931005, "free_cash_flow": -7740485, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2861709", "ebitda": "3009903", "netIncome": "2213372", "grossProfit": "3798856", "depreciation": "None", "totalRevenue": "14121838", "costOfRevenue": "10277039", "interestIncome": "15936", "incomeBeforeTax": "2599113", "interestExpense": "262600", "operatingIncome": "2308691", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "385741", "reportedCurrency": "USD", "netInterestIncome": "-262600", "nonInterestIncome": "None", "operatingExpenses": "1490165", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "605115", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10277039", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148194", "sellingGeneralAndAdministrative": "713799", "netIncomeFromContinuingOperations": "2213372" }, "balance": { "goodwill": "None", "inventory": "1682588", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "22127296", "longTermDebt": "1532567", "shortTermDebt": "11086059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12063", "reportedCurrency": "USD", "retainedEarnings": "1988980", "totalLiabilities": "18750919", "otherCurrentAssets": "4568269", "totalCurrentAssets": "11948863", "currentLongTermDebt": "11086059", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5237484", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10178433", "currentAccountsPayable": "3214212", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10161254", "shortLongTermDebtTotal": "12618626", "totalShareholderEquity": "3376377", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1303492", "totalCurrentLiabilities": "17218352", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1532567", "cashAndShortTermInvestments": "460522", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "12063", "cashAndCashEquivalentsAtCarryingValue": "460522", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2213372", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-329435", "operatingCashflow": "-7926491", "capitalExpenditures": "186006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10931005", "cashflowFromInvestment": "-186006", "stockBasedCompensation": "15112", "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": "148194", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 8949351, "cost_of_revenue": 6694511, "gross_profit": 2254840, "ebit": 1162178, "ebitda": 1281312, "pretax_income": 1109251, "tax_provision": 158068, "net_income": 951183, "net_income_to_common": 951183, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1012000, "total_current_assets": 3703873, "total_assets": 13423354, "short_term_debt": 7154522, "long_term_debt": 1436410, "total_debt": 8590932, "total_liabilities": 12453880, "total_equity": 969474, "shares_outstanding": 12000000, "goodwill_and_intangibles": 3232 }, "cash_flow": { "operating_cash_flow": 533409, "capital_expenditure": 370284, "free_cash_flow": 903693, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155856, "ticker_id": 7943, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1162178", "ebitda": "1281312", "netIncome": "951183", "grossProfit": "2254840", "depreciation": "None", "totalRevenue": "8949351", "costOfRevenue": "6694511", "interestIncome": "None", "incomeBeforeTax": "1109251", "interestExpense": "52927", "operatingIncome": "892678", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "158068", "reportedCurrency": "USD", "netInterestIncome": "-52927", "nonInterestIncome": "None", "operatingExpenses": "1413181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "508855", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6694511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119134", "sellingGeneralAndAdministrative": "639502", "netIncomeFromContinuingOperations": "951183" }, "balance": { "goodwill": "None", "inventory": "1250310", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "13423354", "longTermDebt": "1436410", "shortTermDebt": "7154522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3232", "reportedCurrency": "USD", "retainedEarnings": "-9171", "totalLiabilities": "12453880", "otherCurrentAssets": "182079", "totalCurrentAssets": "3703873", "currentLongTermDebt": "770457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1259484", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9719481", "currentAccountsPayable": "2740093", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9681606", "shortLongTermDebtTotal": "8590932", "totalShareholderEquity": "969474", "capitalLeaseObligations": "6384065", "otherCurrentLiabilities": "510352", "totalCurrentLiabilities": "11017470", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1436410", "cashAndShortTermInvestments": "1012000", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "3232", "cashAndCashEquivalentsAtCarryingValue": "1012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "951183", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-427052", "operatingCashflow": "533409", "capitalExpenditures": "370284", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593659", "cashflowFromInvestment": "-370284", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119135", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8949351, "cost_of_revenue": 6694511, "gross_profit": 2254840, "research_and_development": 508855, "selling_general_admin": 639502, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1162178, "depreciation_amortisation": 119134, "ebitda": 1281312, "interest_expense": 52927, "interest_income": null, "other_non_operating": null, "pretax_income": 1109251, "tax_provision": 158068, "effective_tax_rate": null, "net_income": 951183, "net_income_continuing_ops": 951183, "net_income_to_common": 951183, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1012000, "short_term_investments": null, "net_receivables": 1259484, "inventory": 1250310, "other_current_assets": null, "total_current_assets": 3703873, "net_ppe": null, "goodwill": null, "intangible_assets": 3232, "goodwill_and_intangibles": 3232, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9719481, "total_assets": 13423354, "short_term_debt": 7154522, "accounts_payable": 2740093, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11017470, "long_term_debt": 1436410, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1436410, "total_liabilities": 12453880, "total_debt": 8590932, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9171, "total_equity": 969474, "shares_outstanding": 12000000, "operating_cash_flow": 533409, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 370284, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370284, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 593659, "free_cash_flow": 903693, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1162178", "ebitda": "1281312", "netIncome": "951183", "grossProfit": "2254840", "depreciation": "None", "totalRevenue": "8949351", "costOfRevenue": "6694511", "interestIncome": "None", "incomeBeforeTax": "1109251", "interestExpense": "52927", "operatingIncome": "892678", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "158068", "reportedCurrency": "USD", "netInterestIncome": "-52927", "nonInterestIncome": "None", "operatingExpenses": "1413181", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "508855", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6694511", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119134", "sellingGeneralAndAdministrative": "639502", "netIncomeFromContinuingOperations": "951183" }, "balance": { "goodwill": "None", "inventory": "1250310", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "13423354", "longTermDebt": "1436410", "shortTermDebt": "7154522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3232", "reportedCurrency": "USD", "retainedEarnings": "-9171", "totalLiabilities": "12453880", "otherCurrentAssets": "182079", "totalCurrentAssets": "3703873", "currentLongTermDebt": "770457", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1259484", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9719481", "currentAccountsPayable": "2740093", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9681606", "shortLongTermDebtTotal": "8590932", "totalShareholderEquity": "969474", "capitalLeaseObligations": "6384065", "otherCurrentLiabilities": "510352", "totalCurrentLiabilities": "11017470", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1436410", "cashAndShortTermInvestments": "1012000", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "3232", "cashAndCashEquivalentsAtCarryingValue": "1012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "951183", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-427052", "operatingCashflow": "533409", "capitalExpenditures": "370284", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593659", "cashflowFromInvestment": "-370284", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119135", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 14100500, "cost_of_revenue": 11593799, "gross_profit": 