{ "ticker": { "uuid": "1bf03b78-cc41-42c7-8f17-ba9631381fbf", "symbol": "RENX", "name": "RenX Enterprises Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/1bf03b78-cc41-42c7-8f17-ba9631381fbf/", "api_url": "https://sharemaestro.com/factors/api/tickers/1bf03b78-cc41-42c7-8f17-ba9631381fbf/" }, "ticker_metadata": { "id": 7992, "uuid": "1bf03b78-cc41-42c7-8f17-ba9631381fbf", "symbol": "RENX", "name": "RenX Enterprises Corp.", "asset_type": "equity", "market_cap": 4626600, "stock_exchange_id": 2, "industry": "Real Estate - Development", "sector": "Real Estate", "description": "RELX NV, through its interest in RELX Group plc, provides information and analysis for professional and commercial clients in all industries globally. The company is headquartered in Amsterdam, the Netherlands.", "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": "1bf03b78-cc41-42c7-8f17-ba9631381fbf", "symbol": "RENX", "name": "RenX Enterprises Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate - Development", "page_url": "https://sharemaestro.com/factors/ticker/1bf03b78-cc41-42c7-8f17-ba9631381fbf/", "api_url": "https://sharemaestro.com/factors/api/tickers/1bf03b78-cc41-42c7-8f17-ba9631381fbf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 1.71, "market_cap": 832734.09, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -18.6984, "piotroski_f_score": 4, "momentum_12_1": -0.8841, "volatility_252d": 1.5064 }, "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": "2026-06-07T06:50:14.113668+00:00", "batch_id": "" }, "size": { "price_close": 1.71, "market_cap": 832734.09, "market_cap_usd": 832734.09, "enterprise_value": 25592371.09, "shares_outstanding": 486979, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6739, "ptbv_ratio": null, "ps_ratio": 0.0685, "pcf_ratio": null, "pfcf_ratio": -0.2026, "ev_ebitda": null, "ev_ebit": -2.0942, "ev_sales": 2.1046, "ev_fcf": -6.2266, "earnings_yield": null, "fcf_yield": -0.1606, "price_to_sales": 0.0685, "price_to_book": 0.6739, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4752 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2583, "operating_margin": -1.0049, "net_margin": -1.9001, "ebitda_margin": -0.7981, "fcf_margin": -0.338, "roe": -18.6984, "roa": -0.6467, "roic": -0.3526, "roc_greenblatt": null, "asset_turnover": 0.3403, "cash_conversion": 0.1779, "accruals_ratio": -0.4154, "sbc_to_revenue": 0.0146, "piotroski_f_score": 4, "altman_z_score": -3.3095, "earnings_stability_5y": 0.6714, "revenue_stability_5y": 1.9349, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0879, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 27.9142, "net_debt_to_ebitda": -2.5512, "debt_to_assets": 0.7073, "interest_coverage": -2.1657, "current_ratio": 0.1065, "quick_ratio": 0.0746, "net_debt": 24759637, "local_beta": 0.0028, "volatility_252d": 1.5064, "volatility_60d": 3.3791, "max_drawdown_12m": -0.9503, "risk_adjusted_momentum": -0.5869 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.7347, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1576, "price_return_3m": -0.2815, "price_return_6m": -0.8975, "price_return_9m": -0.9193, "price_return_12m": -0.9024, "price_return_12m_ex1m": -0.8841, "momentum_6m": -0.8975, "momentum_12m": -0.9024, "momentum_12_1": -0.8841, "distance_from_52w_high": -0.9452, "distance_from_52w_low": 0.1032, "relative_strength": -1.0603 }, "raw_ttm": { "revenue_ttm": 12160404, "gross_profit_ttm": 3141332, "ebit_ttm": -12220479, "ebitda_ttm": -9705238, "net_income_ttm": -23106103, "eps_diluted_ttm": -47.4478, "operating_cash_flow_ttm": -8262541, "capital_expenditure_ttm": 4152380, "fcf_ttm": -4110161, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5642644, "cash_and_equivalents": 511741, "total_current_assets": 3193092, "total_current_liabilities": 29995204, "net_ppe": null, "total_assets": 35730032, "total_debt": 25271378, "total_equity": 1235728, "net_working_capital": -5373036, "book_value_per_share": 2.5375, "retained_earnings": -41740970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16014083, "tangible_book_per_share": null }, "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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.4, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.4, "momentum_percentile": 0.4, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 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": 2549, "ticker_id": 7992, "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": "2026-06-07T06:50:14.113668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 832734.09, "market_cap_usd": 832734.09, "enterprise_value": 25592371.09, "shares_outstanding": 486979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67388138, "ptbv_ratio": null, "ps_ratio": 0.06847915, "pcf_ratio": null, "pfcf_ratio": -0.20260376, "ev_ebitda": null, "ev_ebit": -2.09421996, "ev_sales": 2.10456586, "ev_fcf": -6.22661037, "earnings_yield": null, "fcf_yield": -0.16060102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25832464, "operating_margin": -1.00494021, "net_margin": -1.90010982, "ebitda_margin": -0.79810161, "fcf_margin": -0.33799543, "roe": -18.69837294, "roa": -0.64668576, "roic": -0.35257667, "roc_greenblatt": null, "asset_turnover": 0.34034126, "cash_conversion": 0.17788205, "accruals_ratio": -0.41543657, "sbc_to_revenue": 0.01455634, "debt_to_equity": 27.91415587, "net_debt_to_ebitda": -2.55116227, "debt_to_assets": 0.70728674, "interest_coverage": -2.16573631, "current_ratio": 0.10645342, "quick_ratio": 0.07464703, "net_debt": 24759637, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.73466701, "piotroski_f_score": 4, "altman_z_score": -3.30952767, "earnings_stability_5y": 0.671431, "revenue_stability_5y": 1.934887, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15763547, "price_return_3m": -0.28151261, "price_return_6m": -0.89748201, "price_return_9m": -0.91933962, "price_return_12m": -0.90239726, "price_return_12m_ex1m": -0.88413242, "distance_from_52w_high": -0.94519231, "distance_from_52w_low": 0.10322581, "relative_strength": -1.06033831, "local_beta": 0.0028, "volatility_252d": 1.506422, "volatility_60d": 3.379104, "max_drawdown_12m": -0.95032051, "revenue_ttm": 12160404, "gross_profit_ttm": 3141332, "ebit_ttm": -12220479, "ebitda_ttm": -9705238, "net_income_ttm": -23106103, "eps_diluted_ttm": -47.44784272, "operating_cash_flow_ttm": -8262541, "capital_expenditure_ttm": 4152380, "fcf_ttm": -4110161, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5642644, "cash_and_equivalents": 511741, "total_current_assets": 3193092, "total_current_liabilities": 29995204, "net_ppe": null, "total_assets": 35730032, "total_debt": 25271378, "total_equity": 1235728, "net_working_capital": -5373036, "book_value_per_share": 2.53753858, "retained_earnings": -41740970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16014083, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.818, "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": 1.71, "os": 0.31, "value": 0.4, "quality": 0.4, "momentum": 0.4, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -18.6984, "momentum_12_1": -0.8841, "complete_fields": { "id": 2549, "ticker_id": 7992, "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": "2026-06-07T06:50:14.113668+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.71, "market_cap": 832734.09, "market_cap_usd": 832734.09, "enterprise_value": 25592371.09, "shares_outstanding": 486979, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.67388138, "ptbv_ratio": null, "ps_ratio": 0.06847915, "pcf_ratio": null, "pfcf_ratio": -0.20260376, "ev_ebitda": null, "ev_ebit": -2.09421996, "ev_sales": 2.10456586, "ev_fcf": -6.22661037, "earnings_yield": null, "fcf_yield": -0.16060102, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25832464, "operating_margin": -1.00494021, "net_margin": -1.90010982, "ebitda_margin": -0.79810161, "fcf_margin": -0.33799543, "roe": -18.69837294, "roa": -0.64668576, "roic": -0.35257667, "roc_greenblatt": null, "asset_turnover": 0.34034126, "cash_conversion": 0.17788205, "accruals_ratio": -0.41543657, "sbc_to_revenue": 0.01455634, "debt_to_equity": 27.91415587, "net_debt_to_ebitda": -2.55116227, "debt_to_assets": 0.70728674, "interest_coverage": -2.16573631, "current_ratio": 0.10645342, "quick_ratio": 0.07464703, "net_debt": 24759637, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.73466701, "piotroski_f_score": 4, "altman_z_score": -3.30952767, "earnings_stability_5y": 0.671431, "revenue_stability_5y": 1.934887, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15763547, "price_return_3m": -0.28151261, "price_return_6m": -0.89748201, "price_return_9m": -0.91933962, "price_return_12m": -0.90239726, "price_return_12m_ex1m": -0.88413242, "distance_from_52w_high": -0.94519231, "distance_from_52w_low": 0.10322581, "relative_strength": -1.06033831, "local_beta": 0.0028, "volatility_252d": 1.506422, "volatility_60d": 3.379104, "max_drawdown_12m": -0.95032051, "revenue_ttm": 12160404, "gross_profit_ttm": 3141332, "ebit_ttm": -12220479, "ebitda_ttm": -9705238, "net_income_ttm": -23106103, "eps_diluted_ttm": -47.44784272, "operating_cash_flow_ttm": -8262541, "capital_expenditure_ttm": 4152380, "fcf_ttm": -4110161, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5642644, "cash_and_equivalents": 511741, "total_current_assets": 3193092, "total_current_liabilities": 29995204, "net_ppe": null, "total_assets": 35730032, "total_debt": 25271378, "total_equity": 1235728, "net_working_capital": -5373036, "book_value_per_share": 2.53753858, "retained_earnings": -41740970, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16014083, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Real Estate", "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": 60, "quality_composite": 60, "momentum_composite": 60, "growth_composite": 60, "yield_composite": 60, "svqf_composite": 66, "vc1_composite": 60, "vc2_composite": 60, "vc3_composite": 60, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.818, "signal_confidence": 0.818, "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 8220449, "cost_of_revenue": 5829174, "gross_profit": 2391275, "ebit": -10676897, "ebitda": -8954273, "pretax_income": -15957099, "tax_provision": null, "net_income": -15957099, "net_income_to_common": -15957099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54066, "total_current_assets": 2569910, "total_assets": 35476561, "short_term_debt": 12762330, "long_term_debt": 8243678, "total_debt": 21006008, "total_liabilities": 31082316, "total_equity": 4394245, "shares_outstanding": 486979, "goodwill_and_intangibles": 17500797 }, "cash_flow": { "operating_cash_flow": -7935397, "capital_expenditure": 3622843, "free_cash_flow": -4312554, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158518, "ticker_id": 7992, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10676897", "ebitda": "-8954273", "netIncome": "-15957099", "grossProfit": "2391275", "depreciation": "None", "totalRevenue": "8220449", "costOfRevenue": "5829174", "interestIncome": "None", "incomeBeforeTax": "-15957099", "interestExpense": "5280202", "operatingIncome": "-8459884", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5280202", "nonInterestIncome": "None", "operatingExpenses": "10851159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5829174", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1722624", "sellingGeneralAndAdministrative": "9989823", "netIncomeFromContinuingOperations": "-15957099" }, "balance": { "goodwill": "6240432", "inventory": "1078610", "commonStock": "947", "currentDebt": "None", "investments": "None", "totalAssets": "35476561", "longTermDebt": "8243678", "shortTermDebt": "12762330", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11260365", "reportedCurrency": "USD", "retainedEarnings": "-32173480", "totalLiabilities": "31082316", "otherCurrentAssets": "638166", "totalCurrentAssets": "2569910", "currentLongTermDebt": "12518525", "longTermInvestments": "828440", "shortTermInvestments": "None", "currentNetReceivables": "799068", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32906651", "currentAccountsPayable": "5530211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22239014", "totalShareholderEquity": "4394245", "capitalLeaseObligations": "1476811", "otherCurrentLiabilities": "3313091", "totalCurrentLiabilities": "21605632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9476684", "cashAndShortTermInvestments": "54066", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11260365", "cashAndCashEquivalentsAtCarryingValue": "54066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15957099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-128940", "operatingCashflow": "-7935397", "capitalExpenditures": "3622843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11110652", "cashflowFromInvestment": "-3348955", "stockBasedCompensation": "177011", "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": "1722624", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8220449, "cost_of_revenue": 5829174, "gross_profit": 2391275, "research_and_development": null, "selling_general_admin": 9989823, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10676897, "depreciation_amortisation": 1722624, "ebitda": -8954273, "interest_expense": 5280202, "interest_income": null, "other_non_operating": null, "pretax_income": -15957099, "tax_provision": null, "effective_tax_rate": null, "net_income": -15957099, "net_income_continuing_ops": -15957099, "net_income_to_common": -15957099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54066, "short_term_investments": null, "net_receivables": 