2506701, "ebit": -1010291, "ebitda": -355424, "pretax_income": -838144, "tax_provision": 35138, "net_income": -873282, "net_income_to_common": -873282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_assets": 59448338, "short_term_debt": 9071993, "long_term_debt": null, "total_debt": 9071993, "total_liabilities": 24182470, "total_equity": 35265868, "shares_outstanding": 89497, "goodwill_and_intangibles": 2678447 }, "cash_flow": { "operating_cash_flow": -2383783, "capital_expenditure": 3275947, "free_cash_flow": 892164, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155824, "ticker_id": 7943, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1010291", "ebitda": "-355424", "netIncome": "-873282", "grossProfit": "2506701", "depreciation": "None", "totalRevenue": "14100500", "costOfRevenue": "11593799", "interestIncome": "None", "incomeBeforeTax": "-838144", "interestExpense": "198560", "operatingIncome": "-1010291", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35138", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3516995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "319313", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11593799", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654867", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "19689", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "None", "shortTermDebt": "9071993", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2678447", "reportedCurrency": "None", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "11986775", "totalCurrentAssets": "43363520", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4537044", "currentNetReceivables": "16929284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12481351", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2968447", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "89497", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-873282", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "1189209", "operatingCashflow": "-2383783", "capitalExpenditures": "3275947", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9908851", "cashflowFromInvestment": "-7884200", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654867", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14100500, "cost_of_revenue": 11593799, "gross_profit": 2506701, "research_and_development": 319313, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1010291, "depreciation_amortisation": 654867, "ebitda": -355424, "interest_expense": 198560, "interest_income": null, "other_non_operating": null, "pretax_income": -838144, "tax_provision": 35138, "effective_tax_rate": null, "net_income": -873282, "net_income_continuing_ops": null, "net_income_to_common": -873282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184856, "short_term_investments": 4537044, "net_receivables": 16929284, "inventory": 9725561, "other_current_assets": null, "total_current_assets": 43363520, "net_ppe": null, "goodwill": null, "intangible_assets": 2678447, "goodwill_and_intangibles": 2678447, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16084818, "total_assets": 59448338, "short_term_debt": 9071993, "accounts_payable": 6229696, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20773112, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3409358, "total_liabilities": 24182470, "total_debt": 9071993, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6549754, "total_equity": 35265868, "shares_outstanding": 89497, "operating_cash_flow": -2383783, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3275947, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7884200, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9908851, "free_cash_flow": 892164, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1010291", "ebitda": "-355424", "netIncome": "-873282", "grossProfit": "2506701", "depreciation": "None", "totalRevenue": "14100500", "costOfRevenue": "11593799", "interestIncome": "None", "incomeBeforeTax": "-838144", "interestExpense": "198560", "operatingIncome": "-1010291", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35138", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3516995", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "319313", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11593799", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654867", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "19689", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "None", "shortTermDebt": "9071993", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2678447", "reportedCurrency": "None", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "11986775", "totalCurrentAssets": "43363520", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "4537044", "currentNetReceivables": "16929284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12481351", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2968447", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "89497", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-873282", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "1189209", "operatingCashflow": "-2383783", "capitalExpenditures": "3275947", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9908851", "cashflowFromInvestment": "-7884200", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654867", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184856, "total_current_assets": 43363520, "total_assets": 59448338, "short_term_debt": null, "long_term_debt": 3409358, "total_debt": 3409358, "total_liabilities": 24182470, "total_equity": 35265868, "shares_outstanding": 89500, "goodwill_and_intangibles": 2678447 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155825, "ticker_id": 7943, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "3409358", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2678447", "reportedCurrency": "USD", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "4244137", "totalCurrentAssets": "43363520", "currentLongTermDebt": "9071993", "longTermInvestments": "193453", "shortTermInvestments": "4537044", "currentNetReceivables": "16761152", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "89500", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184856, "short_term_investments": 4537044, "net_receivables": 16761152, "inventory": 9725561, "other_current_assets": null, "total_current_assets": 43363520, "net_ppe": null, "goodwill": null, "intangible_assets": 2678447, "goodwill_and_intangibles": 2678447, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16084818, "total_assets": 59448338, "short_term_debt": null, "accounts_payable": 6229696, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20773112, "long_term_debt": 3409358, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3409358, "total_liabilities": 24182470, "total_debt": 3409358, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6549754, "total_equity": 35265868, "shares_outstanding": 89500, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "9725561", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59448338", "longTermDebt": "3409358", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2678447", "reportedCurrency": "USD", "retainedEarnings": "6549754", "totalLiabilities": "24182470", "otherCurrentAssets": "4244137", "totalCurrentAssets": "43363520", "currentLongTermDebt": "9071993", "longTermInvestments": "193453", "shortTermInvestments": "4537044", "currentNetReceivables": "16761152", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16084818", "currentAccountsPayable": "6229696", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "35265868", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20773112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3409358", "cashAndShortTermInvestments": "184856", "commonStockSharesOutstanding": "89500", "intangibleAssetsExcludingGoodwill": "2678447", "cashAndCashEquivalentsAtCarryingValue": "184856", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 8739569, "cost_of_revenue": 7102712, "gross_profit": 1636857, "ebit": -631468, "ebitda": -21483, "pretax_income": -522862, "tax_provision": -6207, "net_income": -516655, "net_income_to_common": -516655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 422375, "total_current_assets": 35904058, "total_assets": 49195680, "short_term_debt": 5118499, "long_term_debt": null, "total_debt": 5118499, "total_liabilities": 22797047, "total_equity": 26398633, "shares_outstanding": 229946, "goodwill_and_intangibles": 2599087 }, "cash_flow": { "operating_cash_flow": -782378, "capital_expenditure": 1963161, "free_cash_flow": 1180783, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155827, "ticker_id": 