799068, "inventory": 1078610, "other_current_assets": null, "total_current_assets": 2569910, "net_ppe": null, "goodwill": 6240432, "intangible_assets": 11260365, "goodwill_and_intangibles": 17500797, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32906651, "total_assets": 35476561, "short_term_debt": 12762330, "accounts_payable": 5530211, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21605632, "long_term_debt": 8243678, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9476684, "total_liabilities": 31082316, "total_debt": 21006008, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32173480, "total_equity": 4394245, "shares_outstanding": 486979, "operating_cash_flow": -7935397, "stock_based_compensation": 177011, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3622843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3348955, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11110652, "free_cash_flow": -4312554, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10676897", "ebitda": "-8954273", "netIncome": "-15957099", "grossProfit": "2391275", "depreciation": "None", "totalRevenue": "8220449", "costOfRevenue": "5829174", "interestIncome": "None", "incomeBeforeTax": "-15957099", "interestExpense": "5280202", "operatingIncome": "-8459884", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5280202", "nonInterestIncome": "None", "operatingExpenses": "10851159", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5829174", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1722624", "sellingGeneralAndAdministrative": "9989823", "netIncomeFromContinuingOperations": "-15957099" }, "balance": { "goodwill": "6240432", "inventory": "1078610", "commonStock": "947", "currentDebt": "None", "investments": "None", "totalAssets": "35476561", "longTermDebt": "8243678", "shortTermDebt": "12762330", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11260365", "reportedCurrency": "USD", "retainedEarnings": "-32173480", "totalLiabilities": "31082316", "otherCurrentAssets": "638166", "totalCurrentAssets": "2569910", "currentLongTermDebt": "12518525", "longTermInvestments": "828440", "shortTermInvestments": "None", "currentNetReceivables": "799068", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32906651", "currentAccountsPayable": "5530211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22239014", "totalShareholderEquity": "4394245", "capitalLeaseObligations": "1476811", "otherCurrentLiabilities": "3313091", "totalCurrentLiabilities": "21605632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9476684", "cashAndShortTermInvestments": "54066", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11260365", "cashAndCashEquivalentsAtCarryingValue": "54066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15957099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-128940", "operatingCashflow": "-7935397", "capitalExpenditures": "3622843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11110652", "cashflowFromInvestment": "-3348955", "stockBasedCompensation": "177011", "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": "1722624", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 207552, "cost_of_revenue": 3804674, "gross_profit": -3597122, "ebit": -5434129, "ebitda": -5430896, "pretax_income": -8908475, "tax_provision": null, "net_income": -8908475, "net_income_to_common": -8908475, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296202, "total_current_assets": 1804170, "total_assets": 12753792, "short_term_debt": 8699721, "long_term_debt": 1499957, "total_debt": 10199678, "total_liabilities": 11900614, "total_equity": 621616, "shares_outstanding": 119499, "goodwill_and_intangibles": 1038311 }, "cash_flow": { "operating_cash_flow": -5126325, "capital_expenditure": 875765, "free_cash_flow": -4250560, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158523, "ticker_id": 7992, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5434129", "ebitda": "-5430896", "netIncome": "-8908475", "grossProfit": "-3597122", "depreciation": "None", "totalRevenue": "207552", "costOfRevenue": "3804674", "interestIncome": "12107", "incomeBeforeTax": "-8908475", "interestExpense": "3474344", "operatingIncome": "-6558906", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3462237", "nonInterestIncome": "None", "operatingExpenses": "2961784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3804674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3233", "sellingGeneralAndAdministrative": "6111493", "netIncomeFromContinuingOperations": "-8908475" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "1487", "currentDebt": "None", "investments": "None", "totalAssets": "12753792", "longTermDebt": "1499957", "shortTermDebt": "8699721", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1038311", "reportedCurrency": "USD", "retainedEarnings": "-16039022", "totalLiabilities": "11900614", "otherCurrentAssets": "547296", "totalCurrentAssets": "1804170", "currentLongTermDebt": "8699721", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "960672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10949622", "currentAccountsPayable": "1301276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10199678", "totalShareholderEquity": "621616", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "399660", "totalCurrentLiabilities": "10400657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499956", "cashAndShortTermInvestments": "296202", "commonStockSharesOutstanding": "119499.88", "intangibleAssetsExcludingGoodwill": "1038311", "cashAndCashEquivalentsAtCarryingValue": "296202", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8908475", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-5126325", "capitalExpenditures": "875765", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6137838", "cashflowFromInvestment": "-718547", "stockBasedCompensation": "2169075", "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": "3233", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207552, "cost_of_revenue": 3804674, "gross_profit": -3597122, "research_and_development": null, "selling_general_admin": 6111493, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5434129, "depreciation_amortisation": 3233, "ebitda": -5430896, "interest_expense": 3474344, "interest_income": null, "other_non_operating": null, "pretax_income": -8908475, "tax_provision": null, "effective_tax_rate": null, "net_income": -8908475, "net_income_continuing_ops": -8908475, "net_income_to_common": -8908475, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296202, "short_term_investments": null, "net_receivables": 960672, "inventory": 0, "other_current_assets": null, "total_current_assets": 1804170, "net_ppe": null, "goodwill": 0, "intangible_assets": 1038311, "goodwill_and_intangibles": 1038311, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10949622, "total_assets": 12753792, "short_term_debt": 8699721, "accounts_payable": 1301276, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10400657, "long_term_debt": 1499957, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1499956, "total_liabilities": 11900614, "total_debt": 10199678, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16039022, "total_equity": 621616, "shares_outstanding": 119499, "operating_cash_flow": -5126325, "stock_based_compensation": 2169075, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 875765, "acquisitions": null, "other_investing": null, "investing_cash_flow": -718547, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6137838, "free_cash_flow": -4250560, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5434129", "ebitda": "-5430896", "netIncome": "-8908475", "grossProfit": "-3597122", "depreciation": "None", "totalRevenue": "207552", "costOfRevenue": "3804674", "interestIncome": "12107", "incomeBeforeTax": "-8908475", "interestExpense": "3474344", "operatingIncome": "-6558906", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3462237", "nonInterestIncome": "None", "operatingExpenses": "2961784", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3804674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3233", "sellingGeneralAndAdministrative": "6111493", "netIncomeFromContinuingOperations": "-8908475" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "1487", "currentDebt": "None", "investments": "None", "totalAssets": "12753792", "longTermDebt": "1499957", "shortTermDebt": "8699721", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1038311", "reportedCurrency": "USD", "retainedEarnings": "-16039022", "totalLiabilities": "11900614", "otherCurrentAssets": "547296", "totalCurrentAssets": "1804170", "currentLongTermDebt": "8699721", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "960672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10949622", "currentAccountsPayable": "1301276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10199678", "totalShareholderEquity": "621616", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "399660", "totalCurrentLiabilities": "10400657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499956", "cashAndShortTermInvestments": "296202", "commonStockSharesOutstanding": "119499.88", "intangibleAssetsExcludingGoodwill": "1038311", "cashAndCashEquivalentsAtCarryingValue": "296202", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8908475", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-5126325", "capitalExpenditures": "875765", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6137838", "cashflowFromInvestment": "-718547", "stockBasedCompensation": "2169075", "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": "3233", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 236, "gross_profit": -236, "ebit": -3022228, "ebitda": -3021992, "pretax_income": -4200541, "tax_provision": null, "net_income": -4200541, "net_income_to_common": -4200541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3236, "total_current_assets": 235225, "total_assets": 9559966, "short_term_debt": 6810897, "long_term_debt": null, "total_debt": 6810897, "total_liabilities": 7672189, "total_equity": 1887777, "shares_outstanding": 65624, "goodwill_and_intangibles": 22210 }, "cash_flow": { "operating_cash_flow": -4570603, "capital_expenditure": 3807, "free_cash_flow": -4566796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158528, "ticker_id": 7992, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3022228", "ebitda": "-3021992", "netIncome": "-4200541", "grossProfit": "-236", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "236", "interestIncome": "0", "incomeBeforeTax": "-4200541", "interestExpense": "1178311", "operatingIncome": "-3023448", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1178311", "nonInterestIncome": "None", "operatingExpenses": "3023212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236", "sellingGeneralAndAdministrative": "2896992", "netIncomeFromContinuingOperations": "-4200541" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10200", "currentDebt": "None", "investments": "None", "totalAssets": "9559966", "longTermDebt": "None", "shortTermDebt": "6810897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22210", "reportedCurrency": "USD", "retainedEarnings": "-7130547", "totalLiabilities": "7672189", "otherCurrentAssets": "231989", "totalCurrentAssets": "235225", "currentLongTermDebt": "6810897", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9324741", "currentAccountsPayable": "601292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6810897", "totalShareholderEquity": "1887777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260000", "totalCurrentLiabilities": "7672189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3236", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "3236", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4200541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4570603", "capitalExpenditures": "3807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4632728", "cashflowFromInvestment": "-59609", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 236, "gross_profit": -236, "research_and_development": null, "selling_general_admin": 2896992, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3022228, "depreciation_amortisation": 236, "ebitda": -3021992, "interest_expense": 1178311, "interest_income": null, "other_non_operating": null, "pretax_income": -4200541, "tax_provision": null, "effective_tax_rate": null, "net_income": -4200541, "net_income_continuing_ops": -4200541, "net_income_to_common": -4200541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3236, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 235225, "net_ppe": null, "goodwill": null, "intangible_assets": 22210, "goodwill_and_intangibles": 22210, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9324741, "total_assets": 9559966, "short_term_debt": 6810897, "accounts_payable": 601292, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7672189, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 7672189, "total_debt": 6810897, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7130547, "total_equity": 1887777, "shares_outstanding": 