7943, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-631468", "ebitda": "-21483", "netIncome": "-516655", "grossProfit": "1636857", "depreciation": "None", "totalRevenue": "8739569", "costOfRevenue": "7102712", "interestIncome": "None", "incomeBeforeTax": "-522862", "interestExpense": "143125", "operatingIncome": "-631468", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6207", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2268325", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "769813", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7102712", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609985", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18021111", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "49195680", "longTermDebt": "None", "shortTermDebt": "5118499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2599087", "reportedCurrency": "None", "retainedEarnings": "7544550", "totalLiabilities": "22797047", "otherCurrentAssets": "3824893", "totalCurrentAssets": "35904058", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13635679", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13291622", "currentAccountsPayable": "5597633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11167599", "totalShareholderEquity": "26398633", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4729694", "totalCurrentLiabilities": "16747947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049099", "cashAndShortTermInvestments": "422375", "commonStockSharesOutstanding": "229946", "intangibleAssetsExcludingGoodwill": "2599087", "cashAndCashEquivalentsAtCarryingValue": "422375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-516655", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "574485", "operatingCashflow": "-782378", "capitalExpenditures": "1963161", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4361752", "cashflowFromInvestment": "-4489976", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8739569, "cost_of_revenue": 7102712, "gross_profit": 1636857, "research_and_development": 769813, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -631468, "depreciation_amortisation": 609985, "ebitda": -21483, "interest_expense": 143125, "interest_income": null, "other_non_operating": null, "pretax_income": -522862, "tax_provision": -6207, "effective_tax_rate": null, "net_income": -516655, "net_income_continuing_ops": null, "net_income_to_common": -516655, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 422375, "short_term_investments": null, "net_receivables": 13635679, "inventory": 18021111, "other_current_assets": null, "total_current_assets": 35904058, "net_ppe": null, "goodwill": null, "intangible_assets": 2599087, "goodwill_and_intangibles": 2599087, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13291622, "total_assets": 49195680, "short_term_debt": 5118499, "accounts_payable": 5597633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16747947, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6049099, "total_liabilities": 22797047, "total_debt": 5118499, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7544550, "total_equity": 26398633, "shares_outstanding": 229946, "operating_cash_flow": -782378, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1963161, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4489976, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4361752, "free_cash_flow": 1180783, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-631468", "ebitda": "-21483", "netIncome": "-516655", "grossProfit": "1636857", "depreciation": "None", "totalRevenue": "8739569", "costOfRevenue": "7102712", "interestIncome": "None", "incomeBeforeTax": "-522862", "interestExpense": "143125", "operatingIncome": "-631468", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6207", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2268325", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "769813", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7102712", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "609985", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "18021111", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "49195680", "longTermDebt": "None", "shortTermDebt": "5118499", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2599087", "reportedCurrency": "None", "retainedEarnings": "7544550", "totalLiabilities": "22797047", "otherCurrentAssets": "3824893", "totalCurrentAssets": "35904058", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13635679", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13291622", "currentAccountsPayable": "5597633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11167599", "totalShareholderEquity": "26398633", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4729694", "totalCurrentLiabilities": "16747947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049099", "cashAndShortTermInvestments": "422375", "commonStockSharesOutstanding": "229946", "intangibleAssetsExcludingGoodwill": "2599087", "cashAndCashEquivalentsAtCarryingValue": "422375", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-516655", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "574485", "operatingCashflow": "-782378", "capitalExpenditures": "1963161", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4361752", "cashflowFromInvestment": "-4489976", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609985", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177098, "total_current_assets": 35904058, "total_assets": 49195680, "short_term_debt": null, "long_term_debt": 6049100, "total_debt": 6049100, "total_liabilities": 22797047, "total_equity": 26398633, "shares_outstanding": 22994, "goodwill_and_intangibles": 2599087 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155828, "ticker_id": 7943, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "8909593", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49195680", "longTermDebt": "6049100", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2599087", "reportedCurrency": "USD", "retainedEarnings": "7544550", "totalLiabilities": "22797047", "otherCurrentAssets": "3824893", "totalCurrentAssets": "35904058", "currentLongTermDebt": "5118499", "longTermInvestments": "418784", "shortTermInvestments": "3824893", "currentNetReceivables": "13451506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13291622", "currentAccountsPayable": "5597633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "26398633", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "16747947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049100", "cashAndShortTermInvestments": "177098", "commonStockSharesOutstanding": "22994", "intangibleAssetsExcludingGoodwill": "2599087", "cashAndCashEquivalentsAtCarryingValue": "177098", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177098, "short_term_investments": 3824893, "net_receivables": 13451506, "inventory": 8909593, "other_current_assets": null, "total_current_assets": 35904058, "net_ppe": null, "goodwill": null, "intangible_assets": 2599087, "goodwill_and_intangibles": 2599087, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13291622, "total_assets": 49195680, "short_term_debt": null, "accounts_payable": 5597633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16747947, "long_term_debt": 6049100, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6049100, "total_liabilities": 22797047, "total_debt": 6049100, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7544550, "total_equity": 26398633, "shares_outstanding": 22994, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "8909593", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "49195680", "longTermDebt": "6049100", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2599087", "reportedCurrency": "USD", "retainedEarnings": "7544550", "totalLiabilities": "22797047", "otherCurrentAssets": "3824893", "totalCurrentAssets": "35904058", "currentLongTermDebt": "5118499", "longTermInvestments": "418784", "shortTermInvestments": "3824893", "currentNetReceivables": "13451506", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13291622", "currentAccountsPayable": "5597633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "26398633", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "16747947", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6049100", "cashAndShortTermInvestments": "177098", "commonStockSharesOutstanding": "22994", "intangibleAssetsExcludingGoodwill": "2599087", "cashAndCashEquivalentsAtCarryingValue": "177098", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 9178228, "cost_of_revenue": 7903803, "gross_profit": 1274425, "ebit": -82425, "ebitda": 30457, "pretax_income": -84812, "tax_provision": -27375, "net_income": -28719, "net_income_to_common": -28719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532605, "total_current_assets": 33090337, "total_assets": 46033203, "short_term_debt": 1217357, "long_term_debt": null, "total_debt": 1217357, "total_liabilities": 19447468, "total_equity": 26585735, "shares_outstanding": 159125, "goodwill_and_intangibles": 61972 }, "cash_flow": { "operating_cash_flow": -3016640, "capital_expenditure": 42016, "free_cash_flow": -2974624, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155829, "ticker_id": 7943, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82425", "ebitda": "30457", "netIncome": "-28719", "grossProfit": "1274425", "depreciation": "None", "totalRevenue": "9178228", "costOfRevenue": "7903803", "interestIncome": "None", "incomeBeforeTax": "-84812", "interestExpense": "73551", "operatingIncome": "-138366", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-27375", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1412791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "421328", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7903803", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882", "sellingGeneralAndAdministrative": "572787", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "None", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61972", "reportedCurrency": "None", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-3016640", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3590285", "cashflowFromInvestment": "-369966", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9178228, "cost_of_revenue": 7903803, "gross_profit": 1274425, "research_and_development": 421328, "selling_general_admin": 572787, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82425, "depreciation_amortisation": 112882, "ebitda": 30457, "interest_expense": 73551, "interest_income": null, "other_non_operating": null, "pretax_income": -84812, "tax_provision": -27375, "effective_tax_rate": null, "net_income": -28719, "net_income_continuing_ops": null, "net_income_to_common": -28719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532605, "short_term_investments": null, "net_receivables": 13490973, "inventory": 8836815, "other_current_assets": null, "total_current_assets": 33090337, "net_ppe": null, "goodwill": null, "intangible_assets": 61972, "goodwill_and_intangibles": 61972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12942866, "total_assets": 46033203, "short_term_debt": 1217357, "accounts_payable": 8335266, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15534264, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913204, "total_liabilities": 19447468, "total_debt": 1217357, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8061204, "total_equity": 26585735, "shares_outstanding": 159125, "operating_cash_flow": -3016640, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42016, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369966, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3590285, "free_cash_flow": -2974624, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82425", "ebitda": "30457", "netIncome": "-28719", "grossProfit": "1274425", "depreciation": "None", "totalRevenue": "9178228", "costOfRevenue": "7903803", "interestIncome": "None", "incomeBeforeTax": "-84812", "interestExpense": "73551", "operatingIncome": "-138366", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-27375", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1412791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "421328", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7903803", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882", "sellingGeneralAndAdministrative": "572787", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "None", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61972", "reportedCurrency": "None", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-3016640", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3590285", "cashflowFromInvestment": "-369966", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 18356456, "cost_of_revenue": 15807606, "gross_profit": 2548850, "ebit": -164850, "ebitda": 60914, "pretax_income": -169624, "tax_provision": -54750, "net_income": -57438, "net_income_to_common": -57438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532605, "total_current_assets": 33090337, "total_assets": 46033203, "short_term_debt": 1217357, "long_term_debt": 3913204, "total_debt": 5130561, "total_liabilities": 19447468, "total_equity": 26585735, "shares_outstanding": 159125, "goodwill_and_intangibles": 61972 }, "cash_flow": { "operating_cash_flow": -3016640, "capital_expenditure": 42016, "free_cash_flow": -2974624, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155830, "ticker_id": 7943, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-164850", "ebitda": "60914", "netIncome": "-57438", "grossProfit": "2548850", "depreciation": "None", "totalRevenue": "18356456", "costOfRevenue": "15807606", "interestIncome": "None", "incomeBeforeTax": "-169624", "interestExpense": "147102", "operatingIncome": "-276732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-54750", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2825582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "842656", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15807606", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225764", "sellingGeneralAndAdministrative": "1145574", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "3913204", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61972", "reportedCurrency": "USD", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "1217357", "longTermInvestments": "410998", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-3016640", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3590285", "cashflowFromInvestment": "-369966", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18356456, "cost_of_revenue": 15807606, "gross_profit": 2548850, "research_and_development": 842656, "selling_general_admin": 1145574, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -164850, "depreciation_amortisation": 225764, "ebitda": 60914, "interest_expense": 147102, "interest_income": null, "other_non_operating": null, "pretax_income": -169624, "tax_provision": -54750, "effective_tax_rate": null, "net_income": -57438, "net_income_continuing_ops": null, "net_income_to_common": -57438, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532605, "short_term_investments": null, "net_receivables": 13490973, "inventory": 8836815, "other_current_assets": null, "total_current_assets": 33090337, "net_ppe": null, "goodwill": null, "intangible_assets": 61972, "goodwill_and_intangibles": 61972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12942866, "total_assets": 46033203, "short_term_debt": 1217357, "accounts_payable": 8335266, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15534264, "long_term_debt": 3913204, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913204, "total_liabilities": 19447468, "total_debt": 5130561, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8061204, "total_equity": 26585735, "shares_outstanding": 159125, "operating_cash_flow": -3016640, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42016, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369966, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3590285, "free_cash_flow": -2974624, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-164850", "ebitda": "60914", "netIncome": "-57438", "grossProfit": "2548850", "depreciation": "None", "totalRevenue": "18356456", "costOfRevenue": "15807606", "interestIncome": "None", "incomeBeforeTax": "-169624", "interestExpense": "147102", "operatingIncome": "-276732", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-54750", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2825582", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "842656", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15807606", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225764", "sellingGeneralAndAdministrative": "1145574", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "3913204", "shortTermDebt": "1217357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61972", "reportedCurrency": "USD", "retainedEarnings": "8061204", "totalLiabilities": "19447468", "otherCurrentAssets": "10229944", "totalCurrentAssets": "33090337", "currentLongTermDebt": "1217357", "longTermInvestments": "410998", "shortTermInvestments": "None", "currentNetReceivables": "13490973", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942866", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5130561", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4332179", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-3016640", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3590285", "cashflowFromInvestment": "-369966", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 9178228, "cost_of_revenue": 7903803, "gross_profit": 1274425, "ebit": -82425, "ebitda": 30457, "pretax_income": -42406, "tax_provision": 13687, "net_income": -28719, "net_income_to_common": -28719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 532605, "total_current_assets": 33090336, "total_assets": 46033203, "short_term_debt": 4727522, "long_term_debt": null, "total_debt": 4727522, "total_liabilities": 19447468, "total_equity": 26585735, "shares_outstanding": 159125, "goodwill_and_intangibles": 61972 }, "cash_flow": { "operating_cash_flow": -1508320, "capital_expenditure": 