65624, "operating_cash_flow": -4570603, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3807, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59609, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4632728, "free_cash_flow": -4566796, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3022228", "ebitda": "-3021992", "netIncome": "-4200541", "grossProfit": "-236", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "236", "interestIncome": "0", "incomeBeforeTax": "-4200541", "interestExpense": "1178311", "operatingIncome": "-3023448", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1178311", "nonInterestIncome": "None", "operatingExpenses": "3023212", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "236", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236", "sellingGeneralAndAdministrative": "2896992", "netIncomeFromContinuingOperations": "-4200541" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10200", "currentDebt": "None", "investments": "None", "totalAssets": "9559966", "longTermDebt": "None", "shortTermDebt": "6810897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22210", "reportedCurrency": "USD", "retainedEarnings": "-7130547", "totalLiabilities": "7672189", "otherCurrentAssets": "231989", "totalCurrentAssets": "235225", "currentLongTermDebt": "6810897", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9324741", "currentAccountsPayable": "601292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6810897", "totalShareholderEquity": "1887777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260000", "totalCurrentLiabilities": "7672189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "3236", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "3236", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4200541", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4570603", "capitalExpenditures": "3807", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4632728", "cashflowFromInvestment": "-59609", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2137866, "ebitda": -2137866, "pretax_income": -2444259, "tax_provision": null, "net_income": -2444259, "net_income_to_common": -2444259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 720, "total_current_assets": 25760, "total_assets": 9268918, "short_term_debt": 2648300, "long_term_debt": null, "total_debt": 2648300, "total_liabilities": 7103578, "total_equity": 2165340, "shares_outstanding": 106963, "goodwill_and_intangibles": 55732 }, "cash_flow": { "operating_cash_flow": -2316170, "capital_expenditure": 1190650, "free_cash_flow": -1125520, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158532, "ticker_id": 7992, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2137866", "netIncome": "-2444259", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2444259", "interestExpense": "306393", "operatingIncome": "-2137866", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-306393", "nonInterestIncome": "None", "operatingExpenses": "2137866", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2105714", "netIncomeFromContinuingOperations": "-2444259" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9268918", "longTermDebt": "None", "shortTermDebt": "2648300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55732", "reportedCurrency": "USD", "retainedEarnings": "-2930006", "totalLiabilities": "7103578", "otherCurrentAssets": "25040", "totalCurrentAssets": "25760", "currentLongTermDebt": "6848300", "longTermInvestments": "3599945", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243158", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2648300", "totalShareholderEquity": "2165340", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4455278", "totalCurrentLiabilities": "7103578", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "720", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "55732", "cashAndCashEquivalentsAtCarryingValue": "720", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2444259", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2316170", "capitalExpenditures": "1190650", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3713912", "cashflowFromInvestment": "-1397022", "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": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 2105714, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2137866, "depreciation_amortisation": null, "ebitda": -2137866, "interest_expense": 306393, "interest_income": null, "other_non_operating": null, "pretax_income": -2444259, "tax_provision": null, "effective_tax_rate": null, "net_income": -2444259, "net_income_continuing_ops": -2444259, "net_income_to_common": -2444259, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 720, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25760, "net_ppe": null, "goodwill": null, "intangible_assets": 55732, "goodwill_and_intangibles": 55732, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9243158, "total_assets": 9268918, "short_term_debt": 2648300, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7103578, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 7103578, "total_debt": 2648300, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2930006, "total_equity": 2165340, "shares_outstanding": 106963, "operating_cash_flow": -2316170, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1190650, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1397022, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3713912, "free_cash_flow": -1125520, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2137866", "netIncome": "-2444259", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2444259", "interestExpense": "306393", "operatingIncome": "-2137866", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-306393", "nonInterestIncome": "None", "operatingExpenses": "2137866", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "2105714", "netIncomeFromContinuingOperations": "-2444259" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9268918", "longTermDebt": "None", "shortTermDebt": "2648300", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "55732", "reportedCurrency": "USD", "retainedEarnings": "-2930006", "totalLiabilities": "7103578", "otherCurrentAssets": "25040", "totalCurrentAssets": "25760", "currentLongTermDebt": "6848300", "longTermInvestments": "3599945", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243158", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2648300", "totalShareholderEquity": "2165340", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4455278", "totalCurrentLiabilities": "7103578", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "720", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "55732", "cashAndCashEquivalentsAtCarryingValue": "720", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2444259", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2316170", "capitalExpenditures": "1190650", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3713912", "cashflowFromInvestment": "-1397022", "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": "0", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -485747, "ebitda": -485747, "pretax_income": -485747, "tax_provision": null, "net_income": -485747, "net_income_to_common": -485747, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 0, "total_assets": 7846136, "short_term_debt": 1971960, "long_term_debt": null, "total_debt": 1971960, "total_liabilities": 6302149, "total_equity": 1543987, "shares_outstanding": 106963, "goodwill_and_intangibles": 670061 }, "cash_flow": { "operating_cash_flow": 3792676, "capital_expenditure": 3576126, "free_cash_flow": 7368802, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158535, "ticker_id": 7992, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-485747", "netIncome": "-485747", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-485747", "interestExpense": "None", "operatingIncome": "-485747", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "485747", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7846136", "longTermDebt": "None", "shortTermDebt": "1971960", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "670061", "reportedCurrency": "USD", "retainedEarnings": "-485747", "totalLiabilities": "6302149", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "6171960", "longTermInvestments": "3599945", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7846136", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1971960", "totalShareholderEquity": "1543987", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4330189", "totalCurrentLiabilities": "6302149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "670061", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-485747", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3792676", "capitalExpenditures": "3576126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4029734", "cashflowFromInvestment": "-7822410", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 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": -485747, "depreciation_amortisation": null, "ebitda": -485747, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -485747, "tax_provision": null, "effective_tax_rate": null, "net_income": -485747, "net_income_continuing_ops": null, "net_income_to_common": -485747, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 0, "net_ppe": null, "goodwill": null, "intangible_assets": 670061, "goodwill_and_intangibles": 670061, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7846136, "total_assets": 7846136, "short_term_debt": 1971960, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6302149, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6302149, "total_debt": 1971960, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485747, "total_equity": 1543987, "shares_outstanding": 106963, "operating_cash_flow": 3792676, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3576126, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7822410, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4029734, "free_cash_flow": 7368802, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-485747", "netIncome": "-485747", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-485747", "interestExpense": "None", "operatingIncome": "-485747", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "485747", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7846136", "longTermDebt": "None", "shortTermDebt": "1971960", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "670061", "reportedCurrency": "USD", "retainedEarnings": "-485747", "totalLiabilities": "6302149", "otherCurrentAssets": "None", "totalCurrentAssets": "0", "currentLongTermDebt": "6171960", "longTermInvestments": "3599945", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7846136", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1971960", "totalShareholderEquity": "1543987", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4330189", "totalCurrentLiabilities": "6302149", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "670061", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-485747", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3792676", "capitalExpenditures": "3576126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4029734", "cashflowFromInvestment": "-7822410", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 3958124, "cost_of_revenue": 3679628, "gross_profit": 278496, "ebit": -2768927, "ebitda": -1949830, "pretax_income": -9329000, "tax_provision": null, "net_income": -9329000, "net_income_to_common": -9329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511741, "total_current_assets": 3193092, "total_assets": 35730032, "short_term_debt": 21940817, "long_term_debt": 3330561, "total_debt": 25271378, "total_liabilities": 34494304, "total_equity": 1235728, "shares_outstanding": 486979, "goodwill_and_intangibles": 17249811 }, "cash_flow": { "operating_cash_flow": -2016375, "capital_expenditure": 533375, "free_cash_flow": -1483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158516, "ticker_id": 7992, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2768927", "ebitda": "-1949830", "netIncome": "-9329000", "grossProfit": "278496", "depreciation": "None", "totalRevenue": "3958124", "costOfRevenue": "3679628", "interestIncome": "0", "incomeBeforeTax": "-9329000", "interestExpense": "1331744", "operatingIncome": "-2768927", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1331744", "nonInterestIncome": "None", "operatingExpenses": "3047423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3679628", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "819097", "sellingGeneralAndAdministrative": "4101383", "netIncomeFromContinuingOperations": "-9329001" }, "balance": { "goodwill": "6240432", "inventory": "954039", "commonStock": "2509", "currentDebt": "None", "investments": "None", "totalAssets": "35730032", "longTermDebt": "3330561", "shortTermDebt": "21940817", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11009379", "reportedCurrency": "USD", "retainedEarnings": "-41740970", "totalLiabilities": "34494304", "otherCurrentAssets": "325038", "totalCurrentAssets": "3193092", "currentLongTermDebt": "21693126", "longTermInvestments": "849740", "shortTermInvestments": "None", "currentNetReceivables": "1402274", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32536940", "currentAccountsPayable": "6000810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26439917", "totalShareholderEquity": "1235728", "capitalLeaseObligations": "1416230", "otherCurrentLiabilities": "2053577", "totalCurrentLiabilities": "29995204", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4499099", "cashAndShortTermInvestments": "511741", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11009379", "cashAndCashEquivalentsAtCarryingValue": "511741", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9329000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "124571", "operatingCashflow": "-2016375", "capitalExpenditures": "533375", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3003725", "cashflowFromInvestment": "-529675", "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": "819097", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3958124, "cost_of_revenue": 3679628, "gross_profit": 278496, "research_and_development": null, "selling_general_admin": 4101383, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2768927, "depreciation_amortisation": 819097, "ebitda": -1949830, "interest_expense": 1331744, "interest_income": null, "other_non_operating": null, "pretax_income": -9329000, "tax_provision": null, "effective_tax_rate": null, "net_income": -9329000, "net_income_continuing_ops": -9329001, "net_income_to_common": -9329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511741, "short_term_investments": null, "net_receivables": 1402274, "inventory": 954039, "other_current_assets": null, "total_current_assets": 3193092, "net_ppe": null, "goodwill": 6240432, "intangible_assets": 11009379, "goodwill_and_intangibles": 17249811, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32536940, "total_assets": 35730032, "short_term_debt": 21940817, "accounts_payable": 6000810, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29995204, "long_term_debt": 3330561, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4499099, "total_liabilities": 34494304, "total_debt": 25271378, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41740970, "total_equity": 1235728, "shares_outstanding": 486979, "operating_cash_flow": -2016375, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 533375, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529675, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3003725, "free_cash_flow": -1483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2768927", "ebitda": "-1949830", "netIncome": "-9329000", "grossProfit": "278496", "depreciation": "None", "totalRevenue": "3958124", "costOfRevenue": "3679628", "interestIncome": "0", "incomeBeforeTax": "-9329000", "interestExpense": "1331744", "operatingIncome": "-2768927", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1331744", "nonInterestIncome": "None", "operatingExpenses": "3047423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3679628", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "819097", "sellingGeneralAndAdministrative": "4101383", "netIncomeFromContinuingOperations": "-9329001" }, "balance": { "goodwill": "6240432", "inventory": "954039", "commonStock": "2509", "currentDebt": "None", "investments": "None", "totalAssets": "35730032", "longTermDebt": "3330561", "shortTermDebt": "21940817", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11009379", "reportedCurrency": "USD", "retainedEarnings": "-41740970", "totalLiabilities": "34494304", "otherCurrentAssets": "325038", "totalCurrentAssets": "3193092", "currentLongTermDebt": "21693126", "longTermInvestments": "849740", "shortTermInvestments": "None", "currentNetReceivables": "1402274", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32536940", "currentAccountsPayable": "6000810", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26439917", "totalShareholderEquity": "1235728", "capitalLeaseObligations": "1416230", "otherCurrentLiabilities": "2053577", "totalCurrentLiabilities": "29995204", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4499099", "cashAndShortTermInvestments": "511741", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11009379", "cashAndCashEquivalentsAtCarryingValue": "511741", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9329000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "124571", "operatingCashflow": "-2016375", "capitalExpenditures": "533375", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3003725", "cashflowFromInvestment": "-529675", "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": "819097", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 3284061, "cost_of_revenue": 150682, "gross_profit": 3133378, "ebit": -2211728, "ebitda": -1143891, "pretax_income": -3702827, "tax_provision": null, "net_income": -3702827, "net_income_to_common": -3702827, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54066, "total_current_assets": 2569910, "total_assets": 35476561, "short_term_debt": 12762330, "long_term_debt": 8243678, "total_debt": 21006008, "total_liabilities": 31082316, "total_equity": 4394245, "shares_outstanding": 486979, "goodwill_and_intangibles": 17500797 }, "cash_flow": { "operating_cash_flow": -6842766, "capital_expenditure": 3442435, "free_cash_flow": -3400331, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158517, "ticker_id": 7992, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2211728", "ebitda": "-1143891", "netIncome": "-3702827", "grossProfit": "3133378", "depreciation": "None", "totalRevenue": "3284061", "costOfRevenue": "150682", "interestIncome": "None", "incomeBeforeTax": "-3702827", "interestExpense": "1476444", "operatingIncome": "70629", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1476444", "nonInterestIncome": "None", "operatingExpenses": "3062749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150682", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1067837", "sellingGeneralAndAdministrative": "3431467", "netIncomeFromContinuingOperations": "-3702827" }, "balance": { "goodwill": "6240432", "inventory": "1078610", "commonStock": "947", "currentDebt": "None", "investments": "None", "totalAssets": "35476561", "longTermDebt": "8243678", "shortTermDebt": "12762330", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11260365", "reportedCurrency": "USD", "retainedEarnings": "-32173480", "totalLiabilities": "31082316", "otherCurrentAssets": "638166", "totalCurrentAssets": "2569910", "currentLongTermDebt": "12518525", "longTermInvestments": "828440", "shortTermInvestments": "None", "currentNetReceivables": "799068", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32906651", "currentAccountsPayable": "5530211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22239014", "totalShareholderEquity": "4394245", "capitalLeaseObligations": "1476811", "otherCurrentLiabilities": "3313091", "totalCurrentLiabilities": "21605632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9476684", "cashAndShortTermInvestments": "54066", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11260365", "cashAndCashEquivalentsAtCarryingValue": "54066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3702827", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9358", "operatingCashflow": "-6842766", "capitalExpenditures": "3442435", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10320513", "cashflowFromInvestment": "-3656718", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1067837", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3284061, "cost_of_revenue": 150682, "gross_profit": 3133378, "research_and_development": null, "selling_general_admin": 3431467, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2211728, "depreciation_amortisation": 1067837, "ebitda": -1143891, "interest_expense": 1476444, "interest_income": null, "other_non_operating": null, "pretax_income": -3702827, "tax_provision": null, "effective_tax_rate": null, "net_income": -3702827, "net_income_continuing_ops": -3702827, "net_income_to_common": -3702827, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54066, "short_term_investments": null, "net_receivables": 799068, "inventory": 1078610, "other_current_assets": null, "total_current_assets": 2569910, "net_ppe": null, "goodwill": 6240432, "intangible_assets": 11260365, "goodwill_and_intangibles": 17500797, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32906651, "total_assets": 35476561, "short_term_debt": 12762330, "accounts_payable": 5530211, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21605632, "long_term_debt": 8243678, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9476684, "total_liabilities": 31082316, "total_debt": 21006008, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32173480, "total_equity": 4394245, "shares_outstanding": 486979, "operating_cash_flow": -6842766, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3442435, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3656718, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10320513, "free_cash_flow": -3400331, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2211728", "ebitda": "-1143891", "netIncome": "-3702827", "grossProfit": "3133378", "depreciation": "None", "totalRevenue": "3284061", "costOfRevenue": "150682", "interestIncome": "None", "incomeBeforeTax": "-3702827", "interestExpense": "1476444", "operatingIncome": "70629", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-1476444", "nonInterestIncome": "None", "operatingExpenses": "3062749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150682", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1067837", "sellingGeneralAndAdministrative": "3431467", "netIncomeFromContinuingOperations": "-3702827" }, "balance": { "goodwill": "6240432", "inventory": "1078610", "commonStock": "947", "currentDebt": "None", "investments": "None", "totalAssets": "35476561", "longTermDebt": "8243678", "shortTermDebt": "12762330", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11260365", "reportedCurrency": "USD", "retainedEarnings": "-32173480", "totalLiabilities": "31082316", "otherCurrentAssets": "638166", "totalCurrentAssets": "2569910", "currentLongTermDebt": "12518525", "longTermInvestments": "828440", "shortTermInvestments": "None", "currentNetReceivables": "799068", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32906651", "currentAccountsPayable": "5530211", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22239014", "totalShareholderEquity": "4394245", "capitalLeaseObligations": "1476811", "otherCurrentLiabilities": "3313091", "totalCurrentLiabilities": "21605632", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9476684", "cashAndShortTermInvestments": "54066", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "11260365", "cashAndCashEquivalentsAtCarryingValue": "54066", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3702827", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9358", "operatingCashflow": "-6842766", "capitalExpenditures": "3442435", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10320513", "cashflowFromInvestment": "-3656718", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1067837", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 3515708, "cost_of_revenue": 3645231, "gross_profit": -129523, "ebit": -2346065, "ebitda": -1900160, "pretax_income": -4350321, "tax_provision": null, "net_income": -4350321, "net_income_to_common": -4350321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233037, "total_current_assets": 3347441, "total_assets": 38380739, "short_term_debt": 22150403, "long_term_debt": 2522820, "total_debt": 24673223, "total_liabilities": 36397687, "total_equity": 1818157, "shares_outstanding": 486979, "goodwill_and_intangibles": 23370242 }, "cash_flow": { "operating_cash_flow": -501476, "capital_expenditure": 173994, "free_cash_flow": -327482, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158519, "ticker_id": 7992, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2346065", "ebitda": "-1900160", "netIncome": "-4350321", "grossProfit": "-129523", "depreciation": "None", "totalRevenue": "3515708", "costOfRevenue": "3645231", "interestIncome": "None", "incomeBeforeTax": "-4350321", "interestExpense": "2004260", "operatingIncome": "-2332305", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2066585", "nonInterestIncome": "None", "operatingExpenses": "2202782", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3645231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445905", "sellingGeneralAndAdministrative": "3074262", "netIncomeFromContinuingOperations": "-4350321" }, "balance": { "goodwill": "23353585", "inventory": "1087968", "commonStock": "5042", "currentDebt": "None", "investments": "None", "totalAssets": "38380739", "longTermDebt": "2522820", "shortTermDebt": "22150403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16657", "reportedCurrency": "USD", "retainedEarnings": "-28293294", "totalLiabilities": "36397687", "otherCurrentAssets": "190763", "totalCurrentAssets": "3347441", "currentLongTermDebt": "21905694", "longTermInvestments": "619107", "shortTermInvestments": "None", "currentNetReceivables": "1835673", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35033298", "currentAccountsPayable": "6837894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25968757", "totalShareholderEquity": "1818157", "capitalLeaseObligations": "1540243", "otherCurrentLiabilities": "3591036", "totalCurrentLiabilities": "32579333", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3818354", "cashAndShortTermInvestments": "233037", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "16657", "cashAndCashEquivalentsAtCarryingValue": "233037", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4350322", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-107886", "operatingCashflow": "-501476", "capitalExpenditures": "173994", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "382459", "cashflowFromInvestment": "-51032", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445905", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3515708, "cost_of_revenue": 