42016, "free_cash_flow": -1466304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155832, "ticker_id": 7943, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82425", "ebitda": "30457", "netIncome": "-28719", "grossProfit": "1274425", "depreciation": "None", "totalRevenue": "9178228", "costOfRevenue": "7903803", "interestIncome": "None", "incomeBeforeTax": "-42406", "interestExpense": "76609", "operatingIncome": "-138366", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13687", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1412791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "421328", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7903803", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882", "sellingGeneralAndAdministrative": "572787", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "None", "shortTermDebt": "4727522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61972", "reportedCurrency": "None", "retainedEarnings": "9184408", "totalLiabilities": "19447468", "otherCurrentAssets": "10369448", "totalCurrentAssets": "33090336", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13351468", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942867", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8640726", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2471476", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-1508320", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1795143", "cashflowFromInvestment": "-184983", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9178228, "cost_of_revenue": 7903803, "gross_profit": 1274425, "research_and_development": 421328, "selling_general_admin": 572787, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82425, "depreciation_amortisation": 112882, "ebitda": 30457, "interest_expense": 76609, "interest_income": null, "other_non_operating": null, "pretax_income": -42406, "tax_provision": 13687, "effective_tax_rate": null, "net_income": -28719, "net_income_continuing_ops": null, "net_income_to_common": -28719, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 532605, "short_term_investments": null, "net_receivables": 13351468, "inventory": 8836815, "other_current_assets": null, "total_current_assets": 33090336, "net_ppe": null, "goodwill": null, "intangible_assets": 61972, "goodwill_and_intangibles": 61972, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12942867, "total_assets": 46033203, "short_term_debt": 4727522, "accounts_payable": 8335266, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15534264, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3913204, "total_liabilities": 19447468, "total_debt": 4727522, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9184408, "total_equity": 26585735, "shares_outstanding": 159125, "operating_cash_flow": -1508320, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42016, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184983, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1795143, "free_cash_flow": -1466304, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82425", "ebitda": "30457", "netIncome": "-28719", "grossProfit": "1274425", "depreciation": "None", "totalRevenue": "9178228", "costOfRevenue": "7903803", "interestIncome": "None", "incomeBeforeTax": "-42406", "interestExpense": "76609", "operatingIncome": "-138366", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13687", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1412791", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "421328", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7903803", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112882", "sellingGeneralAndAdministrative": "572787", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8836815", "commonStock": "5059", "currentDebt": "None", "investments": "None", "totalAssets": "46033203", "longTermDebt": "None", "shortTermDebt": "4727522", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61972", "reportedCurrency": "None", "retainedEarnings": "9184408", "totalLiabilities": "19447468", "otherCurrentAssets": "10369448", "totalCurrentAssets": "33090336", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13351468", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12942867", "currentAccountsPayable": "8335266", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8640726", "totalShareholderEquity": "26585735", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2471476", "totalCurrentLiabilities": "15534264", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3913204", "cashAndShortTermInvestments": "532605", "commonStockSharesOutstanding": "159125", "intangibleAssetsExcludingGoodwill": "61972", "cashAndCashEquivalentsAtCarryingValue": "532605", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28719", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-499087", "operatingCashflow": "-1508320", "capitalExpenditures": "42016", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1795143", "cashflowFromInvestment": "-184983", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457843", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 11935756, "cost_of_revenue": 10870194, "gross_profit": 1065562, "ebit": -1020889, "ebitda": -525279, "pretax_income": -1097503, "tax_provision": -38963, "net_income": -1058540, "net_income_to_common": -1058540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1103939, "total_current_assets": 29418474, "total_assets": 42407420, "short_term_debt": 1241455, "long_term_debt": 1710338, "total_debt": 2951793, "total_liabilities": 15740313, "total_equity": 26667107, "shares_outstanding": 14923923, "goodwill_and_intangibles": 40394 }, "cash_flow": { "operating_cash_flow": -12860000, "capital_expenditure": 601841, "free_cash_flow": -12258159, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155833, "ticker_id": 7943, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1020889", "ebitda": "-525279", "netIncome": "-1058540", "grossProfit": "1065562", "depreciation": "None", "totalRevenue": "11935756", "costOfRevenue": "10870194", "interestIncome": "None", "incomeBeforeTax": "-1097503", "interestExpense": "76609", "operatingIncome": "-1288315", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-38963", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2353877", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "817383", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10870194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495610", "sellingGeneralAndAdministrative": "572459", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9604763", "commonStock": "2800", "currentDebt": "None", "investments": "None", "totalAssets": "42407420", "longTermDebt": "1710338", "shortTermDebt": "1241455", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "40394", "reportedCurrency": "USD", "retainedEarnings": "8128674", "totalLiabilities": "15740313", "otherCurrentAssets": "8184132", "totalCurrentAssets": "29418474", "currentLongTermDebt": "1241455", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10525640", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12988946", "currentAccountsPayable": "7957957", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951793", "totalShareholderEquity": "26667107", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3352426", "totalCurrentLiabilities": "14029975", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710338", "cashAndShortTermInvestments": "1103939", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "40394", "cashAndCashEquivalentsAtCarryingValue": "1103939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1058540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-8246801", "operatingCashflow": "-12860000", "capitalExpenditures": "601841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8790822", "cashflowFromInvestment": "-601845", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495610", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11935756, "cost_of_revenue": 10870194, "gross_profit": 1065562, "research_and_development": 817383, "selling_general_admin": 572459, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1020889, "depreciation_amortisation": 495610, "ebitda": -525279, "interest_expense": 76609, "interest_income": null, "other_non_operating": null, "pretax_income": -1097503, "tax_provision": -38963, "effective_tax_rate": null, "net_income": -1058540, "net_income_continuing_ops": null, "net_income_to_common": -1058540, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1103939, "short_term_investments": null, "net_receivables": 10525640, "inventory": 9604763, "other_current_assets": null, "total_current_assets": 29418474, "net_ppe": null, "goodwill": null, "intangible_assets": 40394, "goodwill_and_intangibles": 40394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12988946, "total_assets": 42407420, "short_term_debt": 1241455, "accounts_payable": 7957957, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14029975, "long_term_debt": 