3645231, "gross_profit": -129523, "research_and_development": null, "selling_general_admin": 3074262, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2346065, "depreciation_amortisation": 445905, "ebitda": -1900160, "interest_expense": 2004260, "interest_income": null, "other_non_operating": null, "pretax_income": -4350321, "tax_provision": null, "effective_tax_rate": null, "net_income": -4350321, "net_income_continuing_ops": -4350321, "net_income_to_common": -4350321, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233037, "short_term_investments": null, "net_receivables": 1835673, "inventory": 1087968, "other_current_assets": null, "total_current_assets": 3347441, "net_ppe": null, "goodwill": 23353585, "intangible_assets": 16657, "goodwill_and_intangibles": 23370242, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35033298, "total_assets": 38380739, "short_term_debt": 22150403, "accounts_payable": 6837894, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32579333, "long_term_debt": 2522820, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3818354, "total_liabilities": 36397687, "total_debt": 24673223, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28293294, "total_equity": 1818157, "shares_outstanding": 486979, "operating_cash_flow": -501476, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173994, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51032, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 382459, "free_cash_flow": -327482, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2346065", "ebitda": "-1900160", "netIncome": "-4350321", "grossProfit": "-129523", "depreciation": "None", "totalRevenue": "3515708", "costOfRevenue": "3645231", "interestIncome": "None", "incomeBeforeTax": "-4350321", "interestExpense": "2004260", "operatingIncome": "-2332305", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2066585", "nonInterestIncome": "None", "operatingExpenses": "2202782", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3645231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "445905", "sellingGeneralAndAdministrative": "3074262", "netIncomeFromContinuingOperations": "-4350321" }, "balance": { "goodwill": "23353585", "inventory": "1087968", "commonStock": "5042", "currentDebt": "None", "investments": "None", "totalAssets": "38380739", "longTermDebt": "2522820", "shortTermDebt": "22150403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16657", "reportedCurrency": "USD", "retainedEarnings": "-28293294", "totalLiabilities": "36397687", "otherCurrentAssets": "190763", "totalCurrentAssets": "3347441", "currentLongTermDebt": "21905694", "longTermInvestments": "619107", "shortTermInvestments": "None", "currentNetReceivables": "1835673", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35033298", "currentAccountsPayable": "6837894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25968757", "totalShareholderEquity": "1818157", "capitalLeaseObligations": "1540243", "otherCurrentLiabilities": "3591036", "totalCurrentLiabilities": "32579333", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3818354", "cashAndShortTermInvestments": "233037", "commonStockSharesOutstanding": "486979", "intangibleAssetsExcludingGoodwill": "16657", "cashAndCashEquivalentsAtCarryingValue": "233037", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4350322", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-107886", "operatingCashflow": "-501476", "capitalExpenditures": "173994", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "382459", "cashflowFromInvestment": "-51032", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "445905", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 1402511, "cost_of_revenue": 1543530, "gross_profit": -141019, "ebit": -4893759, "ebitda": -4711357, "pretax_income": -5723955, "tax_provision": null, "net_income": -5723955, "net_income_to_common": -5723955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 403086, "total_current_assets": 3641663, "total_assets": 39069835, "short_term_debt": 22397480, "long_term_debt": 2958391, "total_debt": 25355871, "total_liabilities": 34691228, "total_equity": 4213712, "shares_outstanding": 311795, "goodwill_and_intangibles": 23371353 }, "cash_flow": { "operating_cash_flow": 1098076, "capital_expenditure": 2576, "free_cash_flow": 1100652, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158520, "ticker_id": 7992, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4893759", "ebitda": "-4711357", "netIncome": "-5723955", "grossProfit": "-141019", "depreciation": "None", "totalRevenue": "1402511", "costOfRevenue": "1543530", "interestIncome": "23984", "incomeBeforeTax": "-5723955", "interestExpense": "830196", "operatingIncome": "-4934346", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-806212", "nonInterestIncome": "None", "operatingExpenses": "4793327", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543530", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182402", "sellingGeneralAndAdministrative": "2297523", "netIncomeFromContinuingOperations": "-5723955" }, "balance": { "goodwill": "23353585", "inventory": "980082", "commonStock": "3132", "currentDebt": "None", "investments": "None", "totalAssets": "39069835", "longTermDebt": "2958391", "shortTermDebt": "22397480", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17768", "reportedCurrency": "USD", "retainedEarnings": "-23942972", "totalLiabilities": "34691228", "otherCurrentAssets": "203684", "totalCurrentAssets": "3641663", "currentLongTermDebt": "22151811", "longTermInvestments": "617607", "shortTermInvestments": "None", "currentNetReceivables": "2054811", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35428172", "currentAccountsPayable": "5362688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26712468", "totalShareholderEquity": "4213712", "capitalLeaseObligations": "1602266", "otherCurrentLiabilities": "2616072", "totalCurrentLiabilities": "30376240", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4314988", "cashAndShortTermInvestments": "403086", "commonStockSharesOutstanding": "311795.75", "intangibleAssetsExcludingGoodwill": "17768", "cashAndCashEquivalentsAtCarryingValue": "403086", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5723957", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-30412", "operatingCashflow": "1098076", "capitalExpenditures": "2576", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1012888", "cashflowFromInvestment": "368796", "stockBasedCompensation": "88511", "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": "182402", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1402511, "cost_of_revenue": 1543530, "gross_profit": -141019, "research_and_development": null, "selling_general_admin": 2297523, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4893759, "depreciation_amortisation": 182402, "ebitda": -4711357, "interest_expense": 830196, "interest_income": null, "other_non_operating": null, "pretax_income": -5723955, "tax_provision": null, "effective_tax_rate": null, "net_income": -5723955, "net_income_continuing_ops": -5723955, "net_income_to_common": -5723955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 403086, "short_term_investments": null, "net_receivables": 2054811, "inventory": 980082, "other_current_assets": null, "total_current_assets": 3641663, "net_ppe": null, "goodwill": 23353585, "intangible_assets": 17768, "goodwill_and_intangibles": 23371353, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35428172, "total_assets": 39069835, "short_term_debt": 22397480, "accounts_payable": 5362688, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30376240, "long_term_debt": 2958391, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4314988, "total_liabilities": 34691228, "total_debt": 25355871, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23942972, "total_equity": 4213712, "shares_outstanding": 311795, "operating_cash_flow": 1098076, "stock_based_compensation": 88511, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2576, "acquisitions": null, "other_investing": null, "investing_cash_flow": 368796, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1012888, "free_cash_flow": 1100652, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4893759", "ebitda": "-4711357", "netIncome": "-5723955", "grossProfit": "-141019", "depreciation": "None", "totalRevenue": "1402511", "costOfRevenue": "1543530", "interestIncome": "23984", "incomeBeforeTax": "-5723955", "interestExpense": "830196", "operatingIncome": "-4934346", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-806212", "nonInterestIncome": "None", "operatingExpenses": "4793327", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1543530", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182402", "sellingGeneralAndAdministrative": "2297523", "netIncomeFromContinuingOperations": "-5723955" }, "balance": { "goodwill": "23353585", "inventory": "980082", "commonStock": "3132", "currentDebt": "None", "investments": "None", "totalAssets": "39069835", "longTermDebt": "2958391", "shortTermDebt": "22397480", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "17768", "reportedCurrency": "USD", "retainedEarnings": "-23942972", "totalLiabilities": "34691228", "otherCurrentAssets": "203684", "totalCurrentAssets": "3641663", "currentLongTermDebt": "22151811", "longTermInvestments": "617607", "shortTermInvestments": "None", "currentNetReceivables": "2054811", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35428172", "currentAccountsPayable": "5362688", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26712468", "totalShareholderEquity": "4213712", "capitalLeaseObligations": "1602266", "otherCurrentLiabilities": "2616072", "totalCurrentLiabilities": "30376240", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4314988", "cashAndShortTermInvestments": "403086", "commonStockSharesOutstanding": "311795.75", "intangibleAssetsExcludingGoodwill": "17768", "cashAndCashEquivalentsAtCarryingValue": "403086", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5723957", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-30412", "operatingCashflow": "1098076", "capitalExpenditures": "2576", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1012888", "cashflowFromInvestment": "368796", "stockBasedCompensation": "88511", "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": "182402", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 18170, "cost_of_revenue": 489731, "gross_profit": -471561, "ebit": -1225345, "ebitda": -1198865, "pretax_income": -2179993, "tax_provision": null, "net_income": -2179993, "net_income_to_common": -2179993, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17540, "total_current_assets": 5727023, "total_assets": 13105776, "short_term_debt": 8690048, "long_term_debt": 815569, "total_debt": 9505617, "total_liabilities": 12804648, "total_equity": 136233, "shares_outstanding": 263963, "goodwill_and_intangibles": 1022197 }, "cash_flow": { "operating_cash_flow": -784658, "capital_expenditure": 10000, "free_cash_flow": -774658, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158521, "ticker_id": 7992, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1225345", "ebitda": "-1198865", "netIncome": "-2179993", "grossProfit": "-471561", "depreciation": "None", "totalRevenue": "18170", "costOfRevenue": "489731", "interestIncome": "23688", "incomeBeforeTax": "-2179993", "interestExpense": "954648", "operatingIncome": "-1263862", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-930960", "nonInterestIncome": "None", "operatingExpenses": "792301", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489731", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26480", "sellingGeneralAndAdministrative": "1186571", "netIncomeFromContinuingOperations": "-2179993" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2255", "currentDebt": "None", "investments": "None", "totalAssets": "13105776", "longTermDebt": "815569", "shortTermDebt": "8690048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1022197", "reportedCurrency": "USD", "retainedEarnings": "-18219015", "totalLiabilities": "12804648", "otherCurrentAssets": "248811", "totalCurrentAssets": "5727023", "currentLongTermDebt": "8690048", "longTermInvestments": "795596", "shortTermInvestments": "None", "currentNetReceivables": "5460672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7378753", "currentAccountsPayable": "1824031", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9505617", "totalShareholderEquity": "136233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11989079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "815569", "cashAndShortTermInvestments": "17540", "commonStockSharesOutstanding": "263963.13", "intangibleAssetsExcludingGoodwill": "1022197", "cashAndCashEquivalentsAtCarryingValue": "17540", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2179993", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-784658", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "515995", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "88500", "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": "26480", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18170, "cost_of_revenue": 489731, "gross_profit": -471561, "research_and_development": null, "selling_general_admin": 1186571, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1225345, "depreciation_amortisation": 26480, "ebitda": -1198865, "interest_expense": 954648, "interest_income": null, "other_non_operating": null, "pretax_income": -2179993, "tax_provision": null, "effective_tax_rate": null, "net_income": -2179993, "net_income_continuing_ops": -2179993, "net_income_to_common": -2179993, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17540, "short_term_investments": null, "net_receivables": 5460672, "inventory": null, "other_current_assets": null, "total_current_assets": 5727023, "net_ppe": null, "goodwill": null, "intangible_assets": 1022197, "goodwill_and_intangibles": 1022197, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7378753, "total_assets": 13105776, "short_term_debt": 8690048, "accounts_payable": 1824031, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11989079, "long_term_debt": 815569, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 815569, "total_liabilities": 12804648, "total_debt": 9505617, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18219015, "total_equity": 136233, "shares_outstanding": 263963, "operating_cash_flow": -784658, "stock_based_compensation": 88500, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 515995, "free_cash_flow": -774658, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1225345", "ebitda": "-1198865", "netIncome": "-2179993", "grossProfit": "-471561", "depreciation": "None", "totalRevenue": "18170", "costOfRevenue": "489731", "interestIncome": "23688", "incomeBeforeTax": "-2179993", "interestExpense": "954648", "operatingIncome": "-1263862", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-930960", "nonInterestIncome": "None", "operatingExpenses": "792301", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489731", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26480", "sellingGeneralAndAdministrative": "1186571", "netIncomeFromContinuingOperations": "-2179993" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2255", "currentDebt": "None", "investments": "None", "totalAssets": "13105776", "longTermDebt": "815569", "shortTermDebt": "8690048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1022197", "reportedCurrency": "USD", "retainedEarnings": "-18219015", "totalLiabilities": "12804648", "otherCurrentAssets": "248811", "totalCurrentAssets": "5727023", "currentLongTermDebt": "8690048", "longTermInvestments": "795596", "shortTermInvestments": "None", "currentNetReceivables": "5460672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7378753", "currentAccountsPayable": "1824031", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9505617", "totalShareholderEquity": "136233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "11989079", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "815569", "cashAndShortTermInvestments": "17540", "commonStockSharesOutstanding": "263963.13", "intangibleAssetsExcludingGoodwill": "1022197", "cashAndCashEquivalentsAtCarryingValue": "17540", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2179993", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-784658", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "515995", "cashflowFromInvestment": "-10000", "stockBasedCompensation": "88500", "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": "26480", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 34364, "cost_of_revenue": 671637, "gross_profit": -637273, "ebit": -638720, "ebitda": -637286, "pretax_income": -1530011, "tax_provision": null, "net_income": -1530011, "net_income_to_common": -1530011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296202, "total_current_assets": 1804170, "total_assets": 12753792, "short_term_debt": 8699721, "long_term_debt": 1499957, "total_debt": 10199678, "total_liabilities": 11900614, "total_equity": 621616, "shares_outstanding": 195151, "goodwill_and_intangibles": 1038312 }, "cash_flow": { "operating_cash_flow": -1055484, "capital_expenditure": 958621, "free_cash_flow": -96863, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158522, "ticker_id": 7992, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-638720", "ebitda": "-637286", "netIncome": "-1530011", "grossProfit": "-637273", "depreciation": "None", "totalRevenue": "34364", "costOfRevenue": "671637", "interestIncome": "None", "incomeBeforeTax": "-1530011", "interestExpense": "891291", "operatingIncome": "-1763495", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-879184", "nonInterestIncome": "None", "operatingExpenses": "1126222", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671637", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1434", "sellingGeneralAndAdministrative": "1516925", "netIncomeFromContinuingOperations": "-1530011" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "1487", "currentDebt": "None", "investments": "None", "totalAssets": "12753792", "longTermDebt": "1499957", "shortTermDebt": "8699721", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1038312", "reportedCurrency": "USD", "retainedEarnings": "-16039022", "totalLiabilities": "11900614", "otherCurrentAssets": "547296", "totalCurrentAssets": "1804170", "currentLongTermDebt": "8699721", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "960672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10949622", "currentAccountsPayable": "1301276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10199678", "totalShareholderEquity": "621616", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "399660", "totalCurrentLiabilities": "10400657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499957", "cashAndShortTermInvestments": "296202", "commonStockSharesOutstanding": "195151.88", "intangibleAssetsExcludingGoodwill": "1038312", "cashAndCashEquivalentsAtCarryingValue": "296202", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1530011", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1055484", "capitalExpenditures": "958621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1815975", "cashflowFromInvestment": "-477996", "stockBasedCompensation": "178905", "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": "1434", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 34364, "cost_of_revenue": 671637, "gross_profit": -637273, "research_and_development": null, "selling_general_admin": 1516925, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -638720, "depreciation_amortisation": 1434, "ebitda": -637286, "interest_expense": 891291, "interest_income": null, "other_non_operating": null, "pretax_income": -1530011, "tax_provision": null, "effective_tax_rate": null, "net_income": -1530011, "net_income_continuing_ops": -1530011, "net_income_to_common": -1530011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296202, "short_term_investments": null, "net_receivables": 960672, "inventory": 0, "other_current_assets": null, "total_current_assets": 1804170, "net_ppe": null, "goodwill": 0, "intangible_assets": 1038312, "goodwill_and_intangibles": 1038312, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10949622, "total_assets": 12753792, "short_term_debt": 8699721, "accounts_payable": 1301276, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10400657, "long_term_debt": 1499957, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1499957, "total_liabilities": 11900614, "total_debt": 10199678, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16039022, "total_equity": 621616, "shares_outstanding": 195151, "operating_cash_flow": -1055484, "stock_based_compensation": 178905, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 958621, "acquisitions": null, "other_investing": null, "investing_cash_flow": -477996, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1815975, "free_cash_flow": -96863, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-638720", "ebitda": "-637286", "netIncome": "-1530011", "grossProfit": "-637273", "depreciation": "None", "totalRevenue": "34364", "costOfRevenue": "671637", "interestIncome": "None", "incomeBeforeTax": "-1530011", "interestExpense": "891291", "operatingIncome": "-1763495", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-879184", "nonInterestIncome": "None", "operatingExpenses": "1126222", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "671637", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1434", "sellingGeneralAndAdministrative": "1516925", "netIncomeFromContinuingOperations": "-1530011" }, "balance": { "goodwill": "0", "inventory": "0", "commonStock": "1487", "currentDebt": "None", "investments": "None", "totalAssets": "12753792", "longTermDebt": "1499957", "shortTermDebt": "8699721", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1038312", "reportedCurrency": "USD", "retainedEarnings": "-16039022", "totalLiabilities": "11900614", "otherCurrentAssets": "547296", "totalCurrentAssets": "1804170", "currentLongTermDebt": "8699721", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "960672", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10949622", "currentAccountsPayable": "1301276", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10199678", "totalShareholderEquity": "621616", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "399660", "totalCurrentLiabilities": "10400657", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499957", "cashAndShortTermInvestments": "296202", "commonStockSharesOutstanding": "195151.88", "intangibleAssetsExcludingGoodwill": "1038312", "cashAndCashEquivalentsAtCarryingValue": "296202", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1530011", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1055484", "capitalExpenditures": "958621", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1815975", "cashflowFromInvestment": "-477996", "stockBasedCompensation": "178905", "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": "1434", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 81210, "cost_of_revenue": 1443, "gross_profit": 81210, "ebit": -1390763, "ebitda": -1389320, "pretax_income": -2342000, "tax_provision": null, "net_income": -2342000, "net_income_to_common": -2342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13707, "total_current_assets": 849973, "total_assets": 13036558, "short_term_debt": 8195401, "long_term_debt": 919417, "total_debt": 9114818, "total_liabilities": 12215686, "total_equity": 627914, "shares_outstanding": 117571, "goodwill_and_intangibles": 2371556 }, "cash_flow": { "operating_cash_flow": -888642, "capital_expenditure": 209731, "free_cash_flow": -678911, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158524, "ticker_id": 7992, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1390763", "ebitda": "-1389320", "netIncome": "-2342000", "grossProfit": "81210", "depreciation": "None", "totalRevenue": "81210", "costOfRevenue": "1443", "interestIncome": "0", "incomeBeforeTax": "-2342000", "interestExpense": "951239", "operatingIncome": "-1390763", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-951239", "nonInterestIncome": "None", "operatingExpenses": "1471973", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443", "sellingGeneralAndAdministrative": "1299753", "netIncomeFromContinuingOperations": "-2342002" }, "balance": { "goodwill": "1810787", "inventory": "None", "commonStock": "937", "currentDebt": "None", "investments": "None", "totalAssets": "13036558", "longTermDebt": "919417", "shortTermDebt": "8195401", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "560769", "reportedCurrency": "USD", "retainedEarnings": "-14509011", "totalLiabilities": "12215686", "otherCurrentAssets": "836266", "totalCurrentAssets": "849973", "currentLongTermDebt": "8195401", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12186585", "currentAccountsPayable": "1761539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9114818", "totalShareholderEquity": "627914", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "394329", "totalCurrentLiabilities": "10351269", "otherNonCurrentLiabilities": "945000", "totalNonCurrentLiabilities": "1864417", "cashAndShortTermInvestments": "13707", "commonStockSharesOutstanding": "117571.50", "intangibleAssetsExcludingGoodwill": "560769", "cashAndCashEquivalentsAtCarryingValue": "13707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-888642", "capitalExpenditures": "209731", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1087842", "cashflowFromInvestment": "-209731", "stockBasedCompensation": "58439", "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": "1443", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81210, "cost_of_revenue": 1443, "gross_profit": 81210, "research_and_development": null, "selling_general_admin": 1299753, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1390763, "depreciation_amortisation": 1443, "ebitda": -1389320, "interest_expense": 951239, "interest_income": null, "other_non_operating": null, "pretax_income": -2342000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2342000, "net_income_continuing_ops": -2342002, "net_income_to_common": -2342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13707, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 849973, "net_ppe": null, "goodwill": 1810787, "intangible_assets": 560769, "goodwill_and_intangibles": 2371556, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12186585, "total_assets": 13036558, "short_term_debt": 8195401, "accounts_payable": 1761539, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10351269, "long_term_debt": 919417, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1864417, "total_liabilities": 12215686, "total_debt": 9114818, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14509011, "total_equity": 627914, "shares_outstanding": 117571, "operating_cash_flow": -888642, "stock_based_compensation": 