1710338, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1710338, "total_liabilities": 15740313, "total_debt": 2951793, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8128674, "total_equity": 26667107, "shares_outstanding": 14923923, "operating_cash_flow": -12860000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 601841, "acquisitions": null, "other_investing": null, "investing_cash_flow": -601845, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8790822, "free_cash_flow": -12258159, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1020889", "ebitda": "-525279", "netIncome": "-1058540", "grossProfit": "1065562", "depreciation": "None", "totalRevenue": "11935756", "costOfRevenue": "10870194", "interestIncome": "None", "incomeBeforeTax": "-1097503", "interestExpense": "76609", "operatingIncome": "-1288315", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-38963", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2353877", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "817383", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10870194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "495610", "sellingGeneralAndAdministrative": "572459", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9604763", "commonStock": "2800", "currentDebt": "None", "investments": "None", "totalAssets": "42407420", "longTermDebt": "1710338", "shortTermDebt": "1241455", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "40394", "reportedCurrency": "USD", "retainedEarnings": "8128674", "totalLiabilities": "15740313", "otherCurrentAssets": "8184132", "totalCurrentAssets": "29418474", "currentLongTermDebt": "1241455", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10525640", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12988946", "currentAccountsPayable": "7957957", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951793", "totalShareholderEquity": "26667107", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3352426", "totalCurrentLiabilities": "14029975", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710338", "cashAndShortTermInvestments": "1103939", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "40394", "cashAndCashEquivalentsAtCarryingValue": "1103939", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1058540", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-8246801", "operatingCashflow": "-12860000", "capitalExpenditures": "601841", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8790822", "cashflowFromInvestment": "-601845", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "495610", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 5971952, "cost_of_revenue": 5398150, "gross_profit": 573802, "ebit": -644158, "ebitda": -541079, "pretax_income": -548752, "tax_provision": 19482, "net_income": -529270, "net_income_to_common": -529270, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1100687, "total_current_assets": 29418474, "total_assets": 42407420, "short_term_debt": 3428245, "long_term_debt": null, "total_debt": 3428245, "total_liabilities": 15740313, "total_equity": 26667107, "shares_outstanding": 14923923, "goodwill_and_intangibles": 40394 }, "cash_flow": { "operating_cash_flow": -6430000, "capital_expenditure": 300923, "free_cash_flow": -6129077, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155834, "ticker_id": 7943, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-644158", "ebitda": "-541079", "netIncome": "-529270", "grossProfit": "573802", "depreciation": "None", "totalRevenue": "5971952", "costOfRevenue": "5398150", "interestIncome": "None", "incomeBeforeTax": "-548752", "interestExpense": "247187", "operatingIncome": "-644158", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19482", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1217960", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "414007", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5398150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103079", "sellingGeneralAndAdministrative": "572459", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9604763", "commonStock": "2800", "currentDebt": "None", "investments": "None", "totalAssets": "42407420", "longTermDebt": "None", "shortTermDebt": "3428245", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40394", "reportedCurrency": "None", "retainedEarnings": "9241845", "totalLiabilities": "15740313", "otherCurrentAssets": "8356339", "totalCurrentAssets": "29418474", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10356685", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12988946", "currentAccountsPayable": "7957957", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5138583", "totalShareholderEquity": "26667107", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2643773", "totalCurrentLiabilities": "14029975", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710338", "cashAndShortTermInvestments": "1100687", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "40394", "cashAndCashEquivalentsAtCarryingValue": "1100687", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-529270", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-4123401", "operatingCashflow": "-6430000", "capitalExpenditures": "300923", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4395411", "cashflowFromInvestment": "-300923", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103079", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5971952, "cost_of_revenue": 5398150, "gross_profit": 573802, "research_and_development": 414007, "selling_general_admin": 572459, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -644158, "depreciation_amortisation": 103079, "ebitda": -541079, "interest_expense": 247187, "interest_income": null, "other_non_operating": null, "pretax_income": -548752, "tax_provision": 19482, "effective_tax_rate": null, "net_income": -529270, "net_income_continuing_ops": null, "net_income_to_common": -529270, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1100687, "short_term_investments": null, "net_receivables": 10356685, "inventory": 9604763, "other_current_assets": null, "total_current_assets": 29418474, "net_ppe": null, "goodwill": null, "intangible_assets": 40394, "goodwill_and_intangibles": 40394, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12988946, "total_assets": 42407420, "short_term_debt": 3428245, "accounts_payable": 7957957, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14029975, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1710338, "total_liabilities": 15740313, "total_debt": 3428245, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9241845, "total_equity": 26667107, "shares_outstanding": 14923923, "operating_cash_flow": -6430000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300923, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300923, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4395411, "free_cash_flow": -6129077, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-644158", "ebitda": "-541079", "netIncome": "-529270", "grossProfit": "573802", "depreciation": "None", "totalRevenue": "5971952", "costOfRevenue": "5398150", "interestIncome": "None", "incomeBeforeTax": "-548752", "interestExpense": "247187", "operatingIncome": "-644158", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19482", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1217960", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "414007", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5398150", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103079", "sellingGeneralAndAdministrative": "572459", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9604763", "commonStock": "2800", "currentDebt": "None", "investments": "None", "totalAssets": "42407420", "longTermDebt": "None", "shortTermDebt": "3428245", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "40394", "reportedCurrency": "None", "retainedEarnings": "9241845", "totalLiabilities": "15740313", "otherCurrentAssets": "8356339", "totalCurrentAssets": "29418474", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10356685", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12988946", "currentAccountsPayable": "7957957", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5138583", "totalShareholderEquity": "26667107", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2643773", "totalCurrentLiabilities": "14029975", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710338", "cashAndShortTermInvestments": "1100687", "commonStockSharesOutstanding": "14923923", "intangibleAssetsExcludingGoodwill": "40394", "cashAndCashEquivalentsAtCarryingValue": "1100687", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-529270", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-4123401", "operatingCashflow": "-6430000", "capitalExpenditures": "300923", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4395411", "cashflowFromInvestment": "-300923", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103079", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 10872680, "cost_of_revenue": 8678358, "gross_profit": 2194322, "ebit": 86558, "ebitda": 287254, "pretax_income": 844080, "tax_provision": 100538, "net_income": 743542, "net_income_to_common": 743542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5877372, "total_current_assets": 22098190, "total_assets": 35285266, "short_term_debt": 295807, "long_term_debt": 1871591, "total_debt": 2167398, "total_liabilities": 15083178, "total_equity": 20202088, "shares_outstanding": 12000000, "goodwill_and_intangibles": 31853 }, "cash_flow": { "operating_cash_flow": 1275020, "capital_expenditure": 294678, "free_cash_flow": 1569698, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155835, "ticker_id": 7943, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86558", "ebitda": "287254", "netIncome": "743542", "grossProfit": "2194322", "depreciation": "None", "totalRevenue": "10872680", "costOfRevenue": "8678358", "interestIncome": "None", "incomeBeforeTax": "844080", "interestExpense": "494374", "operatingIncome": "86558", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100538", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2107764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "695242", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8678358", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200696", "sellingGeneralAndAdministrative": "809198", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "1871591", "shortTermDebt": "295807", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31853", "reportedCurrency": "USD", "retainedEarnings": "9187215", "totalLiabilities": "15083178", "otherCurrentAssets": "2748613", "totalCurrentAssets": "22098190", "currentLongTermDebt": "295807", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6415746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2167398", "totalShareholderEquity": "20202088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5802727", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871591", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "743542", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-4043012", "operatingCashflow": "1275020", "capitalExpenditures": "294678", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5818368", "cashflowFromInvestment": "2966216", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715388", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10872680, "cost_of_revenue": 8678358, "gross_profit": 2194322, "research_and_development": 695242, "selling_general_admin": 809198, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86558, "depreciation_amortisation": 200696, "ebitda": 287254, "interest_expense": 494374, "interest_income": null, "other_non_operating": null, "pretax_income": 844080, "tax_provision": 100538, "effective_tax_rate": null, "net_income": 743542, "net_income_continuing_ops": null, "net_income_to_common": 743542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5877372, "short_term_investments": null, "net_receivables": 6415746, "inventory": 7056459, "other_current_assets": null, "total_current_assets": 22098190, "net_ppe": null, "goodwill": null, "intangible_assets": 31853, "goodwill_and_intangibles": 31853, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13187076, "total_assets": 35285266, "short_term_debt": 295807, "accounts_payable": 5689101, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13211587, "long_term_debt": 1871591, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871591, "total_liabilities": 15083178, "total_debt": 2167398, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9187215, "total_equity": 20202088, "shares_outstanding": 12000000, "operating_cash_flow": 1275020, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294678, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2966216, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5818368, "free_cash_flow": 1569698, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86558", "ebitda": "287254", "netIncome": "743542", "grossProfit": "2194322", "depreciation": "None", "totalRevenue": "10872680", "costOfRevenue": "8678358", "interestIncome": "None", "incomeBeforeTax": "844080", "interestExpense": "494374", "operatingIncome": "86558", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100538", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2107764", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "695242", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8678358", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200696", "sellingGeneralAndAdministrative": "809198", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "1871591", "shortTermDebt": "295807", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "31853", "reportedCurrency": "USD", "retainedEarnings": "9187215", "totalLiabilities": "15083178", "otherCurrentAssets": "2748613", "totalCurrentAssets": "22098190", "currentLongTermDebt": "295807", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "6415746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2167398", "totalShareholderEquity": "20202088", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5802727", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871591", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "743542", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-4043012", "operatingCashflow": "1275020", "capitalExpenditures": "294678", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5818368", "cashflowFromInvestment": "2966216", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "715388", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 5436340, "cost_of_revenue": 4339179, "gross_profit": 1097161, "ebit": 43279, "ebitda": 143627, "pretax_income": 422040, "tax_provision": 50269, "net_income": 371771, "net_income_to_common": 371771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5877372, "total_current_assets": 22098190, "total_assets": 35285266, "short_term_debt": 2578935, "long_term_debt": null, "total_debt": 2578935, "total_liabilities": 15083179, "total_equity": 20202087, "shares_outstanding": 12000000, "goodwill_and_intangibles": 31853 }, "cash_flow": { "operating_cash_flow": 637510, "capital_expenditure": 147339, "free_cash_flow": 784849, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155837, "ticker_id": 7943, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43279", "ebitda": "143627", "netIncome": "371771", "grossProfit": "1097161", "depreciation": "None", "totalRevenue": "5436340", "costOfRevenue": "4339179", "interestIncome": "None", "incomeBeforeTax": "422040", "interestExpense": "None", "operatingIncome": "43279", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50269", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "573642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "347621", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4339179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100348", "sellingGeneralAndAdministrative": "404599", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "None", "shortTermDebt": "2578935", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31853", "reportedCurrency": "None", "retainedEarnings": "10300385", "totalLiabilities": "15083179", "otherCurrentAssets": "2911170", "totalCurrentAssets": "22098190", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6253189", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4450526", "totalShareholderEquity": "20202087", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4943551", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871592", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "371771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-2021506", "operatingCashflow": "637510", "capitalExpenditures": "147339", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2909184", "cashflowFromInvestment": "1483108", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357694", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5436340, "cost_of_revenue": 4339179, "gross_profit": 1097161, "research_and_development": 347621, "selling_general_admin": 404599, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43279, "depreciation_amortisation": 100348, "ebitda": 143627, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 422040, "tax_provision": 50269, "effective_tax_rate": null, "net_income": 371771, "net_income_continuing_ops": null, "net_income_to_common": 371771, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5877372, "short_term_investments": null, "net_receivables": 6253189, "inventory": 7056459, "other_current_assets": null, "total_current_assets": 22098190, "net_ppe": null, "goodwill": null, "intangible_assets": 31853, "goodwill_and_intangibles": 31853, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13187076, "total_assets": 35285266, "short_term_debt": 2578935, "accounts_payable": 5689101, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13211587, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871592, "total_liabilities": 15083179, "total_debt": 2578935, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10300385, "total_equity": 20202087, "shares_outstanding": 12000000, "operating_cash_flow": 637510, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147339, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1483108, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2909184, "free_cash_flow": 784849, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43279", "ebitda": "143627", "netIncome": "371771", "grossProfit": "1097161", "depreciation": "None", "totalRevenue": "5436340", "costOfRevenue": "4339179", "interestIncome": "None", "incomeBeforeTax": "422040", "interestExpense": "None", "operatingIncome": "43279", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "50269", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "573642", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "347621", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4339179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100348", "sellingGeneralAndAdministrative": "404599", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7056459", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "35285266", "longTermDebt": "None", "shortTermDebt": "2578935", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31853", "reportedCurrency": "None", "retainedEarnings": "10300385", "totalLiabilities": "15083179", "otherCurrentAssets": "2911170", "totalCurrentAssets": "22098190", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6253189", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13187076", "currentAccountsPayable": "5689101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4450526", "totalShareholderEquity": "20202087", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4943551", "totalCurrentLiabilities": "13211587", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1871592", "cashAndShortTermInvestments": "5877372", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "31853", "cashAndCashEquivalentsAtCarryingValue": "5877372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "371771", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-2021506", "operatingCashflow": "637510", "capitalExpenditures": "147339", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2909184", "cashflowFromInvestment": "1483108", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357694", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "income_statement": { "revenue": 9413659, "cost_of_revenue": 6684214, "gross_profit": 2729445, "ebit": 812795, "ebitda": 1000100, "pretax_income": 567879, "tax_provision": 92707, "net_income": 475172, "net_income_to_common": 475172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5773428, "total_current_assets": 22091502, "total_assets": 34760499, "short_term_debt": 9394151, "long_term_debt": 442958, "total_debt": 9837109, "total_liabilities": 15600403, "total_equity": 19160096, "shares_outstanding": 12000000, "goodwill_and_intangibles": 7765 }, "cash_flow": { "operating_cash_flow": 5454714, "capital_expenditure": 389532, "free_cash_flow": 5844246, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 155838, "ticker_id": 7943, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:04:37.346043+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "812795", "ebitda": "1000100", "netIncome": "475172", "grossProfit": "2729445", "depreciation": "None", "totalRevenue": "9413659", "costOfRevenue": "6684214", "interestIncome": "None", "incomeBeforeTax": "567879", "interestExpense": "244917", "operatingIncome": "660210", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92707", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2069238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "468819", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6684214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187305", "sellingGeneralAndAdministrative": "566008", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6851249", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "34760499", "longTermDebt": "442958", "shortTermDebt": "9394151", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7765", "reportedCurrency": "USD", "retainedEarnings": "8639931", "totalLiabilities": "15600403", "otherCurrentAssets": "3424689", "totalCurrentAssets": "22091502", "currentLongTermDebt": "9394151", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6042136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12668997", "currentAccountsPayable": "3976010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9837109", "totalShareholderEquity": "19160096", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "681995", "totalCurrentLiabilities": "15157445", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "442958", "cashAndShortTermInvestments": "5773428", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "7765", "cashAndCashEquivalentsAtCarryingValue": "5773428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "475172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1701428", "operatingCashflow": "5454714", "capitalExpenditures": "389532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-619025", "cashflowFromInvestment": "-4344326", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187305", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9413659, "cost_of_revenue": 6684214, "gross_profit": 2729445, "research_and_development": 468819, "selling_general_admin": 566008, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 812795, "depreciation_amortisation": 187305, "ebitda": 1000100, "interest_expense": 244917, "interest_income": null, "other_non_operating": null, "pretax_income": 567879, "tax_provision": 92707, "effective_tax_rate": null, "net_income": 475172, "net_income_continuing_ops": null, "net_income_to_common": 475172, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5773428, "short_term_investments": null, "net_receivables": 6042136, "inventory": 6851249, "other_current_assets": null, "total_current_assets": 22091502, "net_ppe": null, "goodwill": null, "intangible_assets": 7765, "goodwill_and_intangibles": 7765, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12668997, "total_assets": 34760499, "short_term_debt": 9394151, "accounts_payable": 3976010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15157445, "long_term_debt": 442958, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442958, "total_liabilities": 15600403, "total_debt": 9837109, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8639931, "total_equity": 19160096, "shares_outstanding": 12000000, "operating_cash_flow": 5454714, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 389532, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4344326, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -619025, "free_cash_flow": 5844246, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "812795", "ebitda": "1000100", "netIncome": "475172", "grossProfit": "2729445", "depreciation": "None", "totalRevenue": "9413659", "costOfRevenue": "6684214", "interestIncome": "None", "incomeBeforeTax": "567879", "interestExpense": "244917", "operatingIncome": "660210", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "92707", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2069238", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "468819", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6684214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187305", "sellingGeneralAndAdministrative": "566008", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "6851249", "commonStock": "1200", "currentDebt": "None", "investments": "None", "totalAssets": "34760499", "longTermDebt": "442958", "shortTermDebt": "9394151", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "7765", "reportedCurrency": "USD", "retainedEarnings": "8639931", "totalLiabilities": "15600403", "otherCurrentAssets": "3424689", "totalCurrentAssets": "22091502", "currentLongTermDebt": "9394151", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6042136", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12668997", "currentAccountsPayable": "3976010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9837109", "totalShareholderEquity": "19160096", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "681995", "totalCurrentLiabilities": "15157445", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "442958", "cashAndShortTermInvestments": "5773428", "commonStockSharesOutstanding": "12000000", "intangibleAssetsExcludingGoodwill": "7765", "cashAndCashEquivalentsAtCarryingValue": "5773428", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "475172", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1701428", "operatingCashflow": "5454714", "capitalExpenditures": "389532", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-619025", "cashflowFromInvestment": "-4344326", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187305", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "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" ] } } }