58439, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209731, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209731, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1087842, "free_cash_flow": -678911, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1390763", "ebitda": "-1389320", "netIncome": "-2342000", "grossProfit": "81210", "depreciation": "None", "totalRevenue": "81210", "costOfRevenue": "1443", "interestIncome": "0", "incomeBeforeTax": "-2342000", "interestExpense": "951239", "operatingIncome": "-1390763", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-951239", "nonInterestIncome": "None", "operatingExpenses": "1471973", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1443", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443", "sellingGeneralAndAdministrative": "1299753", "netIncomeFromContinuingOperations": "-2342002" }, "balance": { "goodwill": "1810787", "inventory": "None", "commonStock": "937", "currentDebt": "None", "investments": "None", "totalAssets": "13036558", "longTermDebt": "919417", "shortTermDebt": "8195401", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "560769", "reportedCurrency": "USD", "retainedEarnings": "-14509011", "totalLiabilities": "12215686", "otherCurrentAssets": "836266", "totalCurrentAssets": "849973", "currentLongTermDebt": "8195401", "longTermInvestments": "3642607", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12186585", "currentAccountsPayable": "1761539", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9114818", "totalShareholderEquity": "627914", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "394329", "totalCurrentLiabilities": "10351269", "otherNonCurrentLiabilities": "945000", "totalNonCurrentLiabilities": "1864417", "cashAndShortTermInvestments": "13707", "commonStockSharesOutstanding": "117571.50", "intangibleAssetsExcludingGoodwill": "560769", "cashAndCashEquivalentsAtCarryingValue": "13707", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2342000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-888642", "capitalExpenditures": "209731", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1087842", "cashflowFromInvestment": "-209731", "stockBasedCompensation": "58439", "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": "1443", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 42162, "cost_of_revenue": 195, "gross_profit": 41967, "ebit": -902973, "ebitda": -902778, "pretax_income": -1968791, "tax_provision": null, "net_income": -1968791, "net_income_to_common": -1968791, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24238, "total_current_assets": 970603, "total_assets": 12654237, "short_term_debt": 8425937, "long_term_debt": null, "total_debt": 8425937, "total_liabilities": 10636074, "total_equity": 2018163, "shares_outstanding": 101112, "goodwill_and_intangibles": 2349556 }, "cash_flow": { "operating_cash_flow": -1120662, "capital_expenditure": 31000, "free_cash_flow": -1089662, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158525, "ticker_id": 7992, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-902973", "ebitda": "-902778", "netIncome": "-1968791", "grossProfit": "41967", "depreciation": "None", "totalRevenue": "42162", "costOfRevenue": "195", "interestIncome": "None", "incomeBeforeTax": "-1968791", "interestExpense": "1065818", "operatingIncome": "-902973", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "944940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16521", "currentDebt": "None", "investments": "None", "totalAssets": "12654237", "longTermDebt": "None", "shortTermDebt": "8425937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2349556", "reportedCurrency": "None", "retainedEarnings": "-12167009", "totalLiabilities": "10636074", "otherCurrentAssets": "946365", "totalCurrentAssets": "970603", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11683634", "currentAccountsPayable": "930137", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8425937", "totalShareholderEquity": "2018163", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335000", "totalCurrentLiabilities": "9691074", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "945000", "cashAndShortTermInvestments": "24238", "commonStockSharesOutstanding": "101112.25", "intangibleAssetsExcludingGoodwill": "2349556", "cashAndCashEquivalentsAtCarryingValue": "24238", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1968791", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1120662", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1041115", "cashflowFromInvestment": "26248", "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": "195", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42162, "cost_of_revenue": 195, "gross_profit": 41967, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -902973, "depreciation_amortisation": 195, "ebitda": -902778, "interest_expense": 1065818, "interest_income": null, "other_non_operating": null, "pretax_income": -1968791, "tax_provision": null, "effective_tax_rate": null, "net_income": -1968791, "net_income_continuing_ops": null, "net_income_to_common": -1968791, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24238, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 970603, "net_ppe": null, "goodwill": null, "intangible_assets": 2349556, "goodwill_and_intangibles": 2349556, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11683634, "total_assets": 12654237, "short_term_debt": 8425937, "accounts_payable": 930137, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9691074, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 945000, "total_liabilities": 10636074, "total_debt": 8425937, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12167009, "total_equity": 2018163, "shares_outstanding": 101112, "operating_cash_flow": -1120662, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26248, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1041115, "free_cash_flow": -1089662, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-902973", "ebitda": "-902778", "netIncome": "-1968791", "grossProfit": "41967", "depreciation": "None", "totalRevenue": "42162", "costOfRevenue": "195", "interestIncome": "None", "incomeBeforeTax": "-1968791", "interestExpense": "1065818", "operatingIncome": "-902973", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "944940", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "16521", "currentDebt": "None", "investments": "None", "totalAssets": "12654237", "longTermDebt": "None", "shortTermDebt": "8425937", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2349556", "reportedCurrency": "None", "retainedEarnings": "-12167009", "totalLiabilities": "10636074", "otherCurrentAssets": "946365", "totalCurrentAssets": "970603", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11683634", "currentAccountsPayable": "930137", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8425937", "totalShareholderEquity": "2018163", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "335000", "totalCurrentLiabilities": "9691074", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "945000", "cashAndShortTermInvestments": "24238", "commonStockSharesOutstanding": "101112.25", "intangibleAssetsExcludingGoodwill": "2349556", "cashAndCashEquivalentsAtCarryingValue": "24238", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1968791", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1120662", "capitalExpenditures": "31000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1041115", "cashflowFromInvestment": "26248", "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": "195", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": 49816, "cost_of_revenue": 161, "gross_profit": 49655, "ebit": -2501675, "ebitda": -2501514, "pretax_income": -3067671, "tax_provision": null, "net_income": -3067671, "net_income_to_common": -3067671, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77537, "total_current_assets": 487935, "total_assets": 11812650, "short_term_debt": 6756475, "long_term_debt": null, "total_debt": 6756475, "total_liabilities": 9262738, "total_equity": 2549912, "shares_outstanding": 77840, "goodwill_and_intangibles": 1964196 }, "cash_flow": { "operating_cash_flow": -1014895, "capital_expenditure": 31995, "free_cash_flow": -982900, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158526, "ticker_id": 7992, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2501675", "ebitda": "-2501514", "netIncome": "-3067671", "grossProfit": "49655", "depreciation": "None", "totalRevenue": "49816", "costOfRevenue": "161", "interestIncome": "None", "incomeBeforeTax": "-3067671", "interestExpense": "565996", "operatingIncome": "-2501675", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2551330", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1810787", "inventory": "None", "commonStock": "14351", "currentDebt": "None", "investments": "None", "totalAssets": "11812650", "longTermDebt": "None", "shortTermDebt": "6756475", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153409", "reportedCurrency": "None", "retainedEarnings": "-10198218", "totalLiabilities": "9262738", "otherCurrentAssets": "410398", "totalCurrentAssets": "487935", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11324715", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6756475", "totalShareholderEquity": "2549912", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1561263", "totalCurrentLiabilities": "8317738", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "945000", "cashAndShortTermInvestments": "77537", "commonStockSharesOutstanding": "77840.25", "intangibleAssetsExcludingGoodwill": "153409", "cashAndCashEquivalentsAtCarryingValue": "77537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3067671", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1014895", "capitalExpenditures": "31995", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1176995", "cashflowFromInvestment": "-87799", "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": "161", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49816, "cost_of_revenue": 161, "gross_profit": 49655, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2501675, "depreciation_amortisation": 161, "ebitda": -2501514, "interest_expense": 565996, "interest_income": null, "other_non_operating": null, "pretax_income": -3067671, "tax_provision": null, "effective_tax_rate": null, "net_income": -3067671, "net_income_continuing_ops": null, "net_income_to_common": -3067671, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77537, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 487935, "net_ppe": null, "goodwill": 1810787, "intangible_assets": 153409, "goodwill_and_intangibles": 1964196, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11324715, "total_assets": 11812650, "short_term_debt": 6756475, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8317738, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 945000, "total_liabilities": 9262738, "total_debt": 6756475, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10198218, "total_equity": 2549912, "shares_outstanding": 77840, "operating_cash_flow": -1014895, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31995, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87799, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1176995, "free_cash_flow": -982900, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2501675", "ebitda": "-2501514", "netIncome": "-3067671", "grossProfit": "49655", "depreciation": "None", "totalRevenue": "49816", "costOfRevenue": "161", "interestIncome": "None", "incomeBeforeTax": "-3067671", "interestExpense": "565996", "operatingIncome": "-2501675", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2551330", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1810787", "inventory": "None", "commonStock": "14351", "currentDebt": "None", "investments": "None", "totalAssets": "11812650", "longTermDebt": "None", "shortTermDebt": "6756475", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153409", "reportedCurrency": "None", "retainedEarnings": "-10198218", "totalLiabilities": "9262738", "otherCurrentAssets": "410398", "totalCurrentAssets": "487935", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11324715", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6756475", "totalShareholderEquity": "2549912", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1561263", "totalCurrentLiabilities": "8317738", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "945000", "cashAndShortTermInvestments": "77537", "commonStockSharesOutstanding": "77840.25", "intangibleAssetsExcludingGoodwill": "153409", "cashAndCashEquivalentsAtCarryingValue": "77537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3067671", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1014895", "capitalExpenditures": "31995", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1176995", "cashflowFromInvestment": "-87799", "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": "161", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 161, "gross_profit": -161, "ebit": -1221184, "ebitda": -1221023, "pretax_income": -1584576, "tax_provision": null, "net_income": -1584576, "net_income_to_common": -1584576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3236, "total_current_assets": 235225, "total_assets": 9559966, "short_term_debt": 6810897, "long_term_debt": null, "total_debt": 6810897, "total_liabilities": 7672189, "total_equity": 1887777, "shares_outstanding": 65624, "goodwill_and_intangibles": 22210 }, "cash_flow": { "operating_cash_flow": 446527, "capital_expenditure": 3, "free_cash_flow": 446530, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158527, "ticker_id": 7992, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1221184", "ebitda": "-1221023", "netIncome": "-1584576", "grossProfit": "-161", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "161", "interestIncome": "None", "incomeBeforeTax": "-1584576", "interestExpense": "363389", "operatingIncome": "-1222084", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1221923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10200", "currentDebt": "None", "investments": "None", "totalAssets": "9559966", "longTermDebt": "None", "shortTermDebt": "6810897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22210", "reportedCurrency": "None", "retainedEarnings": "-7130547", "totalLiabilities": "7672189", "otherCurrentAssets": "231989", "totalCurrentAssets": "235225", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9324741", "currentAccountsPayable": "601292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6810897", "totalShareholderEquity": "1887777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260000", "totalCurrentLiabilities": "7672189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3236", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "3236", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1584576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "446527", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476656", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 161, "gross_profit": -161, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1221184, "depreciation_amortisation": 161, "ebitda": -1221023, "interest_expense": 363389, "interest_income": null, "other_non_operating": null, "pretax_income": -1584576, "tax_provision": null, "effective_tax_rate": null, "net_income": -1584576, "net_income_continuing_ops": null, "net_income_to_common": -1584576, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3236, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 235225, "net_ppe": null, "goodwill": null, "intangible_assets": 22210, "goodwill_and_intangibles": 22210, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9324741, "total_assets": 9559966, "short_term_debt": 6810897, "accounts_payable": 601292, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7672189, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 7672189, "total_debt": 6810897, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7130547, "total_equity": 1887777, "shares_outstanding": 65624, "operating_cash_flow": 446527, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -476656, "free_cash_flow": 446530, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1221184", "ebitda": "-1221023", "netIncome": "-1584576", "grossProfit": "-161", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "161", "interestIncome": "None", "incomeBeforeTax": "-1584576", "interestExpense": "363389", "operatingIncome": "-1222084", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1221923", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10200", "currentDebt": "None", "investments": "None", "totalAssets": "9559966", "longTermDebt": "None", "shortTermDebt": "6810897", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22210", "reportedCurrency": "None", "retainedEarnings": "-7130547", "totalLiabilities": "7672189", "otherCurrentAssets": "231989", "totalCurrentAssets": "235225", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9324741", "currentAccountsPayable": "601292", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6810897", "totalShareholderEquity": "1887777", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "260000", "totalCurrentLiabilities": "7672189", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3236", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "3236", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1584576", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "446527", "capitalExpenditures": "3", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-476656", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": 75, "gross_profit": -75, "ebit": -583667, "ebitda": -583592, "pretax_income": -923543, "tax_provision": null, "net_income": -923543, "net_income_to_common": -923543, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33365, "total_current_assets": 451265, "total_assets": 11652465, "short_term_debt": 6564887, "long_term_debt": null, "total_debt": 6564887, "total_liabilities": 7143706, "total_equity": 4508759, "shares_outstanding": 65624, "goodwill_and_intangibles": 22210 }, "cash_flow": { "operating_cash_flow": -2240348, "capital_expenditure": 3802, "free_cash_flow": -2236546, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158529, "ticker_id": 7992, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-583667", "ebitda": "-583592", "netIncome": "-923543", "grossProfit": "-75", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "75", "interestIncome": "None", "incomeBeforeTax": "-923543", "interestExpense": "339877", "operatingIncome": "-583987", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "583912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "11652465", "longTermDebt": "None", "shortTermDebt": "6564887", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22210", "reportedCurrency": "None", "retainedEarnings": "-5545971", "totalLiabilities": "7143706", "otherCurrentAssets": "417900", "totalCurrentAssets": "451265", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11201200", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6564887", "totalShareholderEquity": "4508759", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "578819", "totalCurrentLiabilities": "7143706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "33365", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "33365", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-923543", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2240348", "capitalExpenditures": "3802", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1210000", "cashflowFromInvestment": "-18730", "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": "75", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": 75, "gross_profit": -75, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -583667, "depreciation_amortisation": 75, "ebitda": -583592, "interest_expense": 339877, "interest_income": null, "other_non_operating": null, "pretax_income": -923543, "tax_provision": null, "effective_tax_rate": null, "net_income": -923543, "net_income_continuing_ops": null, "net_income_to_common": -923543, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33365, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 451265, "net_ppe": null, "goodwill": null, "intangible_assets": 22210, "goodwill_and_intangibles": 22210, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11201200, "total_assets": 11652465, "short_term_debt": 6564887, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7143706, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 7143706, "total_debt": 6564887, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5545971, "total_equity": 4508759, "shares_outstanding": 65624, "operating_cash_flow": -2240348, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3802, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18730, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1210000, "free_cash_flow": -2236546, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-583667", "ebitda": "-583592", "netIncome": "-923543", "grossProfit": "-75", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "75", "interestIncome": "None", "incomeBeforeTax": "-923543", "interestExpense": "339877", "operatingIncome": "-583987", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "583912", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "11652465", "longTermDebt": "None", "shortTermDebt": "6564887", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22210", "reportedCurrency": "None", "retainedEarnings": "-5545971", "totalLiabilities": "7143706", "otherCurrentAssets": "417900", "totalCurrentAssets": "451265", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11201200", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6564887", "totalShareholderEquity": "4508759", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "578819", "totalCurrentLiabilities": "7143706", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "33365", "commonStockSharesOutstanding": "65624.88", "intangibleAssetsExcludingGoodwill": "22210", "cashAndCashEquivalentsAtCarryingValue": "33365", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-923543", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2240348", "capitalExpenditures": "3802", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1210000", "cashflowFromInvestment": "-18730", "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": "75", "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": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -496463, "ebitda": -496463, "pretax_income": -787919, "tax_provision": null, "net_income": -787919, "net_income_to_common": -787919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1082443, "total_current_assets": 1624093, "total_assets": 10929781, "short_term_debt": 5963181, "long_term_debt": null, "total_debt": 5963181, "total_liabilities": 9497479, "total_equity": 1432302, "shares_outstanding": 106963, "goodwill_and_intangibles": 89727 }, "cash_flow": { "operating_cash_flow": -1367755, "capital_expenditure": 5, "free_cash_flow": -1367750, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 158530, "ticker_id": 7992, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:08:52.314494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-496463", "netIncome": "-787919", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-787919", "interestExpense": "291456", "operatingIncome": "-496463", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "496463", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10929781", "longTermDebt": "None", "shortTermDebt": "5963181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "89727", "reportedCurrency": "None", "retainedEarnings": "-4622428", "totalLiabilities": "9497479", "otherCurrentAssets": "541650", "totalCurrentAssets": "1624093", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305688", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5963181", "totalShareholderEquity": "1432302", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3534298", "totalCurrentLiabilities": "9497479", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1082443", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "89727", "cashAndCashEquivalentsAtCarryingValue": "1082443", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-787919", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1367755", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115000", "cashflowFromInvestment": "-2737", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 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": -496463, "depreciation_amortisation": null, "ebitda": -496463, "interest_expense": 291456, "interest_income": null, "other_non_operating": null, "pretax_income": -787919, "tax_provision": null, "effective_tax_rate": null, "net_income": -787919, "net_income_continuing_ops": null, "net_income_to_common": -787919, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1082443, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1624093, "net_ppe": null, "goodwill": null, "intangible_assets": 89727, "goodwill_and_intangibles": 89727, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9305688, "total_assets": 10929781, "short_term_debt": 5963181, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9497479, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 9497479, "total_debt": 5963181, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4622428, "total_equity": 1432302, "shares_outstanding": 106963, "operating_cash_flow": -1367755, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2737, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1115000, "free_cash_flow": -1367750, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-496463", "netIncome": "-787919", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-787919", "interestExpense": "291456", "operatingIncome": "-496463", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "496463", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "10929781", "longTermDebt": "None", "shortTermDebt": "5963181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "89727", "reportedCurrency": "None", "retainedEarnings": "-4622428", "totalLiabilities": "9497479", "otherCurrentAssets": "541650", "totalCurrentAssets": "1624093", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9305688", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5963181", "totalShareholderEquity": "1432302", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3534298", "totalCurrentLiabilities": "9497479", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "1082443", "commonStockSharesOutstanding": "106963.50", "intangibleAssetsExcludingGoodwill": "89727", "cashAndCashEquivalentsAtCarryingValue": "1082443", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-787919", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1367755", "capitalExpenditures": "5", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115000", "cashflowFromInvestment